{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Dropdowns","Serna RHD Coverpage","OLD MAPPING","NEW MAPPING","Overview","Application Requirements","Applicant Documents","Certification & Legal","Narrative ","Env & Land Use Verification","Max Loan & Unit Mix","Dev Sources","Dev Budget","TBL and High Cost Test","Dev Fee 2021","Supportive Services Costs","Operating","Reserves","Cash Flow","Serna Loan Limits","Rent Limits","Application Support","Unit Des Table"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":7,"defined_names":2810,"comments":13,"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":"Dropdowns","index":0,"n_rows":78,"n_cols":32,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
["Individual","For-profit","Alameda",null,null,null,null,null,"General","General","General","General","General","General","General","General","General","General\nSite & Units\nDev Sources","General","General","General","General","General","Contacts","Contacts","Site & Units","Site & Units\nRents","Rents","Rents","Dev Sources","Dev Sources","Dev Sources"]
["Joint Venture","Nonprofit","Alpine",null,null,null,null,"Drop Down Name","Fed Min. Set","TCAC Application Type: ","CalHFA Application Type","Tenure Type","TCAC Housing Type","State Set-Aside","TCAC Geographical Area ","Relocation Req'd?","County","Yes/No","Pool","Development  Type","Occupancy ","TCAC_Type Housing","Applicant Role","FORM OF ENTITY","Partner or Member Role","Site Control","Unit Size","Income Limit","Beds","Required Payment","Repayment Terms Type","Interest Rate Type "]
["Partnership",null,"Amador",null,null,null,null,null,"20% at 50%","Preliminary Reservation","Pre-Application","Permanent ","Large Family","Nonprofit Organization","San Diego County","No","Alameda","Yes","General","New Construction","None","Dormitory","Project Sponsor / Developer","Yet to be formed L.P.","Managing General Partner of Owner","Fee Title","Beds",0.15,"0 Bdrm.","Interest Only","FAM","Fixed for Term"]
["Limited Partnership",null,"Butte",null,null,null,null,null,"40% at 60%","Final Reservation","Application ","Transitional","Single Room Occupancy","Nonprofit Homeless Apportionment","Orange County","Temporary Only","Alpine","No","Rural","Acquisition/Rehabilitation","Elderly over 55","Congregate Care","Bond Issuer","Yet to be formed LLC","General Partner of Owner","Purchase Option","0 Bdrm.",0.2,"1 Bdrm.","Deferred","AWC","Fixed with Reset"]
["Trust",null,"Calaveras",null,null,null,null,null,null,"Placed In Service","Commitment",null,"At-Risk","Rural","Los Angeles County","Temp. & Perm.","Amador","N/A","Mixed Income","New Const. & Acq/Rehab","Elderly over 62","Group Home ","Local Government HOME Applicant","Limited Partnership","Administrative General Partner of Owner","Lease","1 Bdrm.",0.25,"2 Bdrm.","None","RR","Fixed, then Variable"]
["Corporation",null,"Colusa",null,null,null,null,null,null,"Re-application, Credit awarded","Closing",null,"Special Needs","Rural/RHS 514","Inland Empire",null,"Butte",null,null,"Rehabilitation Only","Some Elderly - 55+","Assisted Living","Ultimate Owner (LP or LLC)","Limited Liability Company","Managing Member","Lease Option","2 Bdrm.",0.3,"3 Bdrm.","Other","DEF","Variable"]
["Limited Liability Corporation",null,"Contra Costa",null,null,null,null,"TCAC",null,"Re-application, Credit never awarded",null,null,"Seniors","Rural/RHS 515","Central",null,"Calaveras",null,null,"Conversion","Some Elderly - 62+","Housing Co-op","Consultant ","Non-profit Corporation",null,"DDA","3 Bdrm.",0.35,"4 Bdrm.",null,"Not Yet Known","Other"]
["Local Public Entity",null,"Del Norte",null,null,null,null,"Federal 9%",null,null,null,null,"Large Family/At-Risk Waiver","Rural/RHS 538","Coastal California",null,"Colusa",null,null,null,"Students Only","SRO ","General Partner","Non-profit Public Benefit Corporation",null,"Eminent Domain","4 Bdrm.",0.4,"5 Bdrm.",null,"None"]
["Other legal entity",null,"El Dorado",null,null,null,null,"Federal 4%",null,null,null,null,null,"Small Development","San Francisco County",null,"Contra Costa",null,null,null,null,"Shared Housing",null,"Public Agency",null,"Other -specify in Applicant Notes","5 Bdrm.",0.45,null,null,"IO"]
[null,null,"Fresno",null,null,null,null,"No Tax Credits",null,null,null,null,null,"At-Risk","San Mateo/Santa Clara",null,"Del Norte",null,null,null,null,null,null,"For-profit Corporation ",null,null,null,0.5,null,null,"F2FL"]
[null,null,"Glenn",null,null,null,null,null,null,null,null,null,null,"At-Risk and In Rural Census Tract","North and East Bay",null,"El Dorado",null,null,null,null,null,null,"Tribal Government",null,null,null,0.55000000000000004,null,null,"MHP"]
[null,null,"Humboldt",null,null,null,null,null,null,null,null,null,null,"Special Needs","Capital/Northern ",null,"Fresno",null,null,null,null,null,null,"Public Agency",null,null,null,0.6,null,null,"Other"]
[null,null,"Imperial",null,null,null,null,"Limited Liability Company",null,"single story",null,null,null,"SRO","All Other",null,"Glenn",null,null,null,null,null,null,"Joint Powers Authority",null,null,null,0.7]
[null,null,"Inyo",null,null,null,null,"Limited Partnership",null,"town-house",null,null,null,null,null,null,"Humboldt",null,null,null,null,null,null,"Individual(s)",null,null,null,0.8]
["none",null,"Kern",null,null,null,null,"Local Public Entity","Limited Liability Company","mid-rise buildings",null,null,null,null,null,null,"Imperial",null,null,null,null,null,null,"Other",null,null,null,0.9]
["CalGreen Tier 2",null,"Kings",null,null,null,null,"Non-profit Corporation","Limited Partnership","high-rise buildings",null,null,null,null,null,null,"Inyo",null,null,null,null,null,null,null,null,null,null,1]
["LEED Gold",null,"Lake",null,null,null,null,null,"Non-profit Corporation",null,null,null,null,null,null,null,"Kern",null,null,null,null,null,null,null,null,null,null,1.1000000000000001]
["Green Point Rated Gold for New Construction",null,"Lassen",null,null,null,null,null,"Public Agency",null,null,null,null,null,null,null,"Kings",null,null,null,null,null,null,null,null,null,null,1.2]
["Green Point Rated Whole Building for Rehab",null,"Los Angeles",null,null,null,null,null,null,null,null,null,null,null,null,null,"Lake"]
["ENERGY STAR Certified Home",null,"Madera",null,null,null,null,null,null,"Rental Housing Development - New Construction",null,null,null,null,null,null,"Lassen"]
[null,null,"Marin",null,null,null,null,null,null,"Rental Housing Development - Rehabilitation",null,null,null,null,null,null,"Los Angeles"]
[null,null,"Mariposa",null,null,null,null,null,null,"Rental Housing Development - Acquisition and Rehabilitation",null,null,null,null,null,null,"Madera"]
[null,null,"Mendocino",null,null,null,null,null,null,null,null,null,null,null,null,null,"Marin"]
["none",null,"Merced",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mariposa"]
["Energy Producer-at least one-third (or 33%) of the building energy is produced by on site renewable sources",null,"Modoc",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mendocino"]
["Zero Net Energy-produces as much energy as it consumes over the course of a year, when accounted for at the energy generation source",null,"Mono",null,null,null,null,null,null,null,null,null,null,null,null,null,"Merced"]
[null,null,"Monterey",null,null,null,null,null,null,null,null,null,null,null,null,null,"Modoc"]
[null,null,"Napa",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mono"]
[null,null,"Nevada",null,null,null,null,null,null,null,null,null,null,null,null,null,"Monterey"]
[null,null,"Orange",null,null,null,null,null,null,null,null,null,null,null,null,null,"Napa"]
[null,null,"Placer",null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada"]
[null,null,"Plumas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange"]
[null,null,"Riverside",null,null,null,null,null,null,null,null,null,null,null,null,null,"Placer"]
[null,null,"Sacramento",null,null,null,null,null,null,null,null,null,null,null,null,null,"Plumas"]
[null,null,"San Benito",null,null,null,null,null,null,null,null,null,null,null,null,null,"Riverside"]
[null,null,"San Bernardino",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacramento"]
[null,null,"San Diego",null,null,null,null,null,null,null,null,null,null,null,null,null,"San Benito"]
[null,null,"San Francisco",null,null,null,null,null,null,null,null,null,null,null,null,null,"San Bernardino"]
[null,null,"San Joaquin",null,null,null,null,null,null,null,null,null,null,null,null,null,"San Diego"]
[null,null,"San Luis Obispo",null,null,null,null,null,null,null,null,null,null,null,null,null,"San Francisco"]
[null,null,"San Mateo",null,null,null,null,null,null,null,null,null,null,null,null,null,"San Joaquin"]
[null,null,"Santa Barbara",null,null,null,null,null,null,null,null,null,null,null,null,null,"San Luis Obispo"]
[null,null,"Santa Clara",null,null,null,null,null,null,null,null,null,null,null,null,null,"San Mateo"]
[null,null,"Santa Cruz",null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Barbara"]
[null,null,"Shasta",null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Clara"]
[null,null,"Sierra",null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Cruz"]
[null,null,"Siskiyou",null,null,null,null,null,null,null,null,null,null,null,null,null,"Shasta"]
[null,null,"Solano",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra"]
[null,null,"Sonoma",null,null,null,null,null,null,null,null,null,null,null,null,null,"Siskiyou"]
[null,null,"Stanislaus",null,null,null,null,null,null,null,null,null,null,null,null,null,"Solano"]
[null,null,"Sutter",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonoma"]
[null,null,"Tehama",null,null,null,null,null,null,null,null,null,null,null,null,null,"Stanislaus"]
[null,null,"Trinity",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sutter"]
[null,null,"Tulare",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tehama"]
[null,null,"Tuolumne",null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinity"]
[null,null,"Ventura",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulare"]
[null,null,"Yolo",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuolumne"]
[null,null,"Yuba",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventura"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yolo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yuba"]
[]
[]
[]
["<=1 Point for Full 5% point increments above 100%",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["<=1 Point for Full 5% point increments above 50%",null,{"$f":"IF(AND(OR(#REF!=\"Not Applicable\",#REF!=\"High Segregation & Poverty\",#REF!= \"Low Resource\"),#REF!= 0,#REF!=\"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}}]
["<=2 Points for Full 5% point increments above 100%",null,{"$f":"IF(AND(OR(#REF!=\"High Resource\",#REF!=\"Highest Resource\"),#REF!= \"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}}]
["<=1 Point for Full 5% point increments above 50% X (% of Restricted SH Units X 2 + % of Restricted Non SH Units)",null,{"$f":"IF(AND(OR(#REF!=\"Not Applicable\",#REF!=\"High Segregation & Poverty\",#REF!= \"Low Resource\"),#REF!>0,#REF!=\"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}}]
[]
[]
["Leadership in Energy & Environmental Design (LEED) "]
["GreenPoint Rated Existing Home Multifamily Program"]
["Passive House Institute US (PHIUS)"]
["Passive House"]
["Living Building Challenge"]
["National Green Building Standard ICC / ASRAE – 700 silver or higher rating"]
["2011 Enterprise Green Communities"]
["WELL (when not combined with the programs listed)"]
["N/A"]

{"sheet":"Serna RHD Coverpage","index":1,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[[40,0,40,22],[41,0,41,22],[9,1,9,2],[42,0,42,22],[34,0,34,22],[35,0,35,22],[36,0,36,22],[37,0,37,22],[38,0,38,22],[39,0,39,22],[33,0,33,22],[27,0,27,22],[28,0,28,22],[29,0,29,22],[30,0,30,22],[31,0,31,22],[32,0,32,22],[4,0,4,22],[6,0,6,22],[8,0,8,22],[25,0,25,22],[26,0,26,22]]}
[]
[]
[]
[]
["Joe Serna, Jr. Farmworker Housing Grant Program"]
[]
["Round 2 Notice of Funding Availability (February 25, 2021)"]
[]
["Application - Rental Housing Development"]
["Rev.","2021-03-26"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State of California"]
["Governor Gavin Newsom"]
[]
["Lourdes Castro Ramirez, Secretary"]
["Business, Consumer Services and Housing Agency"]
[]
["Gustavo Velasquez, Director"]
["Department of Housing and Community Development"]
[]
[]
["2020 West El Camino Avenue, Suite 150"]
["Sacramento, CA 95833"]
["Phone (916) 263-2771   "]
["Email: serna@hcd.ca.gov"]
["http://www.hcd.ca.gov/grants-funding/active-funding/fwhg.shtml"]

{"sheet":"OLD MAPPING","index":2,"n_rows":3,"n_cols":375,"rows_kept":3,"cut":false,"hidden":true,"merged":[[0,41,0,43],[0,45,0,63],[0,64,0,82],[0,12,0,15],[0,16,0,21],[0,22,0,31],[0,32,0,40],[0,178,0,196],[0,83,0,101],[0,102,0,120],[0,121,0,139],[0,140,0,158],[0,159,0,177]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"§7204. Project Eligibility Requirements.",null,null,null,"§7205. Applicant Eligibility Requirements. ",null,null,null,null,null,"Proposed Project Information",null,null,null,null,null,null,null,null,null,"§7222. Environmental Clearances.",null,null,null,null,null,null,null,null,"§7207. Site Control Requirements. ",null,null,"Relocation","Application # 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application # 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application # 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application # 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner/Borrower Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Managing General Partner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGP #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGP #2"]
["Project_Name","(a)Project Development_Type","Project_County","Project_Address","Project_City","Project_Zip","Activity","Tax Credits","Total Rental Development Costs - New Construction","New Construction Fund Requested","Total Rental Development Costs - Rehab.","Rehab. Fund Requested","Applicant(s) certify that the housing development must contain assisted units to be occupied by agricultural households.","Applicant(s) certify to the greatest extent possible, assisted units are to be occupied by lower-income agricultural households.","Applicant(s) certify to the greatest extent possible, any non-assisted units are to be occupied by agricultural households. ","Applicant(s) acknowledges that assisted units in a rental housing development required to be made available to lower-income households pursuant to §7209 are to be made available at affordable rents as defined in Health and Safety Code Section 50053.","Applicant(s) certifies that it has the ability to timely proceed with the construction or rehabilitation of the development or program upon commitment of Program funds; and","Applicant(s) certifies that it has sufficient experience and organizational capacity to carry out the activity for which Program funds are being requested.","Applicant(s) certifies that it has successfully developed and owned a minimum of one rental housing project of similar type and size as the proposed project within the last 5 years; and/or ","Applicant(s) certifies that it has staff with demonstrated experience in developing and owning a minimum of one rental housing project.","Applicant(s) certifies to have staff with demonstrated experience in managing a rental housing development occupied primarily by agricultural workers and their families. ","Applicant(s) acknowledges that the use of multiple Department funding sources on the same Assisted Unit(s) (subsidy stacking) is prohibited. \n(see NOFA pg. 3).","Total Units","Proposed # of Low Income Housing Tax Credit Units (60% AMI or less).","Multiple Parcels?","Tenure Type","Project Site Area (Acre)","Units per Acre","Relocation Required?","Commercial Space?","Low-Income Community","Project Description","For the RHD, Applicant(s) have completion and approval or adoption of all necessary environmental clearances NEPA & CEQA","NEPA\nIs Federal funding proposed that will trigger NEPA requirements? ","If Yes, enter date of \"Authority to Use Grant Funds\".","Describe special circumstances","CEQA\nProject approved \"by-right\"?","Is Project Categorically Exempt?","Negative Declaration Date:","Final EIR Date:","Describe special circumstances","Does applicant or Developer of Project have Site Control for the RHD Project? ","Form of Site Control","Most recent document execution date:","Does_Project_trigger_State_Relocation\nROW 225","Entity Name","Eligible Applicant","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip","Entity Name","Eligible Applicant","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip","Entity Name","Eligible Applicant","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip","Entity Name","Eligible Applicant","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip","Entity Name","Eligible Applicant","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip","(Managing_General_Partner)_Legal_Name","Eligible Applicant","Organization_Type","Address","City ","State ","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone ","Contact_Name","Title","Contact_Email","Phone","Address","City","Sate ","Zip","(Administrative General Partner #1) Legal Name","Eligible Applicant","Organization_Type","Address","City ","State ","Zip","Auth_Rep_Name","Title","Authorized_Rep._Email","Phone ","Contact Name","Title","Contact_Email","Phone","Address","City","Sate ","Zip","(Administrative_General_Partner_#2)_Legal_Name","Eligible Applicant","Organization_Type","Address","City ","State ","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone ","Contact Name","Title","Contact_Email","Phone","Address","City","Sate ","Zip","Property_Management_Agent_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Financial_Consultant_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Lead(primary)Service_ Provider_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Borrower_Legal_Counsel_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","General_Contractor_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Architect_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Development_Funding_Source_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Development_Funding_Source_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","zip","Development_Funding_Source_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","zip","Development_Funding_Source_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","zip","Development_Funding_Source_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Development_Funding_Source_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Rent/Operating_Subsidy_Source_Legal_Name","Contact_Name","Contact_Email","Phone","Address","City","State","Zip","Enter_Name_Entity_Qualifying_for_Experience:"," Lead_Service_Provider_Name","Relationship_to_Sponsor","Staffing_ratios: Total_MHP_Assisted_Units","Total_FTE","#_of_MHP_Units_per_FTE_Staff","Total_MHP_Assisted_units_Chronically_Homeless","Total_Case_manager_FTE_reserved_SH_Chronically_Honeless_only","Number_of_MHP_Assisted_units_for_SH_Chronically_Homeless_per_case_manager_FTE ","Total_MHP_Assisted_units_for_SNP_Homeless_with_Disability","Total_case_manager_FTE_devoted_to_tenants_in_units_reserved_for_SNP_Homeless_with_Disability_only","Number_of_MHP_Assisted_units_for_SNP_Homeless_with_Disability_per_case_manager_FTE","Total_MHP_Assisted_units_for_those_SNP_Other_Homeless","Total_Case_manager_FTE_Devoted_to_Tenants_in_units_reserved_for_those_Exiting_Institutions_only","Number_of_MHP_Assisted_units_SNP_Other_Homeless _per_case_managers_FTE","Total_MHP_Assisted_units","Total_Supportive _Services_Expenses","Total_Supportive_Services_Expenses_per_Unit","Not_Required_for_this_Project(CEQA)","Not_Required_for_this_Project(NEPA)","Final_date_of_Public_Comment_ Period(CEQA)","Final_Date_ of_Public_Comment_ Period(NEPA)","Approved _Date(CEQA)","Approved _Date(NEPA)","Not_Required_for_this_Project(Nessary_Discretionary_nondiscressionarry_public_land_udr_approval)","Not_Required_for_this_Project(design_Review)","Verified_Complete and date completed(Nessary_Discretionary_nondiscressionarry_public_land_udr_approval)","Verified_Complete_and_date_completed(design_Review)","Is_ project_located_ in_an_area_shown_on_TCAC/HCD_Opportunity_Area_Map ","If_Yes_ Select _or_ Enter_TCAC/HCD_Opportunity_Area_Map_Tract_ID_#","Opportunity_Area_Map_Category","Unit_info(A)","Unit_info(B)","Unit_info(C)","Unit_info(C)","Unit_info(D)","Unit_info(D)","MHP_Assisted_Units_Lareg_Family(E)","MHP_Assisted_Units_Special_Need(F)","MHP_Assisted_Units_Senior_Housing(G)","MHP_Assisted_Units_Sup_Housing(H)","MHP_Assisted_Units_AT_High_Risk(I)","MHP_Assisted_Units_Other_Assisted(I)","Total_MHP_Assisted_Units","Other_Restricted_Units_Large_Family(E) ","Other_Restricted_Units_Special_Needs(F)","Other_Restricted_Units_Senior_Housing(G)","Other_Restricted_Units_Suup_Housing(H)","Other_Restricted_Units_At_High_Risk(I)","Other_Restricted_Units_Other_RU","Other_Restricted_Units_total_other_RU","Total_RU","Other_HCD_Assisted_Units","#_of_Other_HCD_ Assisted_Units","Total_Project_Cost","Less:Net_Syndication_Proceeds/Investor_Equity","Less:Additional_Owner/General_Partner_Equity","Total_Estimated_Financing_Need"," Less:Supportable_Conventional_or_Bond Debt_Financing"," Less:\"Soft\"_Financing_and_Grants","Funding_Gap","1.Total_Residential_Development_Cost","2a.Gross_sq._footage_ of_Restricted_units","2b.Gross_square_footage_of_all_Residential_units","3.Restricted_square footage_as_%_of_total","4.MHP Residential_Dev_cost_on_%_of_Restricted_sq._footage","Total_Self_Score","Serving_Lowest_ Income_ Levels","Addressing_Most_Serious_Local_Housing_Need","Development_and_Ownership_Experience"," Leverage_of_Other_Funds","Project_Readiness","Adaptive Reuse /Infill/Proximity_to_Amenities","Tiebreaker_Score "]
[{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!AK13","v":0},{"$f":"Overview!AK14","v":0},{"$f":"Overview!AK15","v":0},{"$f":"Overview!AK16","v":0},{"$f":"Overview!AK70","v":0},{"$f":"Overview!AK71","v":0},{"$f":"Overview!AK72","v":0},{"$f":"Overview!AK84","v":0},{"$f":"Overview!AK87","v":0},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"NEW MAPPING","index":3,"n_rows":4,"n_cols":529,"rows_kept":4,"cut":false,"hidden":true,"merged":[[1,507,1,509],[1,510,2,510],[2,381,3,381],[2,383,3,383],[2,385,3,385],[2,387,3,387],[1,505,2,505],[0,224,0,229],[0,252,0,257],[0,280,0,285],[1,354,2,354],[1,506,2,506],[0,389,0,504],[1,175,1,192],[1,149,1,157],[1,158,1,166],[1,174,3,174],[0,196,0,201],[0,122,0,127],[0,131,0,136],[1,33,2,33],[1,34,1,45],[1,140,1,148],[0,511,0,520],[1,524,2,524],[1,29,1,32],[0,77,0,82],[0,104,0,109],[0,116,0,121],[0,62,0,67],[0,68,0,73],[0,89,0,94],[1,52,1,54],[0,95,0,100],[0,56,0,61],[1,360,2,360],[1,361,2,361],[1,362,1,377],[2,379,3,379],[1,525,2,525],[1,526,2,526],[1,527,2,527],[1,528,2,528],[1,511,1,513],[1,514,1,520],[1,521,2,521]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§7205. Applicant Eligibility Requirements. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§7205. Applicant Eligibility Requirements. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§7205. Applicant Eligibility Requirements. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§7205. Applicant Eligibility Requirements. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," §7217 Application Content Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c)(6) - (c)(7) Detailed Cost Breakdown / Sources and Uses (see Universal Application) §7209.5(a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c)(11) Income Ranges of the Agricultural Households to be Served (Assisted units) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verification of Environmental Review & Land Use Entitlements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§7204. Project Eligibility Requirements.",null,null,null,"§7206(a) Project's Rental Housing Development activity:","Tax Credits (TC) and Appraisal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§7201(a)(1), UMR §8302 Restrictions on Demolition",null,null,"NOFA - Pet Friendly Housing Act","Applicant #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPLOADED TO HCD",null,null,null,null,null,null,null,null,"Applicant #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPLOADED TO HCD",null,null,null,null,null,null,null,null,"Applicant #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPLOADED TO HCD",null,null,null,null,null,null,null,null,null,null,null,"Rental Housing Project Experience #1",null,null,null,null,null,null,null,null,"Rental Housing Project Experience #2",null,null,null,null,null,null,null,null,"Rental Housing Project Experience #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"application requirements","(c)(1) Contact Information Owner/Borrower Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPLOADED TO HCD",null,null,null,null,null,null,null,null,"In the cell below, select an authorized party related to the Organization Type in cell AE4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPLOADED TO HCD",null,null,null,null,null,null,null,null,"In the cell below, select an authorized party related to the Organization Type in cell AE4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPLOADED TO HCD",null,null,null,null,null,null,null,null,"In the cell below, select an authorized party related to the Organization Type in cell AE4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPLOADED TO HCD",null,null,null,null,null,null,null,null,"Property Management Agent",null,null,null,null,null,null,null,"Financial Consultant",null,null,null,null,null,null,null,"Primary Service Provider",null,null,null,null,null,null,null,"Borrower Legal Counsel",null,null,null,null,null,null,null,"General Contractor",null,null,null,null,null,null,null,"Architect",null,null,null,null,null,null,null,"Rent/Operating Subsidy Source ",null,null,null,null,null,null,null,"Rent/Operating Subsidy Source ",null,null,null,null,null,null,null,null,null,null,null,"Site Control- Uploaded to HCD","Site Criteria §7210(a)(1)",null,null,null,null,"Scaled Map - Uploaded to HCD","Preliminary Title - Uploaded to HCD","(B) Provide a current preliminary title report (within six months of application submittal date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(D) Environmental Clearances §7222","Env Report 1",null,"Env Report 2",null,"Env Report 3",null,"Env Report 4",null,"Env Report 5",null,"Development Funding Source ",null,null,null,null,null,null,null,"Development Funding Source ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Funding Source ",null,null,null,null,null,null,null,"Development Funding Source ",null,null,null,null,null,null,null,"Development Funding Source ",null,null,null,null,null,null,null,"Funding Sources - Uploaded to HCD","Contract 1, 2, 3, etc. - Uploaded to HCD","(c)(9) Review and Approval by the Required State and Local Officials",null,null,"Market Analysis - Uploaded to HCD","Proposed annual household income range (Assisted units):      ",null,null,"Monthly Houshld Cost",null,null,null,null,null,null,"Financial statement - Uploaded to HCD",null,null,"PNA - Uploaded to HCD","Rehab Scope - Uploaded to HCD","SRI - Uploaded to HCD","Auth to Use Grant Funds - Uploaded to HCD","Environmental - Uploaded to HCD"]
["Count","Portal Sub","HCD Contracts #","CAPES #","Received Date & Time","Project_Name","Project_County","Total units","Project_Address","Project_City","Project_Zip","If Project is also known under another Project name(s) or was formerly known under another name(s), enter the name(s).","Have you applied, do you plan to apply, or has the Project been awarded other HCD program funds?","Have you applied, do you plan to apply, or has the Project been awarded other HCD program funds?","Other HCD Program(s) Name(s):","Funding Amount","Funding Status","NOFA Date"," Award Date/Expected Award Date","Other HCD Program(s) Name(s):","Funding Amount","Funding Status","NOFA Date"," Award Date/Expected Award Date","Other HCD Program(s) Name(s):","Funding Amount","Funding Status","NOFA Date"," Award Date/Expected Award Date","(a) Applicant(s) housing development will contain Assisted units to be occupied by agricultural households?","(b) Project's Assisted units will to the greatest extent possible, be occupied by lower-income agricultural households?","(c) Project's non-Assisted units will to the greatest extent possible, be occupied by agricultural households?","(d) Applicant(s) acknowledges that Assisted units in a rental housing development required to be made available to lower-income households pursuant to §7209 are to be made available at affordable rents as defined in Health and Safety Code §50053.",null,"Type (Select One)","Federal","Proposed Equity Investor Contribution ($)","Anticipated TC Factor","App. Rate","State","Proposed Equity Investor Contribution ($)","Anticipated TC Factor","App. Rate","Timeframe for Applying for 4% TC","Proposed Month","Proposed Year","Timeframe for Applying for 9% TC","Proposed Round","Proposed Year","If already awarded, enter date of TCAC Reservation","Tax Credit Reservation- Uploaded to HCD","Appraisal- Uploaded to HCD","New Construction Project: is demolition of existing residential required (only eligible if the number of bedrooms in the new Project is at least equal to the total number of bedrooms in the demolished structures)? ",{"$f":"Overview!V31","v":""},{"$f":"Overview!AF31","v":""},"Sponsor certifies that residents of the housing development will be authorized to own or otherwise maintain one or more common household pets pursuant to the Pet Friendly Housing Act of 2017 (California Health & Safety Code, Section 50466)","Entity Name","Applicant Type","Address","City ","State","Zip","Auth. Rep","Title","Email","Phone","Contact ","Title","Email","Phone","Address","City","State","Zip","App1 Cert & Legal","App1 Resolution","App1 OrgDoc1, OrgDoc2, etc…","App1 OrgChart","App1 Signature Block","App1 Payee Data Record","App1 FISCAL TIN Form","App1 Cert of Good Standing ","App1 Tax-Exempt Status","Entity Name","Applicant Type","Address","City ","State","Zip","Auth. Rep","Title","Email","Phone","Contact ","Title","Email","Phone","Address","City","State","Zip","App2 Cert & Legal","App2 Resolution","App2 OrgDoc1, OrgDoc2, etc…","App2 OrgChart","App2 Signature Block","App2 Payee Data Record","App2 FISCAL TIN Form","App2 Cert of Good Standing ","App2 Tax-Exempt Status","Entity Name","Applicant Type","Address","City ","State","Zip","Auth. Rep","Title","Email","Phone","Contact ","Title","Email","Phone","Address","City","State","Zip","App3 Cert & Legal","App3 Resolution","App3 OrgDoc1, OrgDoc2, etc…","App3 OrgChart","App3 Signature Block","App3 Payee Data Record","App3 FISCAL TIN Form","App3 Cert of Good Standing ","App3 Tax-Exempt Status","(1) It has the ability to timely proceed with the development upon commitment of Program funds?","(2) It has sufficient experience and organizational capacity to carry out the activity for which Program funds are being requested?","(A) It has successfully developed and owned a minimum of one rental housing Project of similar type and size as the Project within the last 5 years of the NOFA date; or (B) below","Project Name","Relationship","Development Entity","Completeion Date","Project Tenure","Number of Units","Units per Acre","Commercial (sq. ft.)","Brief Description (population served, etc.)","Project Name","Relationship","Development Entity","Completeion Date","Project Tenure","Number of Units","Units per Acre","Commercial (sq. ft.)","Brief Description (population served, etc.)","Project Name","Relationship","Development Entity","Completeion Date","Project Tenure","Number of Units","Units per Acre","Commercial (sq. ft.)","Brief Description (population served, etc.)","Past Exp 1, 2, and 3","Staff Resume","Staff Qual Statement","Resume Managing","(B) Does Project have staff with demonstrated experience in developing and owning a minimum of one rental housing project? §7217(d)(7)","(C) It has staff with demonstrated experience in managing a rental housing development occupied primarily by agricultural workers and their families. ","Relocation Plan",null,"Legal Name","Org Type","Adress ","City ","State","Zip","Auth Rep Name","Title","Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip","Bwr Cert & Legal","Bwr Resolution","Bwr OrgDoc1, OrgDoc3, etc…","Bwr OrgChart","Bwr Signature Block","Bwr Payee Data Record","Bwr FISCAL TIN Form","Bwr Cert of Good Standing ","Bwr Tax-Exempt Status","Controlling party Type #1","Legal Name","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip",{"$f":"'Application Requirements'!D25","v":" Cert & Legal"},{"$f":"'Application Requirements'!D26","v":" Resolution"},{"$f":"'Application Requirements'!D27","v":" OrgDoc1, OrgDoc3, etc"},{"$f":"'Application Requirements'!D28","v":" OrgChart"},{"$f":"'Application Requirements'!D29","v":" Signature Block"},{"$f":"'Application Requirements'!D30","v":" Payee Data Record"},{"$f":"'Application Requirements'!D31","v":" FISCAL TIN Form"},{"$f":"'Application Requirements'!D32","v":" Cert of Good Standing"},{"$f":"'Application Requirements'!D33","v":" Tax-Exempt Status"},"Controling party Type #2","Legal Name","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip",{"$f":"'Application Requirements'!D41","v":" Cert & Legal"},{"$f":"'Application Requirements'!D42","v":" Resolution"},{"$f":"'Application Requirements'!D43","v":" OrgDoc1, OrgDoc3, etc"},{"$f":"'Application Requirements'!D44","v":" OrgChart"},{"$f":"'Application Requirements'!D45","v":" Signature Block"},{"$f":"'Application Requirements'!D46","v":" Payee Data Record"},{"$f":"'Application Requirements'!D47","v":" FISCAL TIN Form"},{"$f":"'Application Requirements'!D48","v":" Cert of Good Standing"},{"$f":"'Application Requirements'!D49","v":" Tax-Exempt Status"},"Controling Party Type #3","Legal Name","Organization Type","Adress ","City ","State","Zip","Auth_Rep_Name","Title","Authorized_Rep_Email","Phone","Contact_Name","Title","Contact_Email","Contact_Phone ","Address","City","State ","Zip",{"$f":"'Application Requirements'!D57","v":" Cert & Legal"},{"$f":"'Application Requirements'!D58","v":" Resolution"},{"$f":"'Application Requirements'!D59","v":" OrgDoc1, OrgDoc3, etc"},{"$f":"'Application Requirements'!D60","v":" OrgChart"},{"$f":"'Application Requirements'!D61","v":" Signature Block"},{"$f":"'Application Requirements'!D62","v":" Payee Data Record"},{"$f":"'Application Requirements'!D63","v":" FISCAL TIN Form"},{"$f":"'Application Requirements'!D64","v":" Cert of Good Standing"},{"$f":"'Application Requirements'!D65","v":" Tax-Exempt Status"},"Legal Name","Contact","Email","Phone","Address","City","State","Zip","Legal Name","Contact","Email","Phone","Address","City","State","Zip","Legal Name","Contact","Email","Phone","Address","City","State","Zip","Legal Name","Contact","Email","Phone","Address","City","State","Zip","Legal Name","Contact","Email","Phone","Address","City","State","Zip","Legal Name","Contact","Email","Phone","Address","City","State","Zip","Legal Name","Contact","Email","Phone","Address","City","State","Zip","Legal Name","Contact","Email","Phone","Address","City","State","Zip","(A) Applicant has Site Control (§7207)?","If yes, enter Site Control type","Execution Date for Site Control","Are utilities, water and sewer services now available at Project site? ",null,"The Project is in or reasonably near a residential area with access to schools, shopping, medical services, social services and employment.","The Project does not unnecessarily confine Assisted units to an area in which there exists a high concentration of low income households.","The Project is not found to be inconsistent with housing element or housing assistance plan of public jurisdiction in which the Project is located.        ","The characteristics of the site, including its topography and distance to public utilities, do not result in unreasonable development or rehabilitation costs.","The site will not be in a 100 year flood plain unless sufficient measures have been taken, as determined by HCD, to ensure the security of the housing development in the event of flooding.",null,null,"(C) Owner:","Contact","Contact Email","Phone","Address","City","State","Zip","Proposed Owner:","Contact","Contact Email","Phone","Address","City","State","Zip","Is the Project free from severe adverse environmental conditions that are economically infeasible to remove and cannot be mitigated? ",{"$f":"'Application Requirements'!L129","v":0},"Uploaded to HCD",{"$f":"'Application Requirements'!L130","v":0},"Uploaded to HCD",{"$f":"'Application Requirements'!L131","v":0},"Uploaded to HCD",{"$f":"'Application Requirements'!L132","v":0},"Uploaded to HCD",{"$f":"'Application Requirements'!L133","v":0},"Uploaded to HCD","Legal Name","Contact","Email","Phone","Address","City ","State","Zip","Legal Name","Contact","Email","Phone","Address","City ","State","Zip","Enter_Name_Entity_Qualifying_for_Experience:"," Lead_Service_Provider_Name","Relationship_to_Sponsor","Staffing_ratios: Total_MHP_Assisted_Units","Total_FTE","#_of_MHP_Units_per_FTE_Staff","Total_MHP_Assisted_units_Chronically_Homeless","Total_Case_manager_FTE_reserved_SH_Chronically_Honeless_only","Number_of_MHP_Assisted_units_for_SH_Chronically_Homeless_per_case_manager_FTE ","Total_MHP_Assisted_units_for_SNP_Homeless_with_Disability","Total_case_manager_FTE_devoted_to_tenants_in_units_reserved_for_SNP_Homeless_with_Disability_only","Number_of_MHP_Assisted_units_for_SNP_Homeless_with_Disability_per_case_manager_FTE","Total_MHP_Assisted_units_for_those_SNP_Other_Homeless","Total_Case_manager_FTE_Devoted_to_Tenants_in_units_reserved_for_those_Exiting_Institutions_only","Number_of_MHP_Assisted_units_SNP_Other_Homeless _per_case_managers_FTE","Total_MHP_Assisted_units","Total_Supportive _Services_Expenses","Total_Supportive_Services_Expenses_per_Unit","Not_Required_for_this_Project(CEQA)","Not_Required_for_this_Project(NEPA)","Final_date_of_Public_Comment_ Period(CEQA)","Final_Date_ of_Public_Comment_ Period(NEPA)","Approved _Date(CEQA)","Approved _Date(NEPA)","Not_Required_for_this_Project(Nessary_Discretionary_nondiscressionarry_public_land_udr_approval)","Not_Required_for_this_Project(design_Review)","Verified_Complete and date completed(Nessary_Discretionary_nondiscressionarry_public_land_udr_approval)","Verified_Complete_and_date_completed(design_Review)","Is_ project_located_ in_an_area_shown_on_TCAC/HCD_Opportunity_Area_Map ","If_Yes_ Select _or_ Enter_TCAC/HCD_Opportunity_Area_Map_Tract_ID_#","Opportunity_Area_Map_Category","Unit_info(A)","Unit_info(B)","Unit_info(C)","Unit_info(C)","Unit_info(D)","Unit_info(D)","MHP_Assisted_Units_Lareg_Family(E)","MHP_Assisted_Units_Special_Need(F)","MHP_Assisted_Units_Senior_Housing(G)","MHP_Assisted_Units_Sup_Housing(H)","MHP_Assisted_Units_AT_High_Risk(I)","MHP_Assisted_Units_Other_Assisted(I)","Total_MHP_Assisted_Units","Other_Restricted_Units_Large_Family(E) ","Other_Restricted_Units_Special_Needs(F)","Other_Restricted_Units_Senior_Housing(G)","Other_Restricted_Units_Suup_Housing(H)","Other_Restricted_Units_At_High_Risk(I)","Other_Restricted_Units_Other_RU","Other_Restricted_Units_total_other_RU","Total_RU","Other_HCD_Assisted_Units","#_of_Other_HCD_ Assisted_Units","Total_Project_Cost","Less:Net_Syndication_Proceeds/Investor_Equity","Less:Additional_Owner/General_Partner_Equity","Total_Estimated_Financing_Need"," Less:Supportable_Conventional_or_Bond Debt_Financing"," Less:\"Soft\"_Financing_and_Grants","Funding_Gap","1.Total_Residential_Development_Cost","2a.Gross_sq._footage_ of_Restricted_units","2b.Gross_square_footage_of_all_Residential_units","3.Restricted_square footage_as_%_of_total","4.MHP Residential_Dev_cost_on_%_of_Restricted_sq._footage","Total_Self_Score","Serving_Lowest_ Income_ Levels","Addressing_Most_Serious_Local_Housing_Need","Development_and_Ownership_Experience"," Leverage_of_Other_Funds","Project_Readiness","Adaptive Reuse /Infill/Proximity_to_Amenities","Tiebreaker_Score ",null,null,"Legal Name","Contact","Email","Phone","Address","City ","State","Zip","Legal Name","Contact","Email","Phone","Address","City ","State","Zip","Legal Name","Contact","Email","Phone","Address","City ","State","Zip",null,null,"Agency / Issuer","Land Use Approval Date ","Approval Type",null,"From","To","Percentage of household costs to minimum income:","Mortgages","Taxes/Ins.","Utilities","Fees","Maint/Repairs","Monthly Total","Annual",null,"Applicant certifies the Project will comply with the requirements of UMR §8305 \"Tenant Selection\" as applicable.","Applicant certifies the Project will comply with the requirements of UMR §8307 \"Rental Agreement and Grievance Procedures\" as applicable."]
[null,null,null,null,null,{"$f":"Overview!E3","v":0},{"$f":"Overview!AA3","v":0},{"$f":"Overview!AJ3","v":0},{"$f":"Overview!D4","v":0},{"$f":"Overview!Z4","v":0},{"$f":"Overview!AI4","v":0},{"$f":"Overview!R6","v":0},{"$f":"Overview!AK7","v":0},null,{"$f":"Overview!A9","v":0},{"$f":"Overview!O9","v":0},{"$f":"Overview!T9","v":0},{"$f":"Overview!AB9","v":0},{"$f":"Overview!AE9","v":0},{"$f":"Overview!A10","v":0},{"$f":"Overview!O10","v":0},{"$f":"Overview!T10","v":0},{"$f":"Overview!AB10","v":0},{"$f":"Overview!AE10","v":0},{"$f":"Overview!A11","v":0},{"$f":"Overview!O11","v":0},{"$f":"Overview!T11","v":0},{"$f":"Overview!AB11","v":0},{"$f":"Overview!AE11","v":0},{"$f":"Overview!AK13","v":0},{"$f":"Overview!AK14","v":0},{"$f":"Overview!AK15","v":0},{"$f":"Overview!AK16","v":0},{"$f":"Overview!N17","v":0},{"$f":"Overview!AB22","v":0},{"$f":"Overview!AF22","v":0},{"$f":"Overview!AR22","v":0},{"$f":"Overview!BA22","v":0},{"$f":"Overview!BF22","v":0},{"$f":"Overview!AF23","v":0},{"$f":"Overview!AR23","v":0},{"$f":"Overview!BA23","v":0},{"$f":"Overview!BF23","v":0},null,{"$f":"Overview!AJ24","v":0},{"$f":"Overview!AR24","v":0},null,{"$f":"Overview!AJ25","v":0},{"$f":"Overview!AR25","v":0},{"$f":"Overview!AI26","v":0},{"$f":"Overview!AK27","v":0},{"$f":"Overview!AK29","v":0},{"$f":"Overview!T31","v":0},{"$f":"Overview!AD31","v":0},{"$f":"Overview!AK31","v":0},{"$f":"Overview!AK33","v":0},{"$f":"Overview!D40","v":0},{"$f":"Overview!AA40","v":0},{"$f":"Overview!C41","v":0},{"$f":"Overview!W41","v":0},{"$f":"Overview!AG41","v":0},{"$f":"Overview!AI41","v":0},{"$f":"Overview!D42","v":0},{"$f":"Overview!N42","v":0},{"$f":"Overview!W42","v":0},{"$f":"Overview!AH42","v":0},{"$f":"Overview!D43","v":0},{"$f":"Overview!N43","v":0},{"$f":"Overview!W43","v":0},{"$f":"Overview!AH43","v":0},{"$f":"Overview!C44","v":0},{"$f":"Overview!W44","v":0},{"$f":"Overview!AG44","v":0},{"$f":"Overview!AI44","v":0},{"$f":"Overview!AK45","v":0},{"$f":"Overview!AK46","v":0},{"$f":"Overview!AK47","v":0},{"$f":"Overview!AK48","v":0},{"$f":"Overview!AK49","v":0},{"$f":"Overview!AK50","v":0},{"$f":"Overview!AK51","v":0},{"$f":"Overview!AK52","v":0},{"$f":"Overview!AK53","v":0},{"$f":"Overview!D55","v":0},{"$f":"Overview!AA55","v":0},{"$f":"Overview!C56","v":0},{"$f":"Overview!W56","v":0},{"$f":"Overview!AG56","v":0},{"$f":"Overview!AI56","v":0},{"$f":"Overview!D57","v":0},{"$f":"Overview!N57","v":0},{"$f":"Overview!W57","v":0},{"$f":"Overview!AH57","v":0},{"$f":"Overview!D58","v":0},{"$f":"Overview!N58","v":0},{"$f":"Overview!W58","v":0},{"$f":"Overview!AH58","v":0},{"$f":"Overview!C59","v":0},{"$f":"Overview!W59","v":0},{"$f":"Overview!AG59","v":0},{"$f":"Overview!AI59","v":0},{"$f":"Overview!AK60","v":0},{"$f":"Overview!AK61","v":0},{"$f":"Overview!AK62","v":0},{"$f":"Overview!AK63","v":0},{"$f":"Overview!AK64","v":0},{"$f":"Overview!AK65","v":0},{"$f":"Overview!AK66","v":0},{"$f":"Overview!AK67","v":0},{"$f":"Overview!AK68","v":0},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},{"$f":"Overview!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"Overview!F74","v":0},{"$f":"Overview!F75","v":0},{"$f":"Overview!F76","v":0},{"$f":"Overview!F77","v":0},{"$f":"Overview!F78","v":0},{"$f":"Overview!F79","v":0},{"$f":"Overview!F80","v":0},{"$f":"Overview!F81","v":0},{"$f":"Overview!F82","v":0},{"$f":"Overview!Q74","v":0},{"$f":"Overview!Q75","v":0},{"$f":"Overview!Q76","v":0},{"$f":"Overview!Q77","v":0},{"$f":"Overview!Q78","v":0},{"$f":"Overview!Q79","v":0},{"$f":"Overview!Q80","v":0},{"$f":"Overview!F81","v":0},{"$f":"Overview!Q82","v":0},{"$f":"Overview!AB74","v":0},{"$f":"Overview!AB75","v":0},{"$f":"Overview!AB76","v":0},{"$f":"Overview!AB77","v":0},{"$f":"Overview!AB78","v":0},{"$f":"Overview!AB79","v":0},{"$f":"Overview!AB80","v":0},{"$f":"Overview!AB81","v":0},{"$f":"Overview!AB82","v":0},{"$f":"Overview!AK83","v":0},{"$f":"Overview!AK85","v":0},{"$f":"Overview!AK86","v":0},{"$f":"Overview!AK88","v":0},{"$f":"Overview!AK84","v":0},{"$f":"Overview!AK87","v":0},{"$f":"Overview!AK96","v":0},null,{"$f":"'Application Requirements'!D4","v":0},{"$f":"unit","v":0},{"$f":"'Application Requirements'!C5","v":0},{"$f":"'Application Requirements'!W5","v":0},{"$f":"'Application Requirements'!AG5","v":0},{"$f":"'Application Requirements'!AI5","v":0},{"$f":"'Application Requirements'!D6","v":0},{"$f":"'Application Requirements'!N6","v":0},{"$f":"'Application Requirements'!W6","v":0},{"$f":"'Application Requirements'!AH6","v":0},{"$f":"'Application Requirements'!D7","v":0},{"$f":"'Application Requirements'!N7","v":0},{"$f":"'Application Requirements'!W7","v":0},{"$f":"'Application Requirements'!AH7","v":0},{"$f":"'Application Requirements'!C8","v":0},{"$f":"'Application Requirements'!W8","v":0},{"$f":"'Application Requirements'!AG8","v":0},{"$f":"'Application Requirements'!AI8","v":0},{"$f":"'Application Requirements'!AK9","v":0},{"$f":"'Application Requirements'!AK10","v":0},{"$f":"'Application Requirements'!AK11","v":0},{"$f":"'Application Requirements'!AK12","v":0},{"$f":"'Application Requirements'!AK13","v":0},{"$f":"'Application Requirements'!AK14","v":0},{"$f":"'Application Requirements'!AK15","v":0},{"$f":"'Application Requirements'!AK16","v":0},{"$f":"'Application Requirements'!AK17","v":0},{"$f":"'Application Requirements'!H19","v":0},{"$f":"'Application Requirements'!D20","v":0},{"$f":"'Application Requirements'!AE20","v":0},{"$f":"'Application Requirements'!C21","v":0},{"$f":"'Application Requirements'!W21","v":0},{"$f":"'Application Requirements'!AE21","v":0},{"$f":"'Application Requirements'!AI21","v":0},{"$f":"'Application Requirements'!E22","v":0},{"$f":"'Application Requirements'!O22","v":0},{"$f":"'Application Requirements'!W22","v":0},{"$f":"'Application Requirements'!AH22","v":0},{"$f":"'Application Requirements'!D23","v":0},{"$f":"'Application Requirements'!N23","v":0},{"$f":"'Application Requirements'!W23","v":0},{"$f":"'Application Requirements'!AH23","v":0},{"$f":"'Application Requirements'!C24","v":0},{"$f":"'Application Requirements'!W24","v":0},{"$f":"'Application Requirements'!AE24","v":0},{"$f":"'Application Requirements'!AI24","v":0},{"$f":"'Application Requirements'!AK25","v":0},{"$f":"'Application Requirements'!AK26","v":0},{"$f":"'Application Requirements'!AK27","v":0},{"$f":"'Application Requirements'!AK28","v":0},{"$f":"'Application Requirements'!AK29","v":0},{"$f":"'Application Requirements'!AK30","v":0},{"$f":"'Application Requirements'!AK31","v":0},{"$f":"'Application Requirements'!AK32","v":0},{"$f":"'Application Requirements'!AK33","v":0},{"$f":"'Application Requirements'!H35","v":0},{"$f":"'Application Requirements'!D36","v":0},{"$f":"'Application Requirements'!AE36","v":0},{"$f":"'Application Requirements'!C37","v":0},{"$f":"'Application Requirements'!W37","v":0},{"$f":"'Application Requirements'!AE37","v":0},{"$f":"'Application Requirements'!AI37","v":0},{"$f":"'Application Requirements'!E38","v":0},{"$f":"'Application Requirements'!O38","v":0},{"$f":"'Application Requirements'!W38","v":0},{"$f":"'Application Requirements'!AH38","v":0},{"$f":"'Application Requirements'!D39","v":0},{"$f":"'Application Requirements'!N39","v":0},{"$f":"'Application Requirements'!W39","v":0},{"$f":"'Application Requirements'!AH39","v":0},{"$f":"'Application Requirements'!C40","v":0},{"$f":"'Application Requirements'!W40","v":0},{"$f":"'Application Requirements'!AE40","v":0},{"$f":"'Application Requirements'!AI40","v":0},{"$f":"'Application Requirements'!AK41","v":0},{"$f":"'Application Requirements'!AK42","v":0},{"$f":"'Application Requirements'!AK43","v":0},{"$f":"'Application Requirements'!AK44","v":0},{"$f":"'Application Requirements'!AK45","v":0},{"$f":"'Application Requirements'!AK46","v":0},{"$f":"'Application Requirements'!AK47","v":0},{"$f":"'Application Requirements'!AK48","v":0},{"$f":"'Application Requirements'!AK49","v":0},{"$f":"'Application Requirements'!H51","v":0},{"$f":"'Application Requirements'!D52","v":0},{"$f":"'Application Requirements'!AE52","v":0},{"$f":"'Application Requirements'!C53","v":0},{"$f":"'Application Requirements'!W53","v":0},{"$f":"'Application Requirements'!AE53","v":0},{"$f":"'Application Requirements'!AI53","v":0},{"$f":"'Application Requirements'!E54","v":0},{"$f":"'Application Requirements'!O54","v":0},{"$f":"'Application Requirements'!W54","v":0},{"$f":"'Application Requirements'!AH54","v":0},{"$f":"'Application Requirements'!D55","v":0},{"$f":"'Application Requirements'!N55","v":0},{"$f":"'Application Requirements'!W55","v":0},{"$f":"'Application Requirements'!AH55","v":0},{"$f":"'Application Requirements'!C56","v":0},{"$f":"'Application Requirements'!W56","v":0},{"$f":"'Application Requirements'!AE56","v":0},{"$f":"'Application Requirements'!AI56","v":0},{"$f":"'Application Requirements'!AK57","v":0},{"$f":"'Application Requirements'!AK58","v":0},{"$f":"'Application Requirements'!AK59","v":0},{"$f":"'Application Requirements'!AK60","v":0},{"$f":"'Application Requirements'!AK61","v":0},{"$f":"'Application Requirements'!AK62","v":0},{"$f":"'Application Requirements'!AK63","v":0},{"$f":"'Application Requirements'!AK64","v":0},{"$f":"'Application Requirements'!AK65","v":0},{"$f":"'Application Requirements'!D67","v":0},{"$f":"'Application Requirements'!S67","v":0},{"$f":"'Application Requirements'!AE67","v":0},{"$f":"'Application Requirements'!C68","v":0},{"$f":"'Application Requirements'!J68","v":0},{"$f":"'Application Requirements'!W68","v":0},{"$f":"'Application Requirements'!AG68","v":0},{"$f":"'Application Requirements'!AI68","v":0},{"$f":"'Application Requirements'!D70","v":0},{"$f":"'Application Requirements'!S70","v":0},{"$f":"'Application Requirements'!AE70","v":0},{"$f":"'Application Requirements'!C71","v":0},{"$f":"'Application Requirements'!J71","v":0},{"$f":"'Application Requirements'!W71","v":0},{"$f":"'Application Requirements'!AG71","v":0},{"$f":"'Application Requirements'!AI71","v":0},{"$f":"'Application Requirements'!D73","v":0},{"$f":"'Application Requirements'!S73","v":0},{"$f":"'Application Requirements'!AE73","v":0},{"$f":"'Application Requirements'!C74","v":0},{"$f":"'Application Requirements'!J74","v":0},{"$f":"'Application Requirements'!W74","v":0},{"$f":"'Application Requirements'!AG74","v":0},{"$f":"'Application Requirements'!AI74","v":0},{"$f":"'Application Requirements'!D76","v":0},{"$f":"'Application Requirements'!S76","v":0},{"$f":"'Application Requirements'!AE76","v":0},{"$f":"'Application Requirements'!C77","v":0},{"$f":"'Application Requirements'!J77","v":0},{"$f":"'Application Requirements'!W77","v":0},{"$f":"'Application Requirements'!AG77","v":0},{"$f":"'Application Requirements'!AI77","v":0},{"$f":"'Application Requirements'!D79","v":0},{"$f":"'Application Requirements'!S79","v":0},{"$f":"'Application Requirements'!AE79","v":0},{"$f":"'Application Requirements'!C80","v":0},{"$f":"'Application Requirements'!J80","v":0},{"$f":"'Application Requirements'!W80","v":0},{"$f":"'Application Requirements'!AG80","v":0},{"$f":"'Application Requirements'!AI80","v":0},{"$f":"'Application Requirements'!D82","v":0},{"$f":"'Application Requirements'!S82","v":0},{"$f":"'Application Requirements'!AE82","v":0},{"$f":"'Application Requirements'!C83","v":0},{"$f":"'Application Requirements'!J83","v":0},{"$f":"'Application Requirements'!W83","v":0},{"$f":"'Application Requirements'!AG83","v":0},{"$f":"'Application Requirements'!AI83","v":0},{"$f":"'Application Requirements'!D85","v":0},{"$f":"'Application Requirements'!S85","v":0},{"$f":"'Application Requirements'!AE85","v":0},{"$f":"'Application Requirements'!C86","v":0},{"$f":"'Application Requirements'!J86","v":0},{"$f":"'Application Requirements'!W86","v":0},{"$f":"'Application Requirements'!AG86","v":0},{"$f":"'Application Requirements'!AI86","v":0},{"$f":"'Application Requirements'!D88","v":0},{"$f":"'Application Requirements'!S88","v":0},{"$f":"'Application Requirements'!AE88","v":0},{"$f":"'Application Requirements'!C89","v":0},{"$f":"'Application Requirements'!J89","v":0},{"$f":"'Application Requirements'!W89","v":0},{"$f":"'Application Requirements'!AG89","v":0},{"$f":"'Application Requirements'!AI89","v":0},{"$f":"'Application Requirements'!J95","v":0},{"$f":"'Application Requirements'!Y95","v":0},{"$f":"'Application Requirements'!AJ95","v":0},{"$f":"'Application Requirements'!AK96","v":0},{"$f":"'Application Requirements'!AK98","v":0},{"$f":"'Application Requirements'!AK100","v":0},{"$f":"'Application Requirements'!AK103","v":0},{"$f":"'Application Requirements'!AK105","v":0},{"$f":"'Application Requirements'!AK107","v":0},{"$f":"'Application Requirements'!AK109","v":0},{"$f":"'Application Requirements'!AK102","v":0},{"$f":"'Application Requirements'!AK121","v":0},{"$f":"'Application Requirements'!E122","v":0},{"$f":"'Application Requirements'!S122","v":0},{"$f":"'Application Requirements'!AE122","v":0},{"$f":"'Application Requirements'!C123","v":0},{"$f":"'Application Requirements'!J123","v":0},{"$f":"'Application Requirements'!W123","v":0},{"$f":"'Application Requirements'!AF123","v":0},{"$f":"'Application Requirements'!AI123","v":0},{"$f":"'Application Requirements'!E124","v":0},{"$f":"'Application Requirements'!S124","v":0},{"$f":"'Application Requirements'!AE124","v":0},{"$f":"'Application Requirements'!C125","v":0},{"$f":"'Application Requirements'!J125","v":0},{"$f":"'Application Requirements'!W125","v":0},{"$f":"'Application Requirements'!AF125","v":0},{"$f":"'Application Requirements'!AI125","v":0},{"$f":"'Application Requirements'!AK127","v":0},null,{"$f":"'Application Requirements'!AK129","v":0},null,{"$f":"'Application Requirements'!AK130","v":0},null,{"$f":"'Application Requirements'!AK131","v":0},null,{"$f":"'Application Requirements'!AK132","v":0},null,{"$f":"'Application Requirements'!AK133","v":0},{"$f":"'Application Requirements'!D139","v":0},{"$f":"'Application Requirements'!S139","v":0},{"$f":"'Application Requirements'!AE139","v":0},{"$f":"'Application Requirements'!C140","v":0},{"$f":"'Application Requirements'!J140","v":0},{"$f":"'Application Requirements'!W140","v":0},{"$f":"'Application Requirements'!AG140","v":0},{"$f":"'Application Requirements'!AI140","v":0},{"$f":"'Application Requirements'!D142","v":0},{"$f":"'Application Requirements'!S142","v":0},{"$f":"'Application Requirements'!AE142","v":0},{"$f":"'Application Requirements'!C143","v":0},{"$f":"'Application Requirements'!J143","v":0},{"$f":"'Application Requirements'!W143","v":0},{"$f":"'Application Requirements'!AG140","v":0},{"$f":"'Application Requirements'!AI140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Application Requirements'!D145","v":0},{"$f":"'Application Requirements'!S145","v":0},{"$f":"'Application Requirements'!AE145","v":0},{"$f":"'Application Requirements'!C146","v":0},{"$f":"'Application Requirements'!J146","v":0},{"$f":"'Application Requirements'!W146","v":0},{"$f":"'Application Requirements'!AG146","v":0},{"$f":"'Application Requirements'!AI146","v":0},{"$f":"'Application Requirements'!D148","v":0},{"$f":"'Application Requirements'!S148","v":0},{"$f":"'Application Requirements'!AE148","v":0},{"$f":"'Application Requirements'!C149","v":0},{"$f":"'Application Requirements'!J149","v":0},{"$f":"'Application Requirements'!W149","v":0},{"$f":"'Application Requirements'!AG149","v":0},{"$f":"'Application Requirements'!AI149","v":0},{"$f":"'Application Requirements'!D151","v":0},{"$f":"'Application Requirements'!S151","v":0},{"$f":"'Application Requirements'!AE151","v":0},{"$f":"'Application Requirements'!C152","v":0},{"$f":"'Application Requirements'!J152","v":0},{"$f":"'Application Requirements'!W152","v":0},{"$f":"'Application Requirements'!AG152","v":0},{"$f":"'Application Requirements'!AI152","v":0},{"$f":"'Application Requirements'!AK155","v":0},{"$f":"'Application Requirements'!AK159","v":0},{"$f":"'Application Requirements'!A163","v":0},{"$f":"'Application Requirements'!L163","v":0},{"$f":"'Application Requirements'!Q163","v":0},{"$f":"'Application Requirements'!AK171","v":0},{"$f":"'Application Requirements'!Q173","v":0},{"$f":"'Application Requirements'!U173","v":0},{"$f":"'Application Requirements'!AJ173","v":0},{"$f":"'Application Requirements'!I174","v":0},{"$f":"'Application Requirements'!N174","v":0},{"$f":"'Application Requirements'!R174","v":0},{"$f":"'Application Requirements'!V174","v":0},{"$f":"'Application Requirements'!AA174","v":0},{"$f":"'Application Requirements'!AF174","v":0},{"$f":"'Application Requirements'!AJ174","v":0},{"$f":"'Application Requirements'!AK176","v":0},{"$f":"'Application Requirements'!AK184","v":0},{"$f":"'Application Requirements'!AK185","v":0},{"$f":"'Application Requirements'!AK187","v":0},{"$f":"'Application Requirements'!AK188","v":0},{"$f":"'Application Requirements'!AK189","v":0},{"$f":"'Env & Land Use Verification'!AK2","v":0},{"$f":"'Env & Land Use Verification'!AK3","v":0}]

{"sheet":"Overview","index":4,"n_rows":98,"n_cols":37,"rows_kept":98,"cut":false,"hidden":false,"merged":[[93,0,93,35],[93,36,93,37],[72,27,72,37],[73,0,73,4],[75,0,75,4],[76,0,76,4],[63,0,63,2],[28,0,28,2],[28,3,28,10],[28,11,28,30],[28,31,28,35],[36,0,36,37],[33,0,33,37],[34,0,34,35],[34,36,34,37],[77,16,77,26],[78,16,78,26],[79,16,79,26],[80,16,80,26],[81,16,81,26],[85,36,85,37],[78,27,78,37],[79,27,79,37],[80,27,80,37],[95,0,95,2],[95,3,95,10],[95,11,95,30],[95,31,95,35],[95,36,95,37],[91,36,91,37],[85,0,85,2],[85,3,85,10],[65,0,65,2],[65,3,65,10],[65,11,65,30],[67,11,67,30],[66,36,66,37],[67,0,67,2],[67,3,67,10],[67,31,67,35],[67,36,67,37],[81,0,81,4],[81,27,81,37],[82,36,82,37],[86,36,86,37],[73,16,73,26],[75,16,75,26],[76,16,76,26],[3,32,3,33],[3,34,3,37],[2,0,2,3],[2,24,2,25],[68,0,68,37],[69,0,69,35],[70,0,70,35],[70,36,70,37],[4,0,4,2],[4,3,4,6],[4,7,4,8],[4,9,4,12],[4,13,4,15],[4,16,4,19],[4,20,4,21],[4,22,4,25],[4,26,4,27],[28,36,28,37],[3,0,3,2],[3,3,3,22],[3,23,3,24],[3,25,3,31],[16,0,16,12],[20,0,20,37],[77,5,77,15],[78,5,78,15],[85,11,85,30],[85,31,85,35],[23,17,23,20],[23,21,23,22],[24,9,24,12],[24,13,24,16],[24,17,24,20],[24,21,24,22],[71,0,71,35],[83,0,83,35],[74,0,74,4],[72,5,72,15],[72,16,72,26],[39,22,39,25],[39,26,39,37],[39,0,39,2],[41,33,41,37],[41,0,41,2],[41,3,41,11],[41,13,41,19],[41,20,41,21],[41,22,41,30],[71,36,71,37],[83,36,83,37],[77,0,77,4],[78,0,78,4],[79,0,79,4],[80,0,80,4],[73,5,73,15],[47,0,47,2],[47,3,47,10],[47,11,47,30],[49,0,49,2],[50,11,50,30],[73,27,73,37],[75,27,75,37],[82,31,82,35],[82,11,82,30],[74,5,74,15],[75,5,75,15],[76,5,76,15],[82,0,82,2],[82,3,82,10],[76,27,76,37],[77,27,77,37],[72,0,72,4],[22,8,22,10],[22,12,22,22],[22,23,22,25],[22,26,22,31],[22,32,22,33],[38,0,38,37],[39,3,39,21],[22,34,22,35],[22,0,22,7],[51,31,51,35],[1,0,1,37],[12,36,12,37],[13,36,13,37],[14,36,14,37],[15,36,15,37],[12,0,12,35],[2,4,2,23],[2,26,2,29],[4,28,4,31],[4,32,4,33],[4,34,4,37],[2,30,2,34],[13,0,13,35],[14,0,14,35],[15,0,15,35],[8,27,8,29],[8,30,8,37],[9,0,9,13],[9,14,9,18],[2,35,2,37],[40,0,40,1],[40,2,40,20],[40,22,40,29],[59,0,59,2],[59,3,59,10],[59,11,59,30],[59,31,59,35],[56,0,56,2],[24,0,24,8],[25,0,25,12],[25,13,25,16],[35,0,35,37],[37,0,37,37],[40,30,40,31],[40,34,40,37],[29,0,29,37],[54,0,54,2],[54,3,54,21],[54,22,54,25],[54,26,54,37],[55,0,55,1],[55,2,55,20],[55,22,55,29],[55,30,55,31],[47,36,47,37],[48,3,48,10],[48,11,48,30],[58,2,58,20],[52,31,52,35],[52,36,52,37],[57,3,57,11],[57,13,57,19],[57,20,57,21],[57,22,57,30],[57,0,57,2],[56,3,56,11],[56,13,56,19],[52,0,52,2],[52,3,52,10],[52,11,52,30],[56,33,56,37],[56,20,56,21],[56,22,56,30],[65,36,65,37],[66,0,66,2],[66,3,66,10],[66,11,66,30],[66,31,66,35],[58,22,58,29],[58,30,58,31],[60,11,60,30],[60,31,60,35],[60,36,60,37],[64,0,64,2],[64,3,64,10],[64,11,64,30],[64,31,64,35],[64,36,64,37],[63,3,63,10],[63,11,63,30],[62,36,62,37],[58,0,58,1],[63,31,63,35],[62,31,62,35],[62,0,62,2],[62,3,62,10],[62,11,62,30],[98,0,98,37],[96,0,96,37],[87,11,87,30],[84,0,84,2],[84,3,84,10],[84,11,84,30],[84,31,84,35],[46,0,46,2],[46,3,46,10],[46,11,46,30],[46,31,46,35],[46,36,46,37],[97,0,97,37],[87,31,87,35],[87,36,87,37],[87,0,87,2],[87,3,87,10],[84,36,84,37],[86,0,86,35],[50,31,50,35],[50,36,50,37],[51,0,51,2],[51,3,51,10],[51,11,51,30],[51,36,51,37],[50,3,50,10],[69,36,69,37],[79,5,79,15],[80,5,80,15],[81,5,81,15],[48,31,48,35],[48,36,48,37],[55,34,55,37],[63,36,63,37],[53,0,53,37],[57,31,57,32],[57,33,57,37],[61,36,61,37],[58,34,58,37],[61,3,61,10],[61,11,61,30],[61,31,61,35],[59,36,59,37],[60,0,60,2],[60,3,60,10],[61,0,61,2],[56,31,56,32],[65,31,65,35],[47,31,47,35],[48,0,48,2],[45,0,45,2],[45,3,45,10],[45,11,45,30],[45,31,45,35],[45,36,45,37],[42,31,42,32],[42,33,42,37],[43,0,43,1],[43,2,43,20],[43,22,43,29],[43,30,43,31],[43,34,43,37],[44,11,44,30],[44,31,44,35],[44,36,44,37],[42,0,42,2],[42,3,42,11],[42,13,42,19],[42,20,42,21],[42,22,42,30],[44,0,44,2],[44,3,44,10],[94,0,94,37],[26,0,26,2],[26,3,26,10],[26,11,26,30],[26,31,26,35],[26,36,26,37],[23,0,23,8],[74,16,74,26],[74,27,74,37],[31,0,31,37],[91,0,91,35],[27,0,27,37],[88,0,88,37],[89,0,89,37],[90,0,90,37],[92,0,92,37],[32,0,32,35],[32,36,32,37],[49,3,49,10],[49,11,49,30],[49,31,49,35],[49,36,49,37],[50,0,50,2],[41,31,41,32],[0,36,0,37],[0,0,0,35],[30,0,30,18],[30,19,30,20],[30,21,30,28],[30,29,30,30],[30,31,30,35],[30,36,30,37],[5,0,5,16],[5,17,5,37],[6,0,6,35],[6,36,6,37],[7,0,7,13],[7,14,7,18],[7,19,7,26],[7,27,7,29],[7,30,7,37],[8,0,8,13],[8,14,8,18],[8,19,8,26],[21,36,21,37],[22,36,22,37],[23,9,23,12],[23,13,23,16],[9,19,9,26],[9,27,9,29],[9,30,9,37],[10,0,10,13],[10,14,10,18],[10,19,10,26],[10,27,10,29],[10,30,10,37],[21,0,21,5],[21,6,21,7],[21,8,21,10],[21,12,21,22],[21,23,21,25],[21,26,21,31],[21,32,21,33],[21,34,21,35],[17,0,17,37],[18,0,18,37],[19,0,19,37],[11,25,11,26],[11,0,11,24],[11,27,11,35],[11,36,11,37],[16,13,16,37]]}
["Overview - Project and Applicant 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,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["§7204 Project Eligibility Requirements"]
["Project name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County",null,null,null,null,null,"Total units"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"Zip"]
["Census Tract #1",null,null,null,null,null,null,"APN #1",null,null,null,null,null,"Census Tract #2",null,null,null,null,null,null,"APN #2",null,null,null,null,null,"Census Tract 3",null,null,null,null,null,"APN #3"]
["If Project is also known under another Project name(s) or was formerly known under another name(s), enter the name(s)."]
["Have you applied, do you plan to apply, or has the Project been awarded other HCD program funds?"]
["Other HCD Program(s) Name(s):",null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Amount",null,null,null,null,"Funding Status",null,null,null,null,null,null,null,"NOFA Date",null,null," Award Date/Expected Award Date"]
[]
[]
[]
["Is the Project site's Opportunity Category on TCAC/HCD Opportunity Area Map \"High or Highest Resource\"?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, which TCAC map is used?"]
["(a) Applicant(s) housing development will contain Assisted units to be occupied by agricultural households?"]
["(b) Project's Assisted units will to the greatest extent possible, be occupied by lower-income agricultural households?"]
["(c) Project's non-Assisted units will to the greatest extent possible, be occupied by agricultural households?"]
["(d) Applicant(s) acknowledges that Assisted units in a rental housing development required to be made available to lower-income households pursuant to §7209 are to be made available at affordable rents as defined in Health and Safety Code §50053."]
["§7206(a) Project's Rental Housing Development activity:"]
["Describe the proposed Project"]
[]
["Tax Credits (TC) and Appraisal"]
["Select appropriate entry for each item"]
["Project Tax Credit Type",null,null,null,null,null,null,null,"Federal",null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor",null,null,null,null,null,null,null,"App rate"]
[null,null,null,null,null,null,null,null,"State",null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor",null,null,null,null,null,null,null,"App rate"]
["Timeframe for applying for 4%Tax Credits",null,null,null,null,null,null,null,null,"Proposed month",null,null,null,null,null,null,null,"Proposed year"]
["Timeframe for applying for 9%Tax Credits",null,null,null,null,null,null,null,null,"Proposed round",null,null,null,null,null,null,null,"Proposed year"]
["If already awarded, date of the Tax Credit Reservation"]
["File Name:",null,null,"Tax Credit Reservation",null,null,null,null,null,null,null,"If Project has already received a tax credit reservation, attach documentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Appraisal - If claiming a land value in the development budget, you must submit an appraisal conducted within the last two years to substantiate land value."]
["File Name",null,null,"Appraisal",null,null,null,null,null,null,null,"Appraisal report conducted within the last two years.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§7201(a)(1), UMR §8302 Restrictions on Demolition"]
["New Construction Project: is demolition of existing residential required (only eligible if the number of bedrooms in the new Project is at least equal to the total number of bedrooms in the demolished structures)? ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T31=\"Yes\",\"Number of bedrooms in the demolished structures?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(T31=\"Yes\",\"Number of bedrooms in new Project?\",\"\")","v":""}]
["NOFA - Pet Friendly Housing Act"]
["Sponsor certifies that residents of the housing development will be authorized to own or otherwise maintain one or more common household pets pursuant to the Pet Friendly Housing Act of 2017 (California Health & Safety Code, Section 50466)"]
[" NOFA - Davis-Bacon Wage & State Prevailing Wage Requirements"]
["Sponsor certifies the Project will comply with Davis-Bacon wage requirements and State prevailing wage law, as set forth in Labor Code Sections 1771, 1720-1781 and require the payment of prevailing wages unless the Project meets one of the exceptions of Labor Code 1720 as determined by the Department of Industrial Relations (DIR). The DIR can be contacted via its website at: https://www.dir.ca.gov/oprl/DPreWageDetermination.htm."]
["§7205 Applicant Eligibility Requirements (for-profit entities are not eligible Applicants)"]
["(a) To be eligible to apply for funding, the applicant shall be a local public entity, nonprofit corporation, limited liability company, limited partnership or duly constituted governing body of an Indian reservation or rancheria or a tribally designated housing entity. "]
["In the case of a nonprofit corporation, limited liability company, or limited partnership, the applicant shall demonstrate to HCD's satisfaction that the applicant is independent from any direction of, or control by, a for-profit entity and shall meet the requirements of CCR §7205.1 and §7205.2."]
["Applicant #1"]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["File Name",null,null,"App1 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 FISCAL TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Applicant #2"]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["File Name",null,null,"App2 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 FISCAL TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(b) To be eligible to receive funding, the Applicant must demonstrate to HCD's satisfaction that:"]
["(1) It has the ability to timely proceed with the development upon commitment of Program funds?"]
["(2) It has sufficient experience and organizational capacity to carry out the activity for which Program funds are being requested?"]
["(A) It has successfully developed and owned a minimum of one rental housing Project of similar type and size as the Project within the last 5 years of the NOFA date; or (B) below"]
[null,null,null,null,null,"Rental Housing Project Experience #1",null,null,null,null,null,null,null,null,null,null,"Rental Housing Project Experience #2",null,null,null,null,null,null,null,null,null,null,"Rental Housing Project Experience #3"]
["Project Name"]
["Relationship"]
["Development Entity"]
["Completion Date"]
["Project Tenure"]
["Number of units"]
["Units per Acre"]
["Commercial (sq. ft.)"]
["Brief Description (population served, etc.)"]
["File Name",null,null,"Past Exp 1, 2, and 3",null,null,null,null,null,null,null,"Certificates of Occupancy for at least one or more completed Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(B) Does Project have staff with demonstrated experience in developing and owning a minimum of one rental housing project? §7217(d)(7)"]
["File Name",null,null,"Staff Resume",null,null,null,null,null,null,null,"Resume of current staff demonstrating development/ownership experience.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Staff Qual Statement",null,null,null,null,null,null,null,"Statement of qualification of current staff demonstrating development/ownership exp.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(C) It has staff with demonstrated experience in managing a rental housing development occupied primarily by agricultural workers and their families. "]
["File Name",null,null,"Resume Managing",null,null,null,null,null,null,null,"Resume of current staff demonstrating management experience.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§7208 General Requirements"]
["(b) Describe the architectural and engineering requirements."]
[]
["(c) Applicant certifies the Project is consistent with Non-Discrimination, Affirmative Action and Fair Housing requirements including duties to affirmatively further fair housing (explain below)."]
[]
["(d) Does the Project trigger State Relocation Assistance Law (CA Gov Code §7260-7277)? If Yes, provide a narrative discussion on the number of impacted households and provided relocation assistance including what actions have or will be taken to comply with State Relocation Assistance Law? If No, provide explanation supporting  relocation is not required."]
[]
["File Name",null,null,"Relocation Plan",null,null,null,null,null,null,null,"Relocation Plan or documentation supporting no relocation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§7224 Coordination with Federal Agencies"]
["(c) In the event a conflict exists between federal and state regulations, HCD shall yield to the federal regulations insofar as not prohibited by State law or the legitimate interests of the State. Describe below any federal/state regulatory conflicts that you are aware of."]

{"sheet":"Application Requirements","index":5,"n_rows":190,"n_cols":37,"rows_kept":190,"cut":false,"hidden":false,"merged":[[18,0,18,6],[34,0,34,6],[34,7,34,37],[50,0,50,6],[50,7,50,37],[64,0,64,2],[64,3,64,10],[64,11,64,30],[64,31,64,35],[64,36,64,37],[62,0,62,2],[62,3,62,10],[62,11,62,30],[62,31,62,35],[62,36,62,37],[63,0,63,2],[63,3,63,10],[63,11,63,30],[63,31,63,35],[63,36,63,37],[60,0,60,2],[60,3,60,10],[60,11,60,30],[60,31,60,35],[60,36,60,37],[61,0,61,2],[61,3,61,10],[61,11,61,30],[61,31,61,35],[61,36,61,37],[58,0,58,2],[58,3,58,10],[58,11,58,30],[58,31,58,35],[58,36,58,37],[59,0,59,2],[59,3,59,10],[59,11,59,30],[59,31,59,35],[59,36,59,37],[56,0,56,2],[56,3,56,10],[56,11,56,30],[56,31,56,35],[56,36,56,37],[57,0,57,2],[57,3,57,10],[57,11,57,30],[57,31,57,35],[57,36,57,37],[54,0,54,2],[54,3,54,11],[54,13,54,19],[54,20,54,21],[54,22,54,30],[54,31,54,32],[54,33,54,37],[55,0,55,1],[55,2,55,20],[55,22,55,27],[55,28,55,29],[55,30,55,32],[55,34,55,37],[33,0,33,37],[49,0,49,37],[51,0,51,2],[51,3,51,25],[51,26,51,29],[51,30,51,37],[37,0,37,3],[37,4,37,12],[37,14,37,19],[37,20,37,21],[37,22,37,30],[37,31,37,32],[37,33,37,37],[40,0,40,2],[40,3,40,10],[40,11,40,30],[40,31,40,35],[40,36,40,37],[38,20,38,21],[38,22,38,30],[39,0,39,1],[39,2,39,20],[39,22,39,27],[39,28,39,29],[190,0,190,37],[188,0,188,2],[188,3,188,10],[188,11,188,30],[188,31,188,35],[188,36,188,37],[187,0,187,2],[187,3,187,10],[187,11,187,30],[187,31,187,35],[187,36,187,37],[189,0,189,37],[185,0,185,37],[186,0,186,2],[186,3,186,10],[186,11,186,30],[186,31,186,35],[186,36,186,37],[181,0,181,37],[182,0,182,37],[183,0,183,35],[183,36,183,37],[184,0,184,35],[184,36,184,37],[178,0,178,37],[179,0,179,37],[180,0,180,37],[173,31,173,32],[173,33,173,34],[173,35,173,37],[174,0,174,37],[175,0,175,2],[175,3,175,10],[175,11,175,30],[175,31,175,35],[175,36,175,37],[173,17,173,18],[173,19,173,20],[173,21,173,22],[173,23,173,25],[173,26,173,27],[173,28,173,30],[173,0,173,4],[173,5,173,7],[173,8,173,9],[173,10,173,12],[173,13,173,14],[173,15,173,16],[171,0,171,37],[172,16,172,18],[172,20,172,22],[172,35,172,37],[176,0,176,37],[177,0,177,37],[168,0,168,37],[170,0,170,2],[170,3,170,10],[170,11,170,30],[170,31,170,35],[170,36,170,37],[169,0,169,37],[172,23,172,34],[172,14,172,15],[172,0,172,13],[166,0,166,10],[166,11,166,15],[166,16,166,22],[166,23,166,37],[167,0,167,12],[167,13,167,21],[167,22,167,35],[167,36,167,37],[164,0,164,10],[164,11,164,15],[164,16,164,22],[164,23,164,37],[165,0,165,10],[165,11,165,15],[165,16,165,22],[165,23,165,37],[162,0,162,10],[162,11,162,15],[162,16,162,22],[162,23,162,37],[163,0,163,10],[163,11,163,15],[163,16,163,22],[163,23,163,37],[159,0,159,37],[160,0,160,37],[161,0,161,10],[161,11,161,15],[161,16,161,22],[161,23,161,37],[155,0,155,37],[156,0,156,37],[157,0,157,37],[158,0,158,2],[158,3,158,10],[158,11,158,30],[158,31,158,35],[158,36,158,37],[151,34,151,37],[152,0,152,37],[153,0,153,37],[154,0,154,2],[154,3,154,10],[154,11,154,30],[154,31,154,35],[154,36,154,37],[151,0,151,1],[151,2,151,6],[151,7,151,8],[151,9,151,20],[151,22,151,29],[151,30,151,31],[148,34,148,37],[149,0,149,37],[150,0,150,2],[150,3,150,14],[150,15,150,17],[150,18,150,26],[150,27,150,29],[150,30,150,37],[148,0,148,1],[148,2,148,6],[148,7,148,8],[148,9,148,20],[148,22,148,29],[148,30,148,31],[145,34,145,37],[146,0,146,37],[147,0,147,2],[147,3,147,14],[147,15,147,17],[147,18,147,26],[147,27,147,29],[147,30,147,37],[145,0,145,1],[145,2,145,6],[145,7,145,8],[145,9,145,20],[145,22,145,29],[145,30,145,31],[142,34,142,37],[143,0,143,37],[144,0,144,2],[144,3,144,14],[144,15,144,17],[144,18,144,26],[144,27,144,29],[144,30,144,37],[142,0,142,1],[142,2,142,6],[142,7,142,8],[142,9,142,20],[142,22,142,29],[142,30,142,31],[139,34,139,37],[140,0,140,37],[141,0,141,2],[141,3,141,14],[141,15,141,17],[141,18,141,26],[141,27,141,29],[141,30,141,37],[139,0,139,1],[139,2,139,6],[139,7,139,8],[139,9,139,20],[139,22,139,29],[139,30,139,31],[124,31,124,32],[124,34,124,37],[124,0,124,1],[124,2,124,6],[124,7,124,8],[124,9,124,20],[124,22,124,28],[124,29,124,30],[130,0,130,2],[130,3,130,10],[130,11,130,30],[130,31,130,35],[126,0,126,35],[126,36,126,37],[127,0,127,37],[128,0,128,2],[128,3,128,10],[128,11,128,30],[128,31,128,35],[129,0,129,2],[129,3,129,10],[129,11,129,30],[129,31,129,35],[125,0,125,37],[122,31,122,32],[122,34,122,37],[123,0,123,3],[123,4,123,15],[123,16,123,17],[123,18,123,26],[123,27,123,29],[123,30,123,37],[122,0,122,1],[122,2,122,6],[122,7,122,8],[122,9,122,20],[122,22,122,28],[122,29,122,30],[121,0,121,3],[121,4,121,15],[121,16,121,17],[121,18,121,26],[121,27,121,29],[121,30,121,37],[116,0,116,37],[117,0,117,35],[117,36,117,37],[118,0,118,37],[119,0,119,37],[120,0,120,2],[120,3,120,10],[120,11,120,30],[120,31,120,35],[120,36,120,37],[112,0,112,37],[113,0,113,35],[113,36,113,37],[114,0,114,37],[115,0,115,35],[115,36,115,37],[107,0,107,37],[108,0,108,35],[108,36,108,37],[109,0,109,37],[110,0,110,37],[111,0,111,35],[111,36,111,37],[103,0,103,37],[104,0,104,35],[104,36,104,37],[105,0,105,37],[106,0,106,35],[106,36,106,37],[98,0,98,37],[99,0,99,35],[99,36,99,37],[100,0,100,37],[102,0,102,35],[102,36,102,37],[101,0,101,2],[101,3,101,10],[101,11,101,30],[101,31,101,35],[101,36,101,37],[95,0,95,35],[95,36,95,37],[96,0,96,37],[97,0,97,2],[97,3,97,10],[97,11,97,30],[97,31,97,35],[97,36,97,37],[93,0,93,37],[94,0,94,8],[94,9,94,10],[94,11,94,23],[94,24,94,33],[94,35,94,37],[88,34,88,37],[89,0,89,37],[90,0,90,37],[91,0,91,37],[92,0,92,5],[92,6,92,8],[92,9,92,15],[92,16,92,18],[88,0,88,1],[88,2,88,6],[88,7,88,8],[88,9,88,20],[88,22,88,29],[88,30,88,31],[92,19,92,37],[85,34,85,37],[86,0,86,37],[87,0,87,2],[87,3,87,14],[87,15,87,17],[87,18,87,26],[87,27,87,29],[87,30,87,37],[85,0,85,1],[85,2,85,6],[85,7,85,8],[85,9,85,20],[85,22,85,29],[85,30,85,31],[82,34,82,37],[83,0,83,37],[84,0,84,2],[84,3,84,14],[84,15,84,17],[84,18,84,26],[84,27,84,29],[84,30,84,37],[82,0,82,1],[82,2,82,6],[82,7,82,8],[82,9,82,20],[82,22,82,29],[82,30,82,31],[79,34,79,37],[80,0,80,37],[81,0,81,2],[81,3,81,14],[81,15,81,17],[81,18,81,26],[81,27,81,29],[81,30,81,37],[79,0,79,1],[79,2,79,6],[79,7,79,8],[79,9,79,20],[79,22,79,29],[79,30,79,31],[76,34,76,37],[77,0,77,37],[78,0,78,2],[78,3,78,14],[78,15,78,17],[78,18,78,26],[78,27,78,29],[78,30,78,37],[76,0,76,1],[76,2,76,6],[76,7,76,8],[76,9,76,20],[76,22,76,29],[76,30,76,31],[73,34,73,37],[74,0,74,37],[75,0,75,2],[75,3,75,14],[75,15,75,17],[75,18,75,26],[75,27,75,29],[75,30,75,37],[73,0,73,1],[73,2,73,6],[73,7,73,8],[73,9,73,20],[73,22,73,29],[73,30,73,31],[70,34,70,37],[71,0,71,37],[72,0,72,2],[72,3,72,14],[72,15,72,17],[72,18,72,26],[72,27,72,29],[72,30,72,37],[70,0,70,1],[70,2,70,6],[70,7,70,8],[70,9,70,20],[70,22,70,29],[70,30,70,31],[67,34,67,37],[68,0,68,37],[69,0,69,2],[69,3,69,14],[69,15,69,17],[69,18,69,26],[69,27,69,29],[69,30,69,37],[67,0,67,1],[67,2,67,6],[67,7,67,8],[67,9,67,20],[67,22,67,29],[67,30,67,31],[52,30,52,32],[52,34,52,37],[53,0,53,3],[53,4,53,12],[53,14,53,19],[53,20,53,21],[53,22,53,30],[53,31,53,32],[53,33,53,37],[39,30,39,32],[39,34,39,37],[38,0,38,2],[38,3,38,11],[38,13,38,19],[38,31,38,32],[35,0,35,2],[35,3,35,25],[35,26,35,29],[35,30,35,37],[36,0,36,1],[36,2,36,20],[36,22,36,27],[36,28,36,29],[36,30,36,32],[36,34,36,37],[32,0,32,2],[32,3,32,10],[32,11,32,30],[32,31,32,35],[32,36,32,37],[30,0,30,2],[30,3,30,10],[30,11,30,30],[30,31,30,35],[30,36,30,37],[31,0,31,2],[31,3,31,10],[31,11,31,30],[31,31,31,35],[31,36,31,37],[28,0,28,2],[28,3,28,10],[28,11,28,30],[28,31,28,35],[28,36,28,37],[29,0,29,2],[29,3,29,10],[29,11,29,30],[29,31,29,35],[29,36,29,37],[26,0,26,2],[26,3,26,10],[26,11,26,30],[26,31,26,35],[26,36,26,37],[27,0,27,2],[27,3,27,10],[27,11,27,30],[27,31,27,35],[27,36,27,37],[24,0,24,2],[24,3,24,10],[24,11,24,30],[24,31,24,35],[24,36,24,37],[25,0,25,2],[25,3,25,10],[25,11,25,30],[25,31,25,35],[25,36,25,37],[22,33,22,37],[23,0,23,1],[23,2,23,20],[23,22,23,27],[23,28,23,29],[23,30,23,32],[23,34,23,37],[22,0,22,2],[22,3,22,11],[22,13,22,19],[22,31,22,32],[22,20,22,21],[22,22,22,30],[16,0,16,2],[16,3,16,10],[16,11,16,30],[16,31,16,35],[16,36,16,37],[20,34,20,37],[21,0,21,3],[21,4,21,12],[21,14,21,19],[19,0,19,2],[19,3,19,25],[19,26,19,29],[19,30,19,37],[20,0,20,1],[20,2,20,20],[20,22,20,27],[20,28,20,29],[20,30,20,32],[21,20,21,21],[21,22,21,30],[21,31,21,32],[21,33,21,37],[17,0,17,37],[18,7,18,37],[14,0,14,2],[14,3,14,10],[14,11,14,30],[14,31,14,35],[14,36,14,37],[15,0,15,2],[15,3,15,10],[15,11,15,30],[15,31,15,35],[15,36,15,37],[12,0,12,2],[12,3,12,10],[12,11,12,30],[12,31,12,35],[12,36,12,37],[13,0,13,2],[13,3,13,10],[13,11,13,30],[13,31,13,35],[13,36,13,37],[10,0,10,2],[10,3,10,10],[10,11,10,30],[10,31,10,35],[10,36,10,37],[11,0,11,2],[11,3,11,10],[11,11,11,30],[11,31,11,35],[11,36,11,37],[8,0,8,2],[8,3,8,10],[8,11,8,30],[8,31,8,35],[8,36,8,37],[9,0,9,2],[9,3,9,10],[9,11,9,30],[9,31,9,35],[9,36,9,37],[0,0,0,35],[0,36,0,37],[6,33,6,37],[5,20,5,21],[5,22,5,30],[5,31,5,32],[5,33,5,37],[7,0,7,1],[7,2,7,20],[7,22,7,29],[7,30,7,31],[7,34,7,37],[5,0,5,2],[5,3,5,11],[5,13,5,19],[6,0,6,2],[6,3,6,11],[6,13,6,19],[6,20,6,21],[6,22,6,30],[6,31,6,32],[1,0,1,37],[2,0,2,37],[3,0,3,2],[3,3,3,25],[3,26,3,29],[3,30,3,37],[4,0,4,1],[4,2,4,20],[4,22,4,29],[4,30,4,31],[4,34,4,37],[134,0,134,37],[41,36,41,37],[42,0,42,2],[42,3,42,10],[42,11,42,30],[42,31,42,35],[42,36,42,37],[43,0,43,2],[43,3,43,10],[43,11,43,30],[43,31,43,35],[43,36,43,37],[44,0,44,2],[44,3,44,10],[44,11,44,30],[44,31,44,35],[138,0,138,2],[138,3,138,14],[131,31,131,35],[132,0,132,2],[132,3,132,10],[132,11,132,30],[132,31,132,35],[138,15,138,17],[138,18,138,26],[138,27,138,29],[138,30,138,37],[133,0,133,37],[45,11,45,30],[45,31,45,35],[45,36,45,37],[46,0,46,2],[46,3,46,10],[128,36,128,37],[135,0,135,37],[136,0,136,37],[137,0,137,37],[66,18,66,26],[66,27,66,29],[66,30,66,37],[48,0,48,2],[48,3,48,10],[48,11,48,30],[48,31,48,35],[48,36,48,37],[65,0,65,37],[66,3,66,14],[66,15,66,17],[52,0,52,1],[52,2,52,20],[52,22,52,27],[52,28,52,29],[129,36,129,37],[130,36,130,37],[131,36,131,37],[132,36,132,37],[38,33,38,37],[41,0,41,2],[41,3,41,10],[41,11,41,30],[41,31,41,35],[131,0,131,2],[131,3,131,10],[131,11,131,30],[46,11,46,30],[46,31,46,35],[46,36,46,37],[47,0,47,2],[47,3,47,10],[47,11,47,30],[47,31,47,35],[47,36,47,37],[66,0,66,2],[44,36,44,37],[45,0,45,2],[45,3,45,10]]}
[" §7217 Application Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["(c)(1) Contact Information"]
["Owner/Borrower Entity"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Auth. Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["File Name",null,null,"Bwr Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr OrgDoc1, OrgDoc3, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr FISCAL TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Bwr Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["In the cell below, select an applicable controlling party to the organization type in cell AE4"]
["Controlling party #1 title"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" Cert & Legal\")","v":" Cert & Legal"},null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" Resolution\")","v":" Resolution"},null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" OrgDoc1, OrgDoc3, etc\")","v":" OrgDoc1, OrgDoc3, etc"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" OrgChart\")","v":" OrgChart"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" Signature Block\")","v":" Signature Block"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" Payee Data Record\")","v":" Payee Data Record"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" FISCAL TIN Form\")","v":" FISCAL TIN Form"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" Cert of Good Standing\")","v":" Cert of Good Standing"},null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H19,\" Tax-Exempt Status\")","v":" Tax-Exempt Status"},null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["In the cell below, select an applicable controlling party to the organization type in cell AE4"]
["Controlling party #2 title"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" Cert & Legal\")","v":" Cert & Legal"},null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" Resolution\")","v":" Resolution"},null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" OrgDoc1, OrgDoc3, etc\")","v":" OrgDoc1, OrgDoc3, etc"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" OrgChart\")","v":" OrgChart"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" Signature Block\")","v":" Signature Block"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" Payee Data Record\")","v":" Payee Data Record"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" FISCAL TIN Form\")","v":" FISCAL TIN Form"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" Cert of Good Standing\")","v":" Cert of Good Standing"},null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H35,\" Tax-Exempt Status\")","v":" Tax-Exempt Status"},null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["In the cell below, select an applicable controlling party to the organization type in cell AE4"]
["Controlling party #3 title"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" Cert & Legal\")","v":" Cert & Legal"},null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" Resolution\")","v":" Resolution"},null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" OrgDoc1, OrgDoc3, etc\")","v":" OrgDoc1, OrgDoc3, etc"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" OrgChart\")","v":" OrgChart"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" Signature Block\")","v":" Signature Block"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" Payee Data Record\")","v":" Payee Data Record"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" FISCAL TIN Form\")","v":" FISCAL TIN Form"},null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" Cert of Good Standing\")","v":" Cert of Good Standing"},null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"CONCATENATE(H51,\" Tax-Exempt Status\")","v":" Tax-Exempt Status"},null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from FTB for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Property Management Agent"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Financial Consultant"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Primary Service Provider"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Borrower Legal Counsel"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["General Contractor"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Architect"]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Rent/Operating Subsidy Source "]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Rent/Operating Subsidy Source "]
["Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["(c)(3) Project Site Information"]
["Explain any specific development issues (demolition, hazards, historical, topography, multiple sites, etc.) at the site."]
[]
["Total Land Area in Acres:",null,null,null,null,null,null,null,null,"Commercial Square Feet",null,null,null,null,null,null,null,null,null,"If Project contains commercial, describe below:"]
[]
["(A) Applicant has Site Control (§7207)?",null,null,null,null,null,null,null,null,null,null,"If yes, enter Site Control type and execution date:"]
["Are utilities, water and sewer services now available at Project site? If not, explain when and how you will obtain these services."]
[]
["File Name",null,null,"Site Control",null,null,null,null,null,null,null,"Documentation to demonstrate the form of Site Control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Site Criteria §7210(a)(1) - answer and explain how the Project site or location complies with each of the following:"]
["The Project is in or reasonably near a residential area with access to schools, shopping, medical services, social services and employment."]
[]
["File Name",null,null,"Scaled Map",null,null,null,null,null,null,null,"Scaled distance map showing the location of schools, shopping, medical services, social services and employment in relation to the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["The Project does not unnecessarily confine Assisted units to an area in which there exists a high concentration of low income households."]
[]
["The Project is not found to be inconsistent with housing element or housing assistance plan of public jurisdiction in which the Project is located.                                                                                                                                                                                                          "]
[]
["The characteristics of the site, including its topography and distance to public utilities, do not result in unreasonable development or rehabilitation costs."]
[]
["The site will not be in a 100 year flood plain unless sufficient measures have been taken, as determined by HCD, to ensure the security of the housing development in the event of flooding."]
[]
["Design Criteria §7210(a)(2) - answer and explain how the Project design complies with each of the following:"]
["The design will provide safe, sanitary, and decent housing meeting the requirements of all applicable building and housing standards and codes."]
[]
["The design to the maximum extent feasible, is compatible with the existing community in which the housing development will be located."]
[]
["To the maximum extent feasible, the design of the improvements, the materials and the mechanical equipment to be used, and the siting of the structures shall be consistent with effective energy conservation design principles."]
[]
["The design provides for a cost effective use of grant funds in order to achieve affordable housing costs for agricultural households."]
[]
["(B) Provide a current preliminary title report (within six months of application submittal date)."]
["File Name",null,null,"Preliminary Title",null,null,null,null,null,null,null,"Preliminary title report within 6 months of application submittal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(C) Owner:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact:",null,null,null,null,null,null,null,null,null,null,"Contact Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Proposed owner:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact:",null,null,null,null,null,null,null,null,null,null,"Contact Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["(D) Environmental Clearances §7222"]
["Is the Project free from severe adverse environmental conditions that are economically infeasible to remove and cannot be mitigated? "]
["Attach all available Phase I and Phase II Environmental Site Assessments (ESA). Include any follow-up analysis, (e.g., asbestos or lead-based paint analysis), or information on mitigation completed. It is NOT necessary to include a copy of the Database Records Search section of the ESA. If no Phase I or Phase II has been done for new construction projects, HCD highly recommends submission of a Phase I and Phase II, if recommended by the Phase I, and any follow-up reports with your Application so that environmental remediation costs can be properly assessed and budgeted for. For acquisition/rehabilitation projects, submission of lead-based paint, mold, and asbestos reports is required. Failure to submit the necessary environmental reports with your Application may delay evaluation of your Application. Evidence of completion of all necessary environmental remediation will be required prior to award of funds."]
["File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
["File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
["File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
["File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
["File Name",null,null,"Env Report 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,"Uploaded to HCD?"]
["(c)(4) Proposed Improvements"]
["Describe the proposed improvements both residential and commercial, and a timetable for construction (start, completion, occupancy)."]
[]
["(c)(6) - (c)(7) Detailed Cost Breakdown / Sources and Uses (see Universal Application) §7209.5(a)"]
["Development Funding Source "]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Development Funding Source "]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Development Funding Source "]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Development Funding Source "]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Development Funding Source "]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Describe the terms and conditions of proposed funding, other than HCD and the current status of such funding. Attach letters of commitment or applications for funding."]
[]
["File Name",null,null,"Fund Source Name",null,null,null,null,null,null,null,"Commitment letters or funding applications for each funding source.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c)(8) Method of Construction or Rehabilitation"]
["Describe the method of construction or rehabilitation and the architectural, engineering and legal services to be provided. Include copies of contracts for these services."]
[]
["File Name",null,null,"Contract 1, 2, 3, etc.",null,null,null,null,null,null,null,"Copies of all architectural, engineering and legal service contracts.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c)(9) Review and Approval by the Required State and Local Officials"]
["If applicable, provide a listing and status of all discretionary local land use entitlements and permits, excluding design review, required to complete the Project that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents."]
["Agency / Issuer",null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date ",null,null,null,null,"Approval Type",null,null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
["What is the current zoning of the development site?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the development site currently zoned for the proposed use?"]
["(c)(10) Market Analysis"]
["Provide a market study or market analysis which supports the need for the proposed housing and includes the characteristics of the persons eligible for occupancy including income and estimates of the number of eligible occupants willing and able to occupy the housing. This market analysis shall specifically address the demand for agricultural worker housing and the ability of local agricultural workers to pay the rents or housing costs proposed in the application."]
["File Name",null,null,"Market Analysis",null,null,null,null,null,null,null,"Completed market study or analysis (prepared within one year of the application date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c)(11) Income Ranges of the Agricultural Households to be Served (Assisted units)"]
["Proposed annual household income range (Assisted units):                                                                                                                                                                                                                ",null,null,null,null,null,null,null,null,null,null,null,null,null,"from:",null,null,null,null,"to:",null,null,null,"Percentage of household costs to minimum income:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ174=0,0,AJ174/Q173)","v":0}]
["Monthly hshld costs:                                                                                                                                                                                                                ",null,null,null,null,"Mortgages",null,null,null,null,"Taxes/Ins.",null,null,null,null,"Utilities",null,null,null,"Fees",null,null,null,"Maint/Repairs",null,null,null,null,"Monthly Total",null,null,{"$f":"I174+N174+R174+V174+AA174","v":0},null,"Annual",null,{"$f":"AF174*12","v":0}]
["(c)(13) Current Financial Statements for Nonprofit Organization Applicants"]
["File Name",null,null,"Financial Statement",null,null,null,null,null,null,null,"Most recent financial statements; not required for public entity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c)(14) Related Facilities"]
["Describe any facilities planned for the Project."]
[]
["(d)(2) Provide a narrative describing proposed manner of managing the housing and information on the qualifications of the management staff:"]
[]
["(d)(3) Provide a statement of policy regarding management and operation including proposed rules and regulations for the housing development:"]
[]
["Applicant certifies the Project will comply with the requirements of UMR §8305 \"Tenant Selection\" as applicable."]
["Applicant certifies the Project will comply with the requirements of UMR §8307 \"Rental Agreement and Grievance Procedures\" as applicable."]
["(d)(5) For rehabilitation projects: provide a physical needs assessment, scope of work, and schedule containing current rent role, tenant incomes and household size:"]
["File Name",null,null,"PNA",null,null,null,null,null,null,null,"PNA by qualified independent third party contractor.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Rehab Scope",null,null,null,null,null,null,null,"Scope of proposed rehabilitation work.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"SRI",null,null,null,null,null,null,null,"Schedule of Rental Income (for Rehab projects only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(d)(7) Describe your experience in developing projects similar to the Project being applied for as reported in §7205(b)(2) above; and describe your relationship to the development process (e.g., principal, affiliate, general partner, managing member, etc.):"]

{"sheet":"Applicant Documents","index":6,"n_rows":24,"n_cols":37,"rows_kept":24,"cut":false,"hidden":false,"merged":[[8,0,8,37],[9,0,9,37],[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[6,0,6,37],[22,0,22,37],[23,0,23,37],[5,0,5,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[19,0,19,37],[20,0,20,37],[21,0,21,37],[10,0,10,37],[11,0,11,37],[12,0,12,37],[13,0,13,37],[14,0,14,37],[15,0,15,37],[7,0,7,37]]}
["Required Applicant Documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["Certifications & Legal Disclosure"]
["A completed and signed Certification is required for each Joint Applicant. Each Joint Applicant must sign an individual Certification form. A completed and signed Legal Disclosure is also required for each Joint Applicant. The hard copy Certifications & Legal Disclosure should be submitted with the application as detailed in the NOFA."]
["Resolutions"]
["Applicant may use their own Resolution format as long as it contains ALL of the authorizations as in the sample.\nThe person attesting to the resolution signing cannot be the same person authorized to execute the documents in the name of the applicant.\nIf more than one authorized signatory is identified, state whether both signatories are required or only one signatory is required to submit and execute Program docs.\nIf the application is being signed by a designee of the authorized signatory, the applicant must also submit a designee letter or other proof of signing authority."]
["A resolution is required of each Joint Applicant - both private and public entities.  A sample resolution template is available on the Serna website. "]
["Organizational Documents"]
["Organizational documents are required for all Applicants, except where a joint applicant is a governmental entity.  Governmental entities are not required to submit organizational documents with the application.   "]
["Submit organizational documents supporting the Resolution submitted with the application."]
["Corporation organizational documents"]
["Articles of Incorporation (Corp. Code §154, 200 and 202) as certified by the CA Secretary of State.\nBylaws and any amendments thereto (Corp. Code §207(b), 211 and 212)\nCertificate of Amendment of Articles of Incorporation (Corp. Code §900-910 (general stock), §5810-5820 (public benefit and religious corporations), §7810-7820 (mutual benefit corporations), or §12500-12510 (general cooperative corporations)) as applicable.\nRestated Articles of Incorporation (Corp. Code §901, 906, 910 (general stock), §5811, 5815, 5819 (public benefit and religious corporations), §7811, 7815 and 7819 (mutual benefit corporations) and §12501, 12506 and 12510 (general cooperative corporations)) as applicable.\nStatement of Information (CA Secretary of State form SI-100 or SI-200)\nShareholder Agreements (Corp. Code §186) if applicable.\nCertificate of Good Standing certified by Secretary of State."]
["Any other CA Secretary of State filings applicable to revivals, conversions or mergers."]
["Limited Liability Company organizational documents"]
["Articles of Organization (CA Secretary of State form LLC-1)\nCertificate of Amendment (CA Secretary of State form LLC-2) if applicable.\nRestated Articles of Organization (CA Secretary of State form LLC-10) if applicable.\nCertificate of Correction (CA Secretary of State form LLC-11) if applicable.\nStatement of Information (CA Secretary of State form LLC-12 or LLC-12NC)\nOperating Agreement (Corp. Code §17707.02(s) and 17701.10.)\nCertificate of Good Standing certified by Secretary of State."]
["Any other CA Secretary of State filings applicable to revivals, conversions or mergers."]
["Limited Partnership organizational documents"]
["Certificate of Limited Partnership (CA Secretary of State form LP-1)\nAmendment to Certificate of Limited Partnership (CA Secretary of State form LP-2) if applicable.\nCertificate of Correction (CA Secretary of State form LP-2) if applicable.\nLimited Partnership Agreement (CA Corp. Code §15901.02(x) and 15901.10)\nCertificate of Good Standing certified by Secretary of State."]
["Any other CA Secretary of State filings applicable to revivals, conversions or mergers."]
["Organizational Chart"]
["The Organizational chart must depict the organizational structure of the entities in relation to the applicant."]
["Signature Block"]
["All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
["Payee Data Record STD-204 or Taxpayer Identification Number (TIN)"]
["The TIN must be submitted by all governmental entity Applicants.  All other Applicants must submit the STD-204 Payee Data Record. Forms available on Serna website."]

{"sheet":"Certification & Legal","index":7,"n_rows":39,"n_cols":37,"rows_kept":39,"cut":false,"hidden":false,"merged":[[10,0,10,8],[10,10,10,18],[10,20,10,33],[10,35,10,37],[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[5,0,5,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[20,0,20,37],[11,0,11,8],[11,10,11,18],[11,20,11,33],[12,0,12,37],[13,0,13,37],[14,0,14,37],[15,0,15,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[19,0,19,37],[11,35,11,37],[27,0,27,35],[27,36,27,37],[21,0,21,35],[21,36,21,37],[22,0,22,35],[22,36,22,37],[23,0,23,35],[23,36,23,37],[24,0,24,35],[24,36,24,37],[25,0,25,35],[25,36,25,37],[26,0,26,37],[28,0,28,35],[28,36,28,37],[29,0,29,35],[29,36,29,37],[30,0,30,35],[30,36,30,37],[31,0,31,35],[31,36,31,37],[32,0,32,35],[32,36,32,37],[33,0,33,35],[33,36,33,37],[38,0,38,8],[38,10,38,18],[38,20,38,33],[34,0,34,37],[35,0,35,2],[35,3,35,10],[35,11,35,30],[35,31,35,35],[35,36,35,37],[36,0,36,37],[37,0,37,8],[37,10,37,18],[37,20,37,33],[37,35,37,37],[38,35,38,37]]}
["Certification & Legal Disclosure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["On behalf of the entity identified in the signature block below, I certify that:"]
["1. The information, statements and attachments included in this application are, to the best of my knowledge and belief, true and correct."]
["2. I possess the legal authority to submit this application on behalf of the entity identified in the signature block."]
["3. The following is a complete disclosure of all identities of interest - of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the Project. \"Related Party\" is defined in Section 10302 of the California Code of Regulations (CTCAC Regulations): "]
[]
["4. As of the date of application, the Project, or the real property on which the Project is proposed (Property) is not party to or the subject of any claim or action at the State or Federal appellate level."]
["5. I have disclosed and described below any claim or action undertaken which affects or potentially affects the feasibility of the Project."]
["In addition, I acknowledge that all information in this application and attachments is public, and may be disclosed by the State."]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
["Legal Disclosure"]
["For purposes of the following questions, and with the exceptions noted below, the term “applicant” shall include the applicant and joint applicant, and any subsidiary of the applicant or joint applicant if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the application or the project. "]
["In addition to each of these entities themselves, the term “applicant” shall also include the direct and indirect holders of more than ten percent (10%) of the ownership interests in the entity, as well as the officers, directors, principals and senior executives of the entity if the entity is a corporation, the general and limited partners of the entity if the entity is a partnership, and the members or managers of the entity if the entity is a limited liability company. For projects using tax-exempt bonds, it shall also include the individual who will be executing the bond purchase agreement."]
["The following questions must be responded to for each entity and person qualifying as an \"applicant,\" or \"joint applicant\" as defined above.  "]
["Explain all positive responses on a separate sheet and include with this questionnaire in the application."]
["Exceptions:"]
["Public entity applicants without an ownership interest in the proposed project, including but not limited to cities, counties, and joint powers authorities with 100 or more members, are not required to respond to this questionnaire. "]
["Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
["Civil Matters"]
["1. Has the applicant filed a bankruptcy or receivership case or had a bankruptcy or receivership action commenced against it, defaulted on a loan or been foreclosed against in past ten years? "]
["2. Is the applicant currently a party to, or been notified that it may become a party to, any civil litigation that may materially and adversely affect (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["3. Have there been any administrative or civil settlements, decisions, or judgments against the applicant within the past ten years that materially and adversely affected (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["4. Is the applicant currently subject to, or been notified that it may become subject to, any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency? "]
["5. In the past ten years, has the applicant been subject to any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency that resulted in a settlement, decision, or judgment? "]
["Criminal Matters"]
["6. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, felony charges against the applicant? "]
["7. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, misdemeanor charges against the applicant for matters relating to the conduct of the applicant’s business? "]
["8. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, criminal charges (whether felony or misdemeanor) against the applicant for any financial or fraud related crime? "]
["9. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, that could materially affect the financial condition of the applicant’s business?"]
["10. Within the past ten years, has the applicant been convicted of any felony? "]
["11. Within the past ten years, has the applicant been convicted of any misdemeanor related to the conduct of the applicant’s business?  "]
["12. Within the past ten years, has the applicant been convicted of any misdemeanor for any financial or fraud related crime? "]
["Please provide a letter of explanation if you responded \"Yes\" to any of the questions above."]
["File Name:",null,null,"Cert & Legal Explanation",null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items above. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]

{"sheet":"Narrative ","index":8,"n_rows":24,"n_cols":37,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,0,23,37],[16,0,16,37],[0,0,0,35],[1,0,1,37],[2,0,2,37],[6,0,6,37],[3,0,3,37],[4,0,4,37],[5,0,5,37],[0,36,0,37],[24,0,24,37],[22,0,22,37],[20,0,20,37],[18,0,18,37],[7,0,7,37],[9,0,9,37],[11,0,11,37],[12,0,12,37],[14,0,14,37],[13,0,13,37],[8,0,8,37],[10,0,10,37],[15,0,15,37],[17,0,17,37],[19,0,19,37],[21,0,21,37]]}
["Proposed Project Description\nInstruction:  Describe, at a minimum, the following topics. Narrative used for Project Summary Reports.",null,null,null,null,null,null,null,null,null,null,null,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('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["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."]

{"sheet":"Env & Land Use Verification","index":9,"n_rows":46,"n_cols":37,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,35],[0,36,0,37],[2,0,2,2],[2,3,2,10],[2,11,2,30],[2,31,2,35],[2,36,2,37],[3,0,3,37],[1,0,1,2],[1,3,1,10],[1,11,1,30],[1,31,1,35],[1,36,1,37],[4,0,4,37],[5,0,5,2],[5,3,5,21],[5,22,5,25],[5,26,5,37],[6,0,6,1],[6,2,6,22],[6,24,6,29],[6,30,6,31],[6,34,6,37],[7,0,7,37],[8,0,8,2],[8,3,8,21],[8,22,8,26],[8,27,8,37],[9,0,9,1],[9,2,9,22],[9,24,9,29],[9,30,9,31],[9,34,9,37],[14,0,14,37],[15,0,15,9],[15,10,15,13],[15,14,15,17],[15,18,15,22],[15,23,15,27],[15,28,15,32],[15,33,15,37],[10,29,10,30],[10,31,10,37],[11,0,11,37],[12,0,12,37],[13,0,13,35],[13,36,13,37],[10,0,10,2],[10,3,10,9],[10,10,10,11],[10,12,10,18],[10,19,10,21],[10,22,10,28],[16,33,16,37],[17,0,17,9],[17,10,17,13],[17,14,17,17],[17,18,17,22],[17,23,17,27],[17,28,17,32],[17,33,17,37],[16,0,16,9],[16,10,16,13],[16,14,16,17],[16,18,16,22],[16,23,16,27],[16,28,16,32],[18,0,18,37],[19,0,19,37],[20,0,20,37],[21,0,21,37],[22,0,22,3],[22,4,22,8],[22,9,23,19],[22,20,23,37],[23,0,23,8],[26,0,26,37],[27,0,27,12],[27,13,27,17],[27,18,27,25],[27,26,27,34],[27,35,27,37],[24,0,24,5],[24,6,24,18],[24,19,24,24],[24,25,24,37],[25,0,25,4],[25,5,25,20],[25,22,25,29],[25,30,25,31],[25,34,25,37],[28,0,28,12],[28,13,28,17],[28,18,28,25],[28,26,28,34],[28,35,28,37],[29,0,29,12],[29,13,29,17],[29,18,29,25],[29,26,29,34],[29,35,29,37],[30,0,30,12],[30,13,30,17],[30,18,30,25],[30,26,30,34],[30,35,30,37],[31,0,31,12],[31,13,31,17],[31,18,31,25],[31,26,31,34],[31,35,31,37],[32,0,32,12],[32,13,32,17],[32,18,32,25],[32,26,32,34],[32,35,32,37],[33,0,33,12],[33,13,33,17],[33,18,33,25],[33,26,33,34],[33,35,33,37],[34,0,34,12],[34,13,34,17],[34,18,34,25],[34,26,34,34],[34,35,34,37],[35,0,35,12],[35,13,35,17],[35,18,35,25],[35,26,35,34],[35,35,35,37],[36,0,36,12],[36,13,36,17],[36,18,36,25],[36,26,36,34],[36,35,36,37],[37,0,37,12],[37,13,37,17],[37,18,37,25],[37,26,37,34],[37,35,37,37],[38,0,38,37],[39,0,39,37],[40,0,40,37],[41,0,41,23],[42,0,42,3],[42,4,42,8],[42,9,43,19],[42,20,43,37],[43,0,43,8],[44,0,44,5],[44,6,44,18],[44,19,44,24],[44,25,44,37],[45,0,45,4],[45,5,45,20],[45,22,45,27],[45,28,45,29],[45,30,45,32],[45,34,45,37]]}
["Verification of Environmental Review & Land Use Entitlements",null,null,null,null,null,null,null,null,null,null,null,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('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["File Name:",null,null,"Auth to Use Grant Funds",null,null,null,null,null,null,null,"For National Environmental Policy Act (NEPA) only, provide a copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify current status of the issuance of HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Environmental",null,null,null,null,null,null,null,"Provide a copy of all environmental clearances or Notice of Exemption.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["To the Applicant:  Submit this form to the Agency or Department of local government responsible for administration of the items listed. This form may be submitted to more than one Agency or Department, if necessary. Applicants need only submit one completed form per locality. If the NEPA Responsible Entity is not a local government, submit a copy of this form to the appropriate NEPA Responsible Entity. If an item is not required, include the reason why in the box provided."]
["Applicant"]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant Type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,"Zip"]
["Housing Development"]
["Project Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project County"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,"Zip"]
["Census Tract",null,null,null,null,null,null,null,null,null,"APN",null,null,null,null,null,null,null,null,"Census Tract",null,null,null,null,null,null,null,null,null,"APN"]
["To the Local Jurisdiction or NEPA Responsible Entity: The Applicant will submit an application to the State of California, Department of Housing and Community Development, requesting funding for the project named above under the Joe Serna, Jr. Farmworker Housing Grant Program. Please answer the following questions:"]
["Environmental Review"]
["Is this Housing Development approved \"by-right\"?"]
["This form must be completed in its entirety regardless of the answer to the preceding question."]
["All Environmental Clearances NEPA and California Environmental Quality Act (CEQA) necessary to begin construction:",null,null,null,null,null,null,null,null,null,"Not Required for this Project",null,null,null,"Has a Negative Declaration been issued? ",null,null,null,"Final Date of Public Comment Period",null,null,null,null,"Date(s) EIR Certified / Notice of Determination filed",null,null,null,null,"Date Appeal Period Ends",null,null,null,null,"Have any appeals been filed?"]
["NEPA"]
["CEQA"]
["In the box below, explain why any items are not required and include documentation, if applicable:"]
[]
["Signature Block for Environmental Review"]
["I certify that the information on this form is true and correct to the best of my knowledge."]
["Date: ",null,null,null,null,null,null,null,null,"Signature of party completing form:"]
["Printed name of party completing form:"]
["Title of party completing form:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency and/or Dept. name:"]
["Agency/Dept. Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
["Land Use Entitlements  (indicate below the status of the following local approvals)"]
["All necessary and discretionary public land use approvals except building permits and other ministerial approvals are:",null,null,null,null,null,null,null,null,null,null,null,null,"Not Required for this Project",null,null,null,null,"Project is consistent with local planning documents & zoning ordinances",null,null,null,null,null,null,null,"An Application has been submitted, accepted and deemed complete for processing.",null,null,null,null,null,null,null,null,"Date Approved"]
["General Plan Amendment:"]
["Site Plan Review:"]
["Zoning Approval:"]
["Conditional Use Permits:"]
["Density Bonus:"]
["Other Variances: "]
["Other Variances: "]
["Other Variances: "]
["Other Variances: "]
["Other Variances: "]
["In the box below, explain why any items are not required and include documentation, if applicable:"]
[]
["Signature Block for Land Use Entitlements"]
["I certify that the information on this form is true and correct to the best of my knowledge."]
["Date: ",null,null,null,null,null,null,null,null,"Signature of party completing form:"]
["Printed name of party completing form:"]
["Title of party completing form:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agency and/or Dept. name:"]
["Agency/Dept. Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]

{"sheet":"Max Loan & Unit Mix","index":10,"n_rows":41,"n_cols":82,"rows_kept":41,"cut":false,"hidden":false,"merged":[[24,63,24,65],[24,66,24,68],[24,69,24,71],[24,72,24,74],[24,75,24,77],[25,36,25,38],[26,36,26,38],[27,36,27,38],[24,36,24,44],[25,39,25,45],[26,39,26,45],[27,39,27,45],[24,45,24,47],[24,48,24,49],[24,50,24,52],[24,53,24,54],[23,63,23,65],[23,66,23,68],[23,69,23,71],[23,72,23,74],[23,75,23,77],[21,63,21,65],[21,66,21,68],[21,69,21,71],[21,72,21,74],[21,75,21,77],[22,63,22,65],[22,66,22,68],[22,69,22,71],[22,72,22,74],[22,75,22,77],[19,63,19,65],[19,66,19,68],[19,69,19,71],[19,72,19,74],[19,75,19,77],[20,63,20,65],[20,66,20,68],[20,69,20,71],[20,72,20,74],[20,75,20,77],[17,63,17,65],[17,66,17,68],[17,69,17,71],[17,72,17,74],[17,75,17,77],[18,63,18,65],[18,66,18,68],[18,69,18,71],[18,72,18,74],[18,75,18,77],[15,63,15,65],[15,66,15,68],[15,69,15,71],[15,72,15,74],[15,75,15,77],[16,63,16,65],[16,66,16,68],[16,69,16,71],[16,72,16,74],[16,75,16,77],[13,63,13,65],[13,66,13,68],[13,69,13,71],[13,72,13,74],[13,75,13,77],[14,63,14,65],[14,66,14,68],[14,69,14,71],[14,72,14,74],[14,75,14,77],[23,57,23,58],[8,69,8,71],[8,72,8,74],[8,75,8,77],[9,63,9,65],[9,66,9,68],[9,69,9,71],[9,72,9,74],[9,75,9,77],[10,63,10,65],[10,66,10,68],[10,69,10,71],[10,72,10,74],[10,75,10,77],[11,63,11,65],[11,66,11,68],[11,69,11,71],[11,72,11,74],[11,75,11,77],[12,63,12,65],[12,66,12,68],[12,69,12,71],[12,72,12,74],[12,75,12,77],[23,55,23,56],[44,38,44,39],[4,72,5,77],[6,63,6,65],[6,66,6,68],[6,69,6,71],[6,72,6,74],[6,75,6,77],[7,63,7,65],[7,66,7,68],[7,69,7,71],[7,72,7,74],[7,75,7,77],[8,63,8,65],[8,66,8,68],[35,38,35,39],[36,38,36,39],[37,38,37,39],[38,38,38,39],[39,38,39,39],[40,38,40,39],[41,38,41,39],[42,38,42,39],[43,38,43,39],[22,38,22,40],[22,41,22,42],[22,43,22,44],[22,45,22,47],[22,48,22,49],[22,50,22,52],[22,53,22,54],[23,53,23,54],[23,36,23,37],[23,38,23,40],[23,41,23,42],[23,43,23,44],[23,45,23,47],[23,48,23,49],[23,50,23,52],[20,57,20,58],[20,59,20,62],[21,36,21,37],[21,38,21,40],[21,41,21,42],[21,43,21,44],[21,45,21,47],[21,48,21,49],[21,50,21,52],[21,53,21,54],[21,55,21,56],[21,57,21,58],[21,59,21,62],[20,50,20,52],[20,53,20,54],[20,55,20,56],[23,59,23,62],[22,55,22,56],[22,57,22,58],[22,59,22,62],[18,57,18,58],[18,59,18,62],[19,36,19,37],[19,38,19,40],[19,41,19,42],[19,43,19,44],[19,45,19,47],[19,48,19,49],[19,50,19,52],[19,53,19,54],[19,55,19,56],[19,57,19,58],[19,59,19,62],[22,36,22,37],[20,36,20,37],[20,38,20,40],[20,41,20,42],[20,43,20,44],[20,45,20,47],[20,48,20,49],[16,57,16,58],[16,59,16,62],[17,36,17,37],[17,38,17,40],[17,41,17,42],[17,43,17,44],[17,45,17,47],[17,48,17,49],[17,50,17,52],[17,53,17,54],[17,55,17,56],[17,57,17,58],[17,59,17,62],[16,36,16,37],[16,38,16,40],[16,41,16,42],[16,43,16,44],[16,45,16,47],[16,48,16,49],[16,50,16,52],[16,53,16,54],[16,55,16,56],[14,57,14,58],[14,59,14,62],[15,36,15,37],[15,38,15,40],[15,41,15,42],[15,43,15,44],[15,45,15,47],[15,48,15,49],[15,50,15,52],[15,53,15,54],[15,55,15,56],[15,57,15,58],[15,59,15,62],[14,36,14,37],[14,38,14,40],[14,41,14,42],[14,43,14,44],[14,45,14,47],[14,48,14,49],[14,50,14,52],[14,53,14,54],[14,55,14,56],[12,57,12,58],[12,59,12,62],[13,36,13,37],[13,38,13,40],[13,41,13,42],[13,43,13,44],[13,45,13,47],[13,48,13,49],[13,50,13,52],[13,53,13,54],[13,55,13,56],[13,57,13,58],[13,59,13,62],[12,36,12,37],[12,38,12,40],[12,41,12,42],[12,43,12,44],[12,45,12,47],[12,48,12,49],[12,50,12,52],[12,55,12,56],[10,57,10,58],[10,59,10,62],[11,36,11,37],[11,38,11,40],[11,41,11,42],[11,43,11,44],[11,45,11,47],[11,48,11,49],[11,50,11,52],[11,53,11,54],[11,55,11,56],[11,57,11,58],[11,59,11,62],[10,36,10,37],[10,38,10,40],[10,41,10,42],[10,43,10,44],[10,45,10,47],[10,48,10,49],[10,50,10,52],[10,53,10,54],[10,55,10,56],[8,59,8,62],[9,36,9,37],[9,38,9,40],[9,41,9,42],[9,43,9,44],[9,45,9,47],[9,48,9,49],[9,50,9,52],[9,53,9,54],[9,55,9,56],[9,57,9,58],[9,59,9,62],[8,36,8,37],[8,38,8,40],[8,41,8,42],[8,43,8,44],[8,45,8,47],[8,48,8,49],[8,50,8,52],[8,53,8,54],[8,55,8,56],[8,57,8,58],[6,55,6,56],[6,57,6,58],[6,59,6,62],[7,36,7,37],[7,38,7,40],[7,41,7,42],[7,43,7,44],[7,45,7,47],[7,48,7,49],[7,50,7,52],[7,53,7,54],[7,55,7,56],[7,57,7,58],[7,59,7,62],[4,45,5,49],[4,50,5,54],[5,36,5,37],[6,36,6,37],[6,38,6,40],[6,41,6,42],[6,43,6,44],[6,45,6,47],[6,48,6,49],[6,50,6,52],[6,53,6,54],[18,36,18,37],[18,38,18,40],[18,41,18,42],[18,43,18,44],[18,45,18,47],[18,48,18,49],[18,50,18,52],[18,53,18,54],[18,55,18,56],[3,0,3,10],[3,17,3,19],[3,23,3,25],[3,26,3,27],[23,6,23,7],[23,4,23,5],[23,18,23,19],[23,20,23,21],[23,22,23,23],[12,27,12,29],[13,27,13,29],[14,27,14,29],[15,27,15,29],[14,24,14,26],[15,24,15,26],[16,24,16,26],[17,24,17,26],[18,24,18,26],[19,24,19,26],[20,24,20,26],[6,24,6,26],[6,27,6,29],[10,24,10,26],[11,24,11,26],[11,30,11,32],[12,30,12,32],[12,53,12,54],[40,0,40,2],[40,3,40,8],[40,9,40,28],[33,33,33,35],[40,29,40,33],[40,34,40,35],[35,0,35,31],[36,0,36,32],[37,0,37,32],[38,0,38,2],[38,9,38,28],[34,33,34,35],[35,33,35,35],[36,33,36,35],[37,33,37,35],[38,29,38,33],[38,34,38,35],[38,3,38,8],[33,0,33,32],[34,0,34,32],[39,0,39,2],[39,3,39,8],[39,9,39,28],[39,29,39,33],[39,34,39,35],[25,0,25,35],[27,0,27,32],[28,0,28,32],[29,0,29,32],[30,0,30,32],[31,0,31,32],[32,0,32,32],[26,0,26,32],[26,33,26,35],[28,33,28,35],[29,33,29,35],[30,33,30,35],[31,33,31,35],[32,33,32,35],[27,33,27,35],[1,13,1,29],[2,13,2,29],[3,34,3,35],[3,28,3,29],[3,30,3,31],[3,32,3,33],[4,23,4,24],[4,25,4,26],[23,24,23,26],[23,27,23,29],[3,14,3,16],[3,11,3,13],[3,20,3,22],[23,33,23,35],[19,30,19,32],[20,30,20,32],[21,30,21,32],[22,30,22,32],[7,27,7,29],[8,27,8,29],[9,27,9,29],[10,27,10,29],[11,27,11,29],[10,30,10,32],[13,30,13,32],[14,30,14,32],[15,30,15,32],[16,30,16,32],[17,30,17,32],[18,30,18,32],[21,24,21,26],[22,24,22,26],[24,22,24,23],[14,22,14,23],[15,22,15,23],[16,22,16,23],[17,22,17,23],[18,22,18,23],[19,22,19,23],[20,22,20,23],[21,22,21,23],[22,22,22,23],[24,27,24,29],[24,30,24,32],[23,30,23,32],[24,24,24,26],[6,30,6,32],[5,24,5,26],[5,27,5,29],[5,30,5,32],[7,24,7,26],[8,24,8,26],[9,24,9,26],[7,30,7,32],[8,30,8,32],[9,30,9,32],[12,24,12,26],[17,27,17,29],[18,27,18,29],[19,27,19,29],[20,27,20,29],[21,27,21,29],[22,27,22,29],[5,22,5,23],[6,22,6,23],[7,22,7,23],[8,22,8,23],[9,22,9,23],[10,22,10,23],[11,22,11,23],[12,22,12,23],[13,22,13,23],[24,18,24,19],[15,16,15,17],[16,16,16,17],[17,16,17,17],[18,16,18,17],[5,20,5,21],[6,20,6,21],[7,20,7,21],[8,20,8,21],[9,20,9,21],[10,20,10,21],[11,20,11,21],[12,20,12,21],[13,20,13,21],[17,20,17,21],[18,20,18,21],[19,20,19,21],[20,20,20,21],[21,20,21,21],[22,20,22,21],[24,20,24,21],[6,18,6,19],[5,18,5,19],[7,18,7,19],[8,18,8,19],[9,18,9,19],[10,18,10,19],[11,18,11,19],[12,18,12,19],[13,18,13,19],[22,14,22,15],[21,18,21,19],[22,18,22,19],[14,18,14,19],[15,18,15,19],[16,18,16,19],[17,18,17,19],[18,18,18,19],[19,18,19,19],[20,18,20,19],[23,14,23,15],[24,14,24,15],[19,16,19,17],[20,16,20,17],[21,16,21,17],[22,16,22,17],[23,16,23,17],[6,16,6,17],[7,16,7,17],[8,16,8,17],[9,16,9,17],[10,16,10,17],[11,16,11,17],[12,16,12,17],[13,16,13,17],[14,16,14,17],[24,16,24,17],[19,14,19,15],[20,14,20,15],[21,14,21,15],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[18,14,18,15],[10,14,10,15],[11,14,11,15],[12,14,12,15],[13,14,13,15],[15,14,15,15],[16,14,16,15],[17,14,17,15],[8,11,8,13],[9,11,9,13],[10,11,10,13],[11,11,11,13],[12,11,12,13],[13,11,13,13],[14,11,14,13],[15,11,15,13],[14,14,14,15],[15,20,15,21],[16,20,16,21],[17,8,17,10],[18,8,18,10],[19,8,19,10],[20,8,20,10],[21,8,21,10],[20,6,20,7],[21,6,21,7],[19,11,19,13],[20,11,20,13],[21,11,21,13],[15,6,15,7],[16,6,16,7],[22,8,22,10],[24,8,24,10],[23,8,23,10],[8,8,8,10],[9,8,9,10],[10,8,10,10],[11,8,11,10],[12,8,12,10],[13,8,13,10],[14,8,14,10],[15,8,15,10],[16,8,16,10],[2,30,2,35],[1,5,1,12],[1,30,1,35],[13,24,13,26],[16,27,16,29],[5,0,5,1],[15,0,15,1],[16,0,16,1],[6,0,6,1],[6,2,6,3],[5,2,5,3],[5,6,5,7],[6,8,6,10],[5,8,5,10],[7,8,7,10],[6,6,6,7],[7,6,7,7],[5,16,5,17],[5,14,5,15],[6,14,6,15],[7,14,7,15],[8,14,8,15],[9,14,9,15],[14,20,14,21],[7,0,7,1],[11,2,11,3],[13,0,13,1],[14,0,14,1],[2,5,2,12],[1,0,1,4],[2,0,2,4],[17,6,17,7],[18,6,18,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[12,6,12,7],[13,6,13,7],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[7,4,7,5],[14,6,14,7],[5,4,5,5],[6,4,6,5],[6,80,7,80],[5,11,5,13],[6,11,6,13],[7,11,7,13],[22,4,22,5],[22,6,22,7],[17,0,17,1],[18,0,18,1],[11,0,11,1],[12,0,12,1],[7,2,7,3],[12,2,12,3],[8,0,8,1],[9,0,9,1],[10,0,10,1],[9,2,9,3],[10,2,10,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,11,22,13],[23,11,23,13],[24,11,24,13],[4,0,4,22],[4,34,4,35],[4,27,4,33],[24,6,24,7],[22,0,22,1],[23,0,23,1],[23,2,23,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[24,0,24,1],[24,2,24,3],[24,4,24,5],[19,6,19,7],[19,4,19,5],[20,4,20,5],[21,4,21,5],[17,2,17,3],[18,2,18,3],[8,2,8,3],[0,34,0,35],[0,0,0,33],[24,33,24,35],[14,33,14,35],[15,33,15,35],[16,33,16,35],[17,33,17,35],[18,33,18,35],[19,33,19,35],[20,33,20,35],[21,33,21,35],[22,33,22,35],[5,33,5,35],[6,33,6,35],[7,33,7,35],[8,33,8,35],[9,33,9,35],[10,33,10,35],[11,33,11,35],[12,33,12,35],[13,33,13,35],[16,11,16,13],[17,11,17,13],[18,11,18,13]]}
["Maximum Loan Amount and Unit Mix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["Tax Credits",null,null,null,null,"Development Type ",null,null,null,null,null,null,null,"Is Project's TCAC Opportunity Category High or Highest Resource",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County "]
[{"$f":"IF(Overview!G22=\"\",\"\",Overview!G22)","v":""},null,null,null,null,{"$f":"IF(Overview!N17=\"\",\"\",Overview!N17)","v":""},null,null,null,null,null,null,null,{"$f":"IF(Overview!Z12=\"\",\"\",Overview!Z12)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AA3=\"\",\"\",Overview!AA3)","v":""}]
["§7209(a)(1) & (2) The number of Assisted Units that must be restricted to occupancy by agricultural households (Program funds vs. Total Costs)",null,null,null,null,null,null,null,null,null,null,"Total Program Funds - from below",null,null,{"$f":"AH38","v":0},null,null,"Total Project Costs - from below",null,null,{"$f":"AH28","v":0},null,null,"Program Funds vs. Total Costs",null,null,{"$f":"IF(OR(O4=0,U4=0),0,O4/U4)","v":0},null,"Required Assisted Ag Units",null,{"$f":"IF(AA4<0.25,(AA4/0.01)*(A25*0.02),IF(AA4>=0.25,(MAX(AA4,0.5)*A25),0))","v":0},null,"Actual:",null,{"$f":"I25","v":0}]
["§7209(a)(3) 10% of Assisted units reserved for agricultural workers must be restricted to <=30% AMI - % restricted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual:",null,{"$f":"IFERROR(L25/I25,\"\")","v":""},null,"Avg Affordability of Assisted Units",null,null,null,null,null,null,{"$f":"IF(G25>0,CC23/G25/100,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name",null,null,null,null,"Subsidy Program Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Monthly Subsidy Revenue"]
["A",null,"B",null,"C",null,"D",null,"E",null,null,"F",null,null,"G",null,"H",null,"I",null,"J",null,"K",null,"L",null,null,"M",null,null,"N",null,null,"O",null,null,{"$f":"IF(AE3=\"\",\"\",AE3)","v":""}]
["Total Units",null,"# of \nBdmrs",null,"Income limit (% of AMI)",null,"Total Assisted Units",null,"Assisted Units Restricted to Agricultural Household",null,null,"Assisted Units Restricted to Agricultural Household 30% AMI or less",null,null,"Other Assisted Units 15% AMI to 80% AMI",null,"Other Restrict. Units",null,"Units Assisted by another HCD Program",null,"Other HCD Program §MHP 7302(h)",null,"Unrestricted Units",null,"Per Unit Loan Amount for 9% Tax Credit Project\n(Unit)",null,null,"Loan Amount for non-9% Tax Credit Project, New Construction, High/Highest Resource (Unit)",null,null,"Loan Amount for non-9% Tax Credit Project other Assisted",null,null,"Total Project Per Unit Loan Amount",null,null,"Restricted Monthly Rent",null,"Unrestricted Monthly Rent",null,null,"Proposed Monthly Rent",null,"Monthly Utility Allowance",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"# of Baths",null,"Square Feet",null,"Building Type",null,null,null,"Total Net Monthly Restricted Rent",null,null,"Total Net Monthly Proposed Rent",null,null,"Total Monthly Unrestricted Rent",null,null,{"$f":"AT5","v":"Subsidy Program Name"},null,null,{"$f":"AY5","v":"Subsidy Program Name"},null,null,null,null,"Affordable Rental Units"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E8=\"15% AMI\",E8=\"20% AMI\",E8=\"25% AMI\",E8=\"30% AMI\"),I8,0)","v":0},null,null,{"$f":"IF(E8<>\"\",G8-L8,0)","v":0},null,{"$f":"IF(E8<>\"\",A8-G8,0)","v":0},null,null,null,null,null,{"$f":"IF(AND(A8>0,E8=\"\"),A8,0)","v":0},null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB8,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C8,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A8<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB8,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C8,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A8<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB8,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C8,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,{"$f":"IF(G8-S8>0,((G8-S8)*(MAX(Y8,AB8,AE8))),0)","v":0},null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA8,'Rent Limits'!$A$1:$A$1045,0),MATCH(C8,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK8-AR8)*A8","v":0},null,null,{"$f":"(AP8-AR8)*A8","v":0},null,null,{"$f":"W8*AM8","v":0},null,null,{"$f":"AT8*AW8","v":0},null,null,{"$f":"AY8*BB8","v":0},null,null,{"$f":"CONCATENATE($AE$3,E8)","v":""},{"$f":"CONCATENATE($AE$3,LEFT(E8,3))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(E9=\"15% AMI\",E9=\"20% AMI\",E9=\"25% AMI\",E9=\"30% AMI\"),I9,0)","v":0},null,null,{"$f":"IF(E9<>\"\",G9-L9,0)","v":0},null,{"$f":"IF(E9<>\"\",A9-G9,0)","v":0},null,null,null,null,null,{"$f":"IF(AND(A9>0,E9=\"\"),A9,0)","v":0},null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB9,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C9,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A9<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB9,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C9,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A9<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB9,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C9,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA9,'Rent Limits'!$A$1:$A$1045,0),MATCH(C9,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,{"$f":"W9*AM9","v":0},null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"15% AMI\",$G$8:$H$23)*15","v":0},"15% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(E10<>\"\",G10-L10,0)","v":0},null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB10,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C10,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A10<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB10,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C10,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A10<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB10,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C10,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA10,'Rent Limits'!$A$1:$A$1045,0),MATCH(C10,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"20% AMI\",$G$8:$H$23)*20","v":0},"20% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB11,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C11,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A11<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB11,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C11,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A11<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB11,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C11,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA11,'Rent Limits'!$A$1:$A$1045,0),MATCH(C11,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"25% AMI\",$G$8:$H$23)*25","v":0},"25% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB12,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C12,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A12<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB12,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C12,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A12<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB12,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C12,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA12,'Rent Limits'!$A$1:$A$1045,0),MATCH(C12,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"30% AMI\",$G$8:$H$23)*30","v":0},"30% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB13,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C13,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A13<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB13,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C13,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A13<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB13,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C13,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA13,'Rent Limits'!$A$1:$A$1045,0),MATCH(C13,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"35% AMI\",$G$8:$H$23)*35","v":0},"35% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB14,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C14,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A14<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB14,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C14,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A14<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB14,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C14,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA14,'Rent Limits'!$A$1:$A$1045,0),MATCH(C14,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"40% AMI\",$G$8:$H$23)*40","v":0},"40% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB15,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C15,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A15<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB15,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C15,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A15<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB15,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C15,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA15,'Rent Limits'!$A$1:$A$1045,0),MATCH(C15,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"45% AMI\",$G$8:$H$23)*45","v":0},"45% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB16,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C16,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A16<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB16,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C16,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A16<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB16,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C16,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA16,'Rent Limits'!$A$1:$A$1045,0),MATCH(C16,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"50% AMI\",$G$8:$H$23)*50","v":0},"50% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB17,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C17,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A17<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB17,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C17,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A17<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB17,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C17,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA17,'Rent Limits'!$A$1:$A$1045,0),MATCH(C17,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"55% AMI\",$G$8:$H$23)*55","v":0},"55% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB18,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C18,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A18<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB18,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C18,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A18<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB18,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C18,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA18,'Rent Limits'!$A$1:$A$1045,0),MATCH(C18,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"60% AMI\",$G$8:$H$23)*60","v":0},"60% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB19,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C19,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A19<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB19,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C19,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A19<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB19,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C19,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA19,'Rent Limits'!$A$1:$A$1045,0),MATCH(C19,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"65% AMI\",$G$8:$H$23)*65","v":0},"65% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB20,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C20,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A20<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB20,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C20,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A20<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB20,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C20,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA20,'Rent Limits'!$A$1:$A$1045,0),MATCH(C20,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"70% AMI\",$G$8:$H$23)*70","v":0},"70% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB21,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C21,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A21<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB21,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C21,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A21<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB21,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C21,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA21,'Rent Limits'!$A$1:$A$1045,0),MATCH(C21,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"75% AMI\",$G$8:$H$23)*75","v":0},"75% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB22,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C22,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A22<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB22,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C22,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A22<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB22,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C22,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA22,'Rent Limits'!$A$1:$A$1045,0),MATCH(C22,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUMIF($E$8:$F$23,\"80% AMI\",$G$8:$H$23)*80","v":0},"80% AMI"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,0,null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB23,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C23,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A23<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB23,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C23,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A23<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB23,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C23,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,0,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(CA23,'Rent Limits'!$A$1:$A$1045,0),MATCH(C23,'Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,"","",{"$f":"SUM(CC9:CC22)","v":0},"Total"]
[null,null,null,null,"60% AMI",null,"Manager",null,null,null,null,null,null,null,null,null,{"$f":"A24","v":0},null,null,null,null,null,{"$f":"IF(AND(A24>0,E24=\"\"),A24,0)","v":0},null,{"$f":"IF($A$3<>0.09,0,IFERROR(INDEX('Serna Loan Limits'!$A$3:$H$815,MATCH(CB24,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C24,'Serna Loan Limits'!$A$3:$H$3,0)),0))","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A24<>\"\",$F$3=\"New Construction\",$N$3=\"Yes\"),IFERROR(INDEX('Serna Loan Limits'!$I$3:$N$815,MATCH(CB24,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C24,'Serna Loan Limits'!$I$3:$N$3,0)),0),0)","v":0},null,null,{"$f":"IF(AND($A$3<>0.09,A24<>\"\",OR($F$3<>\"New Construction\",$N$3<>\"Yes\")),IFERROR(INDEX('Serna Loan Limits'!$O$3:$T$815,MATCH(CB24,'Serna Loan Limits'!$A$3:$A$815,0),MATCH(C24,'Serna Loan Limits'!$O$3:$T$3,0)),0),0)","v":0},null,null,{"$f":"MAX(Y24,AB24,AE24)","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,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"60%"]
[{"$f":"SUM(A8:B24)","v":0},null,null,null,null,null,{"$f":"SUM(G8:H24)","v":0},null,{"$f":"SUM(I8:K23)","v":0},null,null,{"$f":"SUM(L8:N24)","v":0},null,null,{"$f":"SUM(O8:P24)","v":0},null,{"$f":"SUM(Q8:R24)","v":0},null,{"$f":"SUM(S8:T24)","v":0},null,null,null,{"$f":"SUM(W8:X24)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH8:AJ24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW8:AX24)","v":0},null,null,null,null,{"$f":"SUM(BB8:BC24)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL7:BL24)","v":0},null,null,{"$f":"SUM(BO7:BO24)","v":0},null,null,{"$f":"SUM(BR7:BR24)","v":0},null,null,{"$f":"SUM(BU7:BU24)","v":0},null,null,{"$f":"SUM(BX7:BX24)","v":0}]
["Max Loan Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BL25","v":0},null,null,"Annual Net Restricted Rent"]
["a. Permanent Funding Gap NOFA III(C)(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH31-AH32-AH33","v":0},null,null,{"$f":"12*BO25","v":0},null,null,"Annual Net Proposed Rent"]
["Total Project Cost ('Dev Budget' worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!S123+'Dev Budget'!V123","v":0},null,null,{"$f":"12*BR25","v":0},null,null,"Annual Unrestricted Rent"]
["Less: Net Syndication Proceeds/Investor Equity ('Dev Sources' worksheet)"]
["Less: Additional Owner/General Partner Equity ('Dev Sources' worksheet)"]
["TOTAL ESTIMATED FINANCING NEED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH28-AH29-AH30","v":0}]
["Less: Supportable Conventional or Bond Debt Financing ('Dev Sources' worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["Less: \"Soft\" Financing and Grants ('Dev Sources' worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.04,30]
["a. Permanent Funding Gap NOFA III(C)(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,{"$f":"MAX(AH27,0)","v":0},null,null,1.08,35]
["b. Serna Per Unit Loan Limit NOFA III(B)(1) - from above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH25","v":0},null,null,1.1200000000000001,40]
["c. NOFA Loan Maximum III(C)(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,{"$f":"IF(A3=0.09,5000000,10000000)","v":10000000}]
["d. Applicant Loan Amount Request"]
["Maximum Allowable Serna Loan (lesser of a - d above)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AH34:AJ37)","v":0}]
["File Name:",null,null,"Utility Allowance",null,null,null,null,null,"Documentation from the local housing authority substantiating amount of UA used.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Subsidy Commitment",null,null,null,null,null,"Documentation evidencing commitment status and subsidy amount - e.g. commitment letters, grant awards or subsidy contracts.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Transition Reserve",null,null,null,null,null,"Documentation showing calculation of Transition Reserve amount.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]

{"sheet":"Dev Sources","index":11,"n_rows":49,"n_cols":17,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,15],[1,0,1,16],[2,0,3,1],[2,2,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[5,2,5,4],[5,15,5,16],[6,2,6,4],[6,15,6,16],[7,2,7,4],[7,15,7,16],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,2,16],[3,15,3,16],[4,2,4,4],[4,15,4,16],[11,2,11,4],[11,15,11,16],[12,2,12,4],[12,15,12,16],[13,2,13,4],[13,15,13,16],[8,2,8,4],[8,15,8,16],[9,2,9,4],[9,15,9,16],[10,2,10,4],[10,15,10,16],[17,2,17,4],[17,15,17,16],[18,2,18,4],[18,15,18,16],[19,2,19,4],[19,15,19,16],[14,2,14,4],[14,15,14,16],[15,2,15,4],[15,15,15,16],[16,2,16,4],[16,15,16,16],[23,2,23,4],[23,15,23,16],[24,3,24,7],[24,15,24,16],[25,0,25,1],[25,3,25,4],[25,6,25,7],[25,11,25,13],[20,2,20,4],[20,15,20,16],[21,2,21,4],[21,15,21,16],[22,2,22,4],[22,15,22,16],[24,11,24,12],[27,13,27,14],[27,15,28,15],[27,16,28,16],[29,2,29,4],[30,2,30,4],[31,2,31,4],[26,0,26,16],[27,0,28,1],[27,2,28,4],[27,5,28,5],[27,6,28,6],[27,7,28,7],[27,8,28,8],[27,9,28,9],[27,10,28,10],[27,11,27,12],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[47,1,47,2],[47,3,47,14],[48,0,48,16],[49,0,49,16],[44,11,44,13],[45,0,45,4],[46,0,46,1],[46,3,46,4],[46,6,46,8],[44,3,44,7],[45,11,45,14],[45,5,45,7]]}
["Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["Construction Period Sources of Funds"]
["Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Local Support","Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest\nRate","Required\nPayment ","Loan Term\n(months)","*Details of Deferred Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Description"]
[1,null,null,null,null,null,null,null,null,null,{"$f":"I5+J5","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"I6+J6","v":0}]
[3,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,0]
[20,null,"Deferred costs (detail at right)",null,null,"Other","No",null,{"$f":"O26","v":0},null,0]
[21,"Yes","Equity Investor",null,null,null,null,null,null,null,0,"Project Tax Credit Type "]
[null,null,{"$f":"SUMPRODUCT(($B$5:$B$25=\"Yes\")*($K$5:$K$25))","v":0},"<Total funds committed",null,{"$f":"IF($K$26=0,0,$C$26/($K$26-$I$24))","v":0},"<% Funds committed",null,{"$f":"SUM(I5:I25)","v":0},{"$f":"SUM(J5:J24)","v":0},{"$f":"SUM(K5:K25)","v":0}," Totals",null,null,{"$f":"SUM(O5:O24)","v":0}," "]
["Permanent Sources of Funds"]
["Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Local Support","Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest Rate ",null,"Repayment Terms",null,"Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service"]
[null,null,null,null,null,null,null,null,null,null,null,"Type ","Rate","Type","Due in (yrs)"]
[1,null,"HCD Serna Loan",null,null,"State-HCD","No",null,null,null,{"$f":"I30+J30","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"I31+J31","v":0}]
[3,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,0]
[15,null,"Deferred costs",null,null,"Other","No",null,null,null,0]
[16,"Yes","Equity Investor",null,null,null,null,null,null,null,0,"Project Tax Credit Type"]
[null,null,null,null,null,"Totals",null,null,{"$f":"SUM(I30:I45)","v":0},{"$f":"SUM(J30:J45)","v":0},{"$f":"SUM(K30:K45)","v":0},"Totals",null,null,null,{"$f":"SUM(P30:P45)","v":0},{"$f":"SUM(Q30:Q45)","v":0}]
[null,null,{"$f":"SUMPRODUCT(($B$30:$B$45=\"Yes\")*($K$30:$K$45))","v":0},"<Total funds committed",null,{"$f":"IF($K$46=0,0,$C$47/($K$46-$I$44))","v":0},"<% Funds committed"]
["File:","Perm EFC #1, #2, etc",null,"Commitment letter or other evidence documenting permanent financing commitments (see Guidelines for explanation of funding commitments)",null,null,null,null,null,null,null,null,null,null,null,"File uploaded?"]
["Applicant comments: Include a description of ballon payments and unusual or extraordinary circumstances that have resulted in higher than expected project costs and provide a justification as to why these costs are reasonable. "]

{"sheet":"Dev Budget","index":12,"n_rows":130,"n_cols":24,"rows_kept":130,"cut":false,"hidden":false,"merged":[[0,21,0,23],[1,0,2,0],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,11,2,11],[1,12,2,12],[1,13,2,13],[0,2,0,18],[0,19,0,20],[1,1,2,1],[129,0,129,4],[1,20,2,20],[1,21,2,21],[1,22,2,22],[1,23,2,23],[3,0,3,18],[3,21,3,23],[1,14,2,14],[1,15,2,15],[1,16,2,16],[1,17,2,17],[1,18,2,18],[1,19,2,19],[1,8,2,8],[1,9,2,9],[1,10,2,10],[124,18,124,19],[125,0,125,4],[126,0,126,4],[127,0,127,4],[128,0,128,4]]}
[{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"},null,"Residential Permanent Sources/Uses of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit Basis",null,"Commercial Sources/Uses"]
["USES OF FUNDS","Total Project Costs",{"$f":"'Dev Sources'!$C$30","v":"HCD Serna Loan"},{"$f":"'Dev Sources'!$C$31","v":0},{"$f":"'Dev Sources'!$C$32","v":0},{"$f":"'Dev Sources'!$C$33","v":0},{"$f":"'Dev Sources'!$C$34","v":0},{"$f":"'Dev Sources'!$C$35","v":0},{"$f":"'Dev Sources'!$C$36","v":0},{"$f":"'Dev Sources'!$C$37","v":0},{"$f":"'Dev Sources'!$C$38","v":0},{"$f":"'Dev Sources'!$C$39","v":0},{"$f":"'Dev Sources'!$C$40","v":0},{"$f":"'Dev Sources'!$C$41","v":0},{"$f":"'Dev Sources'!$C$42","v":0},{"$f":"'Dev Sources'!$C$43","v":0},{"$f":"'Dev Sources'!$C$44","v":"Deferred costs"},{"$f":"'Dev Sources'!$C$45","v":"Equity Investor"},"Total Residential\nSources/Costs",{"$f":"IF('Dev Sources'!O45=\"\",\"30% PVC for New Const/Rehab\",IF('Dev Sources'!O45=0.09,\"70% PVC for New Const/Rehab\",IF('Dev Sources'!O45=0.04,\"30% PVC for New Const/Rehab\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for New Const/Rehab"},{"$f":"IF('Dev Sources'!O45=\"\",\"30% PVC for Acquisition\",IF('Dev Sources'!O45=0.09,\"30% PVC for Acquisition\",IF('Dev Sources'!O45=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for Acquisition"},"Total\nCommercial\nSources/Costs","Source Name:","Source Name:"]
[]
["Project Development Costs"]
["LAND COST/ACQUISITION"]
["Land Cost or Value",{"$f":"S6+V6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:R6)","v":0},null,null,{"$f":"W6+X6","v":0}]
["Demolition",{"$f":"S7+V7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:R7)","v":0},null,null,{"$f":"W7+X7","v":0}]
["Legal",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:R8)","v":0},null,null,0]
["Land Lease Rent Prepayment",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:R9)","v":0},null,null,0]
["Total Land Cost or Value",{"$f":"SUM(B6:B9)","v":0},{"$f":"SUM(C6:C9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(W6:W9)","v":0},0]
["Existing Improvements Cost or Value",{"$f":"S11+V11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:R11)","v":0},null,null,0]
["Off-Site Improvements",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:R12)","v":0},null,null,0]
["Total Acquisition Cost",{"$f":"SUM(B11:B12)","v":0},{"$f":"SUM(C11:C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(U11:U12)","v":0},0,{"$f":"SUM(W11:W12)","v":0},0]
["Total Land Cost / Acquisition Cost",{"$f":"SUM(B10+B13)","v":0},0,{"$f":"SUM(D10+D13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(W10+W13)","v":0},0]
["Predevelopment Interest/Holding Cost",{"$f":"S15+V15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:R15)","v":0},null,null,0]
["Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C16:R16)","v":0},null,null,0]
["Excess Purchase Price Over Appraisal",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:R17)","v":0},null,null,0]
["REHABILITATION"]
["Site Work",{"$f":"S19+V19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:R19)","v":0}]
["Structures",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["General Requirements",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contractor Overhead",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contractor Profit",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Prevailing Wages",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["General Liability Insurance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Urban Greening",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Rehabilitation: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Rehabilitation: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Rehabilitation: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Rehabilitation Costs",{"$f":"SUM(B19:B29)","v":0},{"$f":"SUM(C19:C29)","v":0},{"$f":"SUM(D19:D29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T19:T29)","v":0},{"$f":"SUM(U19:U29)","v":0},{"$f":"SUM(V19:V29)","v":0},0,0]
["Total Relocation Expenses",{"$f":"S31+V31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C31:R31)","v":0},null,null,0]
["NEW CONSTRUCTION"]
["Site Work",{"$f":"S33+V33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C33:R33)","v":0},null,null,{"$f":"W33+X33","v":0}]
["Structures",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["General Requirements",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Contractor Overhead",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Contractor Profit",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Prevailing Wages",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["General Liability Insurance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Urban Greening",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other New Construction: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other New Construction: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other New Construction: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total New Construction Costs",{"$f":"SUM(B33:B43)","v":0},{"$f":"SUM(C33:C43)","v":0},{"$f":"SUM(D33:D43)","v":0},{"$f":"SUM(E33:E43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T33:T43)","v":0},{"$f":"SUM(U33:U43)","v":0},0,{"$f":"SUM(W33:W43)","v":0},0]
["ARCHITECTURAL FEES"]
["Design",{"$f":"S46+V46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C46:R46)","v":0},null,null,{"$f":"W46+X46","v":0}]
["Supervision",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C47:R47)","v":0},null,null,0]
["Total Architectural Costs",{"$f":"SUM(B45:B47)","v":0},{"$f":"SUM(C45:C47)","v":0},{"$f":"SUM(D45:D47)","v":0},{"$f":"SUM(E45:E47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T46:T47)","v":0},0,0,{"$f":"SUM(W45:W47)","v":0},0]
["Total Survey & Engineering",{"$f":"S49+V49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C49:R49)","v":0},null,null,0]
["CONSTRUCTION INTEREST & FEES"]
["Construction Loan Interest",{"$f":"S51+V51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C51:R51)","v":0},null,null,{"$f":"W51+X51","v":0}]
["Origination Fee",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Credit Enhancement/Application Fee",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Bond Premium",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Cost of Issuance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Title & Recording",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Taxes",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Insurance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Employment Reporting",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Construction Interest & Fees",{"$f":"SUM(B51:B63)","v":0},{"$f":"SUM(C51:C63)","v":0},{"$f":"SUM(D51:D63)","v":0},{"$f":"SUM(E51:E63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T51:T63)","v":0},{"$f":"SUM(U51:U63)","v":0},0,{"$f":"SUM(W51:W63)","v":0},0]
["PERMANENT FINANCING"]
["Loan Origination Fee",{"$f":"S66+V66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C66:R66)","v":0},null,null,{"$f":"W66+X66","v":0}]
["Credit Enhancement/Application Fee",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Title & Recording",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Taxes",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Insurance",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Permanent Financing Costs",{"$f":"SUM(B66:B74)","v":0},{"$f":"SUM(C66:C74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(W66:W74)","v":0},0]
["Subtotals Forward",{"$f":"SUM(B10+B13+B15+B16+B17+B30+B31+B44+B48+B49+B64+B75)","v":0},{"$f":"SUM(C10+C13+C15+C16+C17+C30+C31+C44+C48+C49+C64+C75)","v":0},{"$f":"SUM(D10+D13+D15+D16+D17+D30+D31+D44+D48+D49+D64+D75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T12+T15+T16+T17+T30+T31+T44+T48+T49+T64)","v":0},{"$f":"SUM(U13+U15+U16+U17+U30+U31+U44+U48+U49+U64)","v":0},{"$f":"SUM(V10+V13+V15+V16+V17+V31+V44+V48+V49+V64+V75)","v":0},0,0]
["LEGAL FEES"]
["Legal Paid by Applicant",{"$f":"S78+V78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C78:R78)","v":0},null,null,0]
["Other Attorney Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C79:R79)","v":0},null,null,0]
["Other Attorney Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C80:R80)","v":0},null,null,0]
["Other Attorney Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C81:R81)","v":0},null,null,0]
["Total Attorney Costs",{"$f":"SUM(B77:B81)","v":0},{"$f":"SUM(C77:C81)","v":0},{"$f":"SUM(D77:D81)","v":0},{"$f":"SUM(E77:E81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T78:T81)","v":0},0,0,0,0]
["RESERVES"]
["Operating Reserve",{"$f":"S84+V84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C84:R84)","v":0},null,null,{"$f":"W84+X84","v":0}]
["Replacement Reserve",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Transition Reserve",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Rent Reserve",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Reserve Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Reserve Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Reserve Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Reserve Costs",{"$f":"SUM(B84:B90)","v":0},{"$f":"SUM(C84:C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(W84:W90)","v":0},0]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",{"$f":"S93+V93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C93:R93)","v":0},null,null,{"$f":"W93+X93","v":0}]
["Soft Cost Contingency",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C94:R94)","v":0},null,null,0]
["Total Contingency Costs",{"$f":"SUM(B93:B94)","v":0},{"$f":"SUM(C93:C94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W93:W94)","v":0},0]
["OTHER PROJECT COSTS"]
["TCAC App/Allocation/Monitoring Fees",{"$f":"S97+V97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C97:R97)","v":0},null,null,{"$f":"W97+X97","v":0}]
["Environmental Audit",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Local Development Impact Fees",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Permit Processing Fees",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Capital Fees",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Marketing",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Furnishings",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Market Study",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Accounting/Reimbursable",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Appraisal Costs",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Other Costs",{"$f":"SUM(B97:B112)","v":0},{"$f":"SUM(C97:C112)","v":0},{"$f":"SUM(D97:D112)","v":0},{"$f":"SUM(E97:E112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T98:T101,T103:T112)","v":0},{"$f":"SUM(U98:U101,U103:U112)","v":0},0,{"$f":"SUM(W97:W112)","v":0},0]
["SUBTOTAL PROJECT COST",{"$f":"SUM(B76+B82+B91+B95+B113)","v":0},{"$f":"SUM(C76+C82+C91+C95+C113)","v":0},{"$f":"SUM(D76+D82+D91+D95+D113)","v":0},{"$f":"SUM(E76+E82+E91+E95+E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(+T76+T82+T95+T113)","v":0},{"$f":"SUM(U76+U82+U95+U113)","v":0},0,{"$f":"SUM(W76+W82+W91+W95+W113)","v":0},0]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",{"$f":"S116+V116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C116:R116)","v":0},null,null,{"$f":"W116+X116","v":0}]
["Consultant/Processing Agent",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Project Administration",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Broker Fees Paid  to a Related Party",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Construction Oversight by Developer",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Developer Costs: (Specify)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Developer Costs",{"$f":"SUM(B116:B121)","v":0},{"$f":"SUM(C116:C121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W116:W121)","v":0},0]
["Total Project Costs",{"$f":"SUM(B114+B122)","v":0},{"$f":"SUM(C114+C122)","v":0},{"$f":"SUM(D114+D122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T114+T122","v":0},{"$f":"U114+U122","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T123","v":0},{"$f":"U123","v":0}]
[null,null,null,null,null,"DF 2021",null,null,null,null,null,null,null,null,null,null,null,null,"Total Eligible Basis:",null,{"$f":"SUM(T124:U124)","v":0}]
["Total Developer Fee (equals Total Developer Costs above):",null,null,null,null,{"$f":"S122+V122","v":0}]
["Total Developer Fee paid from development funding sources:",null,null,null,null,{"$f":"'Dev Fee 2021'!H6","v":0}]
["Deferred Developer Fee payable on a priority basis from available Cash Flow:",null,null,null,null,{"$f":"'Dev Fee 2021'!H7","v":0}]
["Deferred Developer Fee payable from allowable 50% Distribution:",null,null,null,null,{"$f":"'Dev Fee 2021'!H8","v":0}]
["Developer Fee Contributed as Capital:",null,null,null,null,{"$f":"'Dev Fee 2021'!F10","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],[1,25,1,27],[1,28,1,33],[1,34,1,39],[1,40,1,46],[2,0,2,46],[3,0,3,7],[3,8,3,23],[3,24,3,39],[3,40,3,46],[4,0,4,7],[4,8,4,23],[4,24,4,39],[4,40,4,46],[7,0,7,7],[7,8,7,23],[7,24,7,39],[7,40,7,46],[8,0,8,7],[8,8,8,23],[8,24,8,39],[8,40,8,46],[5,0,5,7],[5,8,5,23],[5,24,5,39],[5,40,5,46],[6,0,6,7],[6,8,6,23],[6,24,6,39],[6,40,6,46],[11,0,11,36],[11,37,11,39],[11,40,11,46],[12,1,13,36],[12,37,12,39],[12,40,13,46],[13,37,13,39],[9,0,9,13],[9,14,9,18],[9,19,9,23],[9,24,9,39],[9,40,9,46],[10,0,10,39],[10,40,10,46],[18,1,18,36],[18,37,18,39],[18,40,18,46],[19,1,19,36],[19,37,19,39],[19,40,19,46],[14,0,15,0],[14,1,15,36],[14,37,14,39],[14,40,15,46],[15,37,15,39],[16,1,17,36],[16,37,16,39],[16,40,17,46],[17,37,17,39],[26,0,27,0],[26,1,27,36],[26,37,26,39],[26,40,27,46],[27,37,27,39],[20,1,21,36],[20,37,20,39],[20,40,21,46],[21,37,21,39],[22,1,23,36],[22,37,22,39],[22,40,23,46],[23,37,23,39],[28,40,45,46],[29,37,29,39],[30,1,31,36],[30,37,30,39],[31,37,31,39],[32,1,33,36],[32,37,32,39],[24,1,25,36],[24,37,24,39],[24,40,25,46],[25,37,25,39],[33,37,33,39],[34,1,35,36],[34,37,34,39],[35,37,35,39],[36,1,37,36],[36,37,36,39],[37,37,37,39],[28,0,45,0],[28,1,29,36],[28,37,28,39],[42,1,43,36],[42,37,42,39],[43,37,43,39],[44,1,45,36],[44,37,44,39],[45,37,45,39],[38,1,39,36],[38,37,38,39],[39,37,39,39],[40,1,41,36],[40,37,40,39],[41,37,41,39],[46,1,47,36],[46,37,46,39],[46,40,46,46],[47,0,48,0],[47,37,48,46],[48,1,48,9],[48,10,48,19],[48,20,48,31],[48,32,48,36],[52,0,53,0],[52,37,53,46],[53,1,53,4],[53,5,53,6],[53,7,53,14],[53,15,53,20],[53,21,53,26],[53,27,53,36],[49,1,50,36],[49,37,49,39],[49,40,49,46],[50,37,50,46],[51,1,52,36],[51,37,51,39],[51,40,51,46],[57,1,57,29],[57,30,57,36],[57,37,57,46],[54,0,54,39],[54,40,54,46],[55,0,55,39],[55,40,55,46],[56,0,56,29],[56,30,56,36],[56,37,56,46]]}
["2021 TCAC Threshold Basis Limit for HCD Developer Fee 2017 UMR §8312(c) & (b) and\nHigh Cost Test for HCD Limits on Development Costs 2017 UMR §8311(a) & (b) (revised 3/24/21)\nComplete all yellow shaded cells; see cell comments for tips",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/5/21","SRO & STUDIO 4% & 9","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS","SRO & STUDIO","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS"]
["Project Name:",null,null,null,null,{"$f":"IF(Overview!E3=\"\",\"\",Overview!E3)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,null,{"$f":"IF('Max Loan & Unit Mix'!AE3=\"\",\"\",'Max Loan & Unit Mix'!AE3)","v":""},null,null,null,null,null,"HCD Phase:",null,null,null,null,null,"Origination",null,null,null,null,null,null,null,null,null,null,null,"ALAMEDA",365252,421132,508000,650240,724408]
["Rep Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALPINE",262291,302419,364800,466944,520205]
["Unit Size",null,null,null,null,null,null,null,{"$f":"CONCATENATE(BA1,\" TCAC Threshold Basis Limits (TBL) \")","v":"1/5/21 TCAC Threshold Basis Limits (TBL) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis x\nNumber of Units",null,null,null,null,null,null,null,null,null,null,null,"AMADOR",262291,302419,364800,466944,520205]
["SRO/Studio",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX5))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Loan & Unit Mix'!$C$8:$D$24,0,'Max Loan & Unit Mix'!$A$8:$B$24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I5*Y5)),0,(I5*Y5))","v":0},null,null,null,null,null,null,null,null,2,7,null,"BUTTE",230655,265943,320800,410624,457461]
["1 Bedroom",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX6))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Loan & Unit Mix'!$C$8:$D$24,1,'Max Loan & Unit Mix'!$A$8:$B$24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I6*Y6)),0,(I6*Y6))","v":0},null,null,null,null,null,null,null,null,{"$f":"AX5+1","v":3},{"$f":"AY5+1","v":8},null,"CALAVERAS",262291,302419,364800,466944,520205]
["2 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX7))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Loan & Unit Mix'!$C$8:$D$24,2,'Max Loan & Unit Mix'!$A$8:$B$24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I7*Y7)),0,(I7*Y7))","v":0},null,null,null,null,null,null,null,null,{"$f":"AX6+1","v":4},{"$f":"AY6+1","v":9},null,"COLUSA",262291,302419,364800,466944,520205]
["3 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX8))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Loan & Unit Mix'!$C$8:$D$24,3,'Max Loan & Unit Mix'!$A$8:$B$24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I8*Y8)),0,(I8*Y8))","v":0},null,null,null,null,null,null,null,null,5,{"$f":"AY7+1","v":10},null,"CONTRA COSTA",365252,421132,508000,650240,724408]
["4+ Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX9))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Loan & Unit Mix'!$C$8:$D$24,4,'Max Loan & Unit Mix'!$A$8:$B$24)+SUMIF('Max Loan & Unit Mix'!$C$8:$D$24,5,'Max Loan & Unit Mix'!$A$8:$B$24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I9*Y9)),0,(I9*Y9))","v":0},null,null,null,null,null,null,null,null,6,{"$f":"AY8+1","v":11},null,"DEL NORTE",262291,302419,364800,466944,520205]
["Number of Manager Units in Project:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UNITS:",null,null,null,null,{"$f":"SUM(Y5:Y9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EL DORADO",278397,320989,387200,495616,552147]
["TOTAL UNADJUSTED THRESHOLD BASIS LIMIT (TBL):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO5:AO9)","v":0},null,null,null,null,null,null,null,null,null,null,null,"FRESNO",238133,274565,331200,423936,472291]
["TBL ADJUSTMENTS §10327(c)(5)(A-F):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GLENN",262291,302419,364800,466944,520205]
["(A)","Project paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages.  (20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL13=\"Yes\",AO11*0.2,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"HUMBOLDT",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPERIAL",228930,263954,318400,407552,454038]
[null,"Project certifies that (1) they are subject to a project labor agreement within the meaning of §2500(b)(1) of the Public Contract Code, or (2) they will use a skilled and trained workforce as defined by §25536.7 of the Health and Safety Code to perform all onsite work within an apprenticeable occupation in the building and construction trades. (5%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL15=\"Yes\",AO11*0.05,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"INYO",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KERN",238133,274565,331200,423936,472291]
[null,"New construction project required to provide parking beneath residential units (not \"tuck under\" parking) or through construction of an on-site parking structure of two or more levels. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL17=\"Yes\",AO11*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"KINGS",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAKE",262291,302419,364800,466944,520205]
[null,"Project where a day care center is part of the development. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL19=\"Yes\",AO11*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"LASSEN",262291,302419,364800,466944,520205]
[null,"Project where 100 percent of the Low Income units are for Special Needs populations. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL20=\"Yes\",AO11*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"LOS ANGELES",327289,377361,455200,582656,649115]
[null,"Project where at least 95% of the project's upper floor units are serviced by an elevator. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL21=\"Yes\",(AO11*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MADERA",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARIN",299104,344864,416000,532480,593216]
[null,"Project wherein at least 95% of the building(s) is constructed as Type I as defined in the California Building Code, in which case, the Type III 10% increase below is not allowed. (15%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AL23=\"Yes\",(AO11*0.15),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MARIPOSA",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MENDOCINO",262291,302419,364800,466944,520205]
[null,"Project wherein at least 95% of the building(s) is constructed as a Type III as defined in the California Building Code, or a Type III/Type I combination, in which case, the Type I 15% increase above is not allowed. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL23=\"Yes\",0,ROUND(IF(AL25=\"Yes\",(AO11*0.1),0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,"MERCED",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODOC",262291,302419,364800,466944,520205]
["(B)","Project applying under §10325 or §10326 of these regulations that include one or more of the features below. (up to 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AL29:AL46)>0.005,MIN(0.1,SUM(AL29:AL46))*AO11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"MONO",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTEREY",303706,350170,422400,540672,602342]
["Proposed energy efficiency/resource conservation/indoor air quality items","(1) Project shall have onsite renewable generation estimated to produce 50% or more of annual tenant electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 50% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (2) only if the renewable generation used to calculate each basis increase does not overlap. (5%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAPA",299104,344864,416000,532480,593216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL29=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEVADA",262291,302419,364800,466944,520205]
[null,"(2) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORANGE",279547,322315,388800,497664,554429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL31=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLACER",278397,320989,387200,495616,552147]
[null,"(3) Newly constructed Project buildings shall be 15% or more energy efficient than the 2016 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24), except that if the local building department has determined that building permit applications submitted on or before December 31, 2016 are complete, then newly constructed Project buildings shall be fifteen percent (15%) or more energy efficient than the 2013 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24). (4%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLUMAS",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL33=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIVERSIDE",228930,263954,318400,407552,454038]
[null,"(4) Rehab Project buildings shall have 80% decrease in estimated TDV energy use (or improvement in energy efficiency) post rehab as demonstrated using the appropriate performance module of CEC software. (4%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SACRAMENTO",278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL35=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN BENITO",262291,302419,364800,466944,520205]
[null,"(5) Irrigate only with reclaimed water, greywater, or rainwater (excepting water used for Community Gardens) or irrigate with reclaimed water, grey water, or rainwater in an amount that annually equals or exceeds 20,000 gallons or 300 gallons per unit, whichever is less. (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN BERNARDINO",228930,263954,318400,407552,454038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL37=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN DIEGO",260566,300430,362400,463872,516782]
[null,"(6) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access. (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN FRANCISCO",511928,590248,712000,911360,1015312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL39=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN JOAQUIN",238133,274565,331200,423936,472291]
[null,"(7) Install bamboo, cork, salvaged or FSC-Certified wood, natural linoleum, natural rubber, or ceramic tile in all kitchens, living rooms, and bathrooms (where no VOC adhesives or backing is also used). (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN LUIS OBISPO",303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL41=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAN MATEO",440028,507348,612000,783360,872712]
[null,"(8) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, ceramic tile, or natural linoleum in all common areas. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANTA BARBARA",303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL43=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANTA CLARA",440028,507348,612000,783360,872712]
[null,"(9) Meet all requirements of the U.S. Environmental Protection Agency Indoor Air Plus Program. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SANTA CRUZ",303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL45=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHASTA",230655,265943,320800,410624,457461]
["(D)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer. (lesser of costs or 15% basis adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL47=\"Yes\",MIN(AG49,AO11*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"SIERRA",262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL47=\"yes\",\"Please Select Type of Work and Enter Cost:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SISKIYOU",262291,302419,364800,466944,520205]
[null,"If Yes, select type of work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOLANO",299104,344864,416000,532480,593216]
["(E)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"SONOMA",299104,344864,416000,532480,593216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL50=\"yes\",\"Please Enter Amount Above:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANISLAUS",238133,274565,331200,423936,472291]
["(F)","Projects within a county with an unadjusted 9% threshold basis limit for a 2-bedroom unit equal or less than $400,000 and within a census tract designated on the TCAC/HCD Opportunity Map as Highest or High Resource. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(F54=\"Yes\",OR(AB54=\"Highest Resource\",AB54=\"High Resource\")),\"Yes\",\"No\")","v":"No"},null,null,{"$f":"ROUND(IF(AND(F54=\"Yes\",OR(AB54=\"High Resource\",AB54=\"Highest Resource\"),AL52=\"Yes\"),AO11*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"SUTTER",278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F54=\"Yes\",\"In yellow cells, enter Tract ID # and TCAC/HCD Opportunity Map Resource level\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEHAMA",262291,302419,364800,466944,520205]
[null,"County eligibility:",null,null,null,{"$f":"IFERROR(IF(VLOOKUP(AC2,BA1:BF59,AX7,FALSE)<=400000,\"Yes\",\"No\"),\"\")","v":""},null,"TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Opportunity Map Resource level:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRINITY",262291,302419,364800,466944,520205]
["TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO11+AO13+AO15+AO17+AO19+AO20+AO21+AO23+AO25+AO27+AO47+AO50+AO52","v":0},null,null,null,null,null,null,null,null,null,null,null,"TULARE",238133,274565,331200,423936,472291]
[{"$f":"IF(AO2=\"Perm Close\",\"Adjusted Threshold Basis Limit multiplied by 170%:\",\"Adjusted Threshold Basis Limit multiplied by 160%:\")","v":"Adjusted Threshold Basis Limit multiplied by 160%:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO2=\"Perm Close\",AO55*1.7,AO55*1.6)","v":0},null,null,null,null,null,null,null,null,null,null,null,"TUOLUMNE",262291,302419,364800,466944,520205]
[{"$f":"IF(G2=\"\",CONCATENATE(\"HCD HIGH COST TEST RESULT: \",G2),CONCATENATE(\"HCD HIGH COST TEST RESULT FOR: \",G2))","v":"HCD HIGH COST TEST RESULT: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO55=0,0,AE58/AO55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VENTURA",303706,350170,422400,540672,602342]
["(j)","Total Eligible Basis (Dev Budget T125)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!U125","v":0},null,null,null,null,null,null,{"$f":"IF(AE58=0,\"\",IF(AE58<=AO56,\"Costs Reasonable\",IF(AO2=\"Perm Close\",\"Costs too high > 170%\",\"Costs too high > 160%\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YOLO",278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YUBA",278397,320989,387200,495616,552147]

{"sheet":"Dev Fee 2021","index":14,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[8,6,8,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[2,2,2,4],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4],[21,1,21,5],[9,0,9,4],[9,6,9,7],[11,0,11,8],[12,1,12,2],[12,3,12,4],[13,1,13,5],[14,1,14,5],[15,1,15,5],[18,0,18,8],[19,1,19,7],[20,1,20,5],[38,0,38,8],[44,0,44,8],[47,0,47,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,5],[31,0,31,8],[32,0,32,8]]}
["HCD 2021 Developer Fee Calculator - revised 2/4/21 (complete YELLOW shaded cells)"]
["Project Phase:",null,"Origination","Proposed Project Type:",null,null,"TCAC Project #:"]
["Project Name:",null,{"$f":"IF(Overview!E3=\"\",\"\",Overview!E3)","v":""},null,null,"HCD Contract #s:"]
["Project's Developer Fee Summary",null,null,null,null,null,"HCD Limit","Project Amt."]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - 1e\",\"Maximum Total Developer Fee - 2d\")","v":"Maximum Total Developer Fee - 2d"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",H48,IF(LEFT(F2,1)=\"9\",I17,I27))","v":0},{"$f":"F9","v":0},{"$f":"MAX(0,ROUND(H5,0)-ROUND(G5,0))","v":0}]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1e\",\"Max Developer Fee payable from development funding sources - lesser of 1e & 2d\")","v":"Max Developer Fee payable from development funding sources - lesser of 1e & 2d"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",G5,IF(LEFT(F2,1)=\"9\",I17,MIN(I27,I17)))","v":0},{"$f":"MAX(0,H5-F10-I10)","v":0},{"$f":"MAX(0,ROUND(H6,0)-ROUND(G6,0))","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,{"$f":"MAX(0,MIN(G5,3500000)-G6)","v":0},{"$f":"IF(F2=\"No Tax Credits\",MAX(0,MIN(G5,H5-F10)-H6),MAX(0,MIN(G5,H5-F10,3500000)-H6))","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,{"$f":"G5-G6-G7","v":0},{"$f":"MAX(0,H5-H6-H7-F10)","v":0}]
["Total Budgeted or Actual Developer Fee",null,null,null,null,{"$f":"'Dev Budget'!S122+'Dev Budget'!V122","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,null,"Deferred Developer Fee"]
[]
[{"$f":"IF(F2=\"\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",IF(LEFT(F2,1)=\"4\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",\"Section 1. UMR §8312(b) Max Total Developer Fee - for 9% Projects\"))","v":"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules"}]
["a.","Project's type of construction:",null,{"$f":"IF(F2=\"No Tax Credits\",\"\",MID(F2,12,26))","v":""},null,null,null,null,2200000]
["b.","Project's Unadjusted Eligible Basis (excluding Developer Fee)  - §10327(c)(2)(A)",null,null,null,null,{"$f":"'Dev Budget'!T114","v":0},"x 15% =",{"$f":"G14*0.15","v":0}]
["c.","Project's Unadjusted Eligible Acquisition Basis (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,{"$f":"'Dev Budget'!U114","v":0},"x 5% =",{"$f":"G15*0.05*(D13=\"Acq. Rehabilitation\")","v":0}]
["d.","Project's Non-Residential Costs (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,{"$f":"'Dev Budget'!V114","v":0},"x 15% =",{"$f":"G16*0.15","v":0}]
["e.",{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - UMR §8312(b) - lesser of 1a or (1b + 1c + 1d)\",\"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)\")","v":"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)"},null,null,null,null,null,null,{"$f":"MIN(I13,SUM(I14:I16))","v":0}]
[]
["Section 2. UMR §8312(c) - Maximum Developer Fee using TCAC 4% rules"]
["a.","BIPOC Project meeting CDLAC §5230(f)(1)(B) - §10327(c)(2)(E)"]
["b.","New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)",null,null,null,null,{"$f":"G14","v":0},{"$f":"IF(OR(I20=\"No\",I20=\"\"),\"x 15% =\",\"x 20% =\")","v":"x 15% ="},{"$f":"G21*IF(OR(I20=\"No\",I20=\"\"),0.15,0.2)","v":0}]
["c.","Basis for non-residential project costs (exclude Developer Fee) - §10327(c)(2)(B)(ii)",null,null,null,null,{"$f":"G16","v":0},"x 15% =",{"$f":"G22*0.15","v":0}]
["d1.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["d2.",{"$f":"IF(AND(C2<>\"\",D13<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab non-resyndication - hard construction costs per unit at least $50,000 per unit - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
["d3.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - 30% or more of units restricted to 50% AMI or less - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["d4.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"IF(OR(C2=\"\",D13<>\"Acq. Rehabilitation\"),0,G15)","v":0},{"$f":"IF(OR(H23=\"Yes\",H24=\"Yes\",H25=\"Yes\"),0.15,0.05)","v":0.05},{"$f":"G26*H26","v":0}]
["e.","Maximum Total Developer Fee using TCAC 4% rules §8312(c)",null,null,null,null,null,null,{"$f":"ROUND(I21+I22+I26,0)","v":0}]
["f.","Total Budgeted or Actual Developer Fee",null,null,null,null,null,{"$f":"F9","v":0},{"$f":"IF(ROUND(H28,0)>ROUND(I27,0),\"Excess Dev Fee\"&TEXT(H28-I27,\" $#,###\"),\"\")","v":""}]
["g.","Budgeted Developer Fee paid from Development Sources ",null,null,null,"Sum of Deferred and Contributed Developer Fee",{"$f":"F10+I10","v":0},{"$f":"H28-G29","v":0},{"$f":"IF(H29>I17,\"Cannot exceed\"&TEXT(MIN(I17,I27),\" $#,###\"),\"\")","v":""}]
["h.","Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,{"$f":"MAX(0,MIN(I27,H28,3500000)-MIN(I17,I27))","v":0}]
[]
["Section 3. UMR §8312(a) for Projects without tax credits"]
["a.  New construction and substantial rehab projects with rehab construction cost UMR §8312(a)(1)"]
[null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $38,000 per unit"]
["a1.","Number of units (include manager's unit)"]
["a2.","First 30 units at: ",null,28000,"each",null,{"$f":"IF(F35>29,D36*30,+F35*D36)","v":0}]
["a3.","Units in excess of 30 at:  ",null,11500,"each",null,{"$f":"IF(F35<30,0,(F35-30)*D37)","v":0}]
["a4.","Total new construction and substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+G36+G37","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $38,000 per unit"]
["b1.","Number of units (include manager's unit)"]
["b2.","First 30 units at: ",null,13000,"each",null,{"$f":"IF(F41>29,D42*30,+F41*D42)","v":0}]
["b3.","Units in excess of 30 at: ",null,5500,"each",null,{"$f":"IF(F41<30,0,(F41-30)*D43)","v":0}]
["b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+G42+G43","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)"]
["c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+F46*D47","v":0}]
["d. Maximum allowable Developer Fee (3a4 + 3b4 + 3c2)",null,null,null,null,null,null,{"$f":"H38+H44+H47","v":0}]

{"sheet":"Supportive Services Costs","index":15,"n_rows":12,"n_cols":51,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,0,1,37],[2,0,2,37],[3,0,3,37],[5,0,5,7],[5,8,5,11],[5,12,5,13],[5,14,5,25],[5,26,5,27],[5,28,5,29],[5,30,5,32],[5,33,5,37],[6,30,6,32],[6,33,6,37],[7,0,7,27],[7,28,7,29],[7,30,7,32],[7,33,7,37],[10,0,10,27],[10,28,10,29],[10,30,10,32],[10,33,10,37],[0,0,0,35],[0,36,0,37],[8,0,8,27],[8,28,8,29],[8,30,8,32],[8,33,8,37],[9,0,9,27],[9,28,9,29],[9,30,9,32],[9,33,9,37],[6,0,6,27],[6,28,6,29]]}
[{"$f":"IF(Overview!E3=\"\",\"\",Overview!E3)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"},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) - 2.5% annual increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","Chronic \nHomelessness","Special Needs\nPopulation","Supportiv Services","Other","Chronic \nHomelessness","Special Needs\nPopulation","Supportiv Services","Other"]
["HCD UMR  §8301(t):  “Supportive Services” - social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4080,3060,1051,250]
["HCD UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ3+1","v":2018},{"$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},{"$f":"ROUND(AR4*1.025,0)","v":4287},3215,1104,262,{"$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,{"$f":"'Max Loan & Unit Mix'!A25","v":0},null,"Certification Year - based on completion or update date from Universal Application ('General' worksheet cell K10):",null,null,null,null,null,null,null,null,null,null,null,2021,null,"Total Units",null,"Max PUPY Expense",null,null,"Max Costs",null,null,null,null,null,null,null,null,{"$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,{"$f":"VLOOKUP($AA$6,$AQ$3:$AY$61,2,FALSE)","v":4504},null,null,{"$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":"VLOOKUP($AA$6,$AQ$3:$AY$61,3,FALSE)","v":3377},null,null,{"$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,{"$f":"VLOOKUP($AA$6,$AQ$3:$AY$61,4,FALSE)","v":1160},null,null,{"$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,{"$f":"VLOOKUP($AA$6,$AQ$3:$AY$61,5,FALSE)","v":276},null,null,{"$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":"Operating","index":16,"n_rows":138,"n_cols":8,"rows_kept":138,"cut":false,"hidden":false,"merged":[[31,0,31,1],[0,0,0,5],[1,0,1,1],[1,2,1,5],[3,0,3,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[29,0,29,5],[30,0,30,1],[50,0,50,1],[34,0,34,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[65,0,65,1],[52,0,52,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[79,0,79,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[78,0,78,1],[93,0,93,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[91,0,91,1],[92,0,92,1],[106,0,106,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[125,0,125,1],[107,0,107,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[117,0,117,1],[118,0,118,1],[122,0,122,1],[123,0,123,1],[124,0,124,1],[136,0,136,2],[137,0,137,2],[126,0,126,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[132,0,132,1],[135,0,135,2]]}
[{"$f":"IF(Overview!E3=\"\",\"\",Overview!E3)","v":""}]
[{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"},null,"Year 1 Annual Income and Expenses"]
[]
["Employee Information",null,null,null,null,"Comments"]
["No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,"On-Site Manager(s)",0,0]
[null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,0,0]
[null,null,null,0,0]
[null,null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM(D6:D15)","v":0},{"$f":"SUM(E6:E15)","v":0}]
[null,6711,"Payroll Taxes",0,"Show free rent as an "]
[null,6722,"Workers Compensation",0,"expense?",null,null,"Count free rent as an "]
[null,6723,"Employee Benefits",0,"Yes",null,null,"expense?"]
[null,null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",{"$f":"SUM(D17:D19)","v":0},null,null,null,{"$f":"IF(E19=\"Yes\",1,0)","v":1}]
[null,null,"Total Employee(s) Expenses",{"$f":"D20+D16","v":0}]
[]
[]
["Employee Units"]
["Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage",null,"Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,0,0,null,0.6,"On-Site Manager(s)"]
[null,null,null,0,0,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,0,0,null,0.5,"On-Site Maintenance Employee(s)"]
[" ",null,null,"Total Square Footage",{"$f":"SUM(E26:E28)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
["Year 1 Annual Operating Budget",null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[" Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments",null,"Services Coordinator"]
["5120/5140",null,"Rent Revenue - Gross Potential",null,0]
[null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!D5","v":0}]
[null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!D6","v":0}]
[5121,null,"Tenant Assistance Payments"]
[null,null,{"$f":"'Max Loan & Unit Mix'!AT5","v":"Subsidy Program Name"},{"$f":"'Max Loan & Unit Mix'!BU25*12","v":0}]
[null,null,{"$f":"'Max Loan & Unit Mix'!AY5","v":"Subsidy Program Name"},{"$f":"'Max Loan & Unit Mix'!BX25*12","v":0}]
[null,null,"Operating Subsidies",0]
[null,null,"Other: (specify)",0,0]
[5910,null,"Laundry and Vending Revenue",0]
[5170,null,"Garage and Parking Spaces",0,0]
[5990,null,"Miscellaneous Rent Revenue ",0,0]
[null,null,"Gross Potential Income (GPI)",{"$f":"SUM(D32:D42)","v":0},{"$f":"SUM(E32:E42)","v":0}]
[]
[null,null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,{"$f":"\"Vacancy Rate:  \" & C39","v":"Vacancy Rate:  Other: (specify)"},0.05]
[null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
["5220/5240",null,"Vacancy Loss(es)",{"$f":"(D33*D45)+(D34*D46)+((D36+D37)*D47)+(D39*D48)+((D40+D41+D42)*D49)","v":0},{"$f":"+E43*E50","v":0}]
[null,null,"Effective Gross Income (EGI)",{"$f":"+D43-D51","v":0},{"$f":"+E43-E51","v":0}]
[" Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[]
[null," ","Administrative Expenses: 6200/6300"]
[6203,null,"Conventions and Meetings",0,0]
[6210,null,"Advertising and Marketing",0,0]
[6250,null,"Other Renting Expenses",0,0]
[6310,null,"Office/Administrative Salaries -- from above",{"$f":"D12","v":0},0]
[6311,null,"Office Expenses",0,0]
[6312,null,"Office or Model Apartment Rent",0,0]
[6320,null,"Management Fee",0,0]
[6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"D6+D7","v":0},0]
[6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF(H20=1,E6+E7+E12,0)","v":0},0]
[6340,null,"Legal Expense -- Project",0,0]
[6350,null,"Audit Expense",0,0]
[6351,null,"Bookkeeping Fees/Accounting Services",0,0]
[6390,null,"Miscellaneous Administrative Expenses",0,0]
["6263T",null,"  Total Administrative Expenses",{"$f":"SUM(D56:D68)","v":0},{"$f":"SUM(E56:E68)","v":0}]
[" Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[null,null,"Utilities Expenses: 6400"]
[6450,null,"Electricity",0,0]
[6451,null,"Water",0,0]
[6452,null,"Gas",0,0]
[6453,null,"Sewer",0,0]
[null,null,"Other Utilities: (specify)",0,0]
["6400T",null,"  Total Utilities Expenses",{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0}]
[null,null,"Operating and Maintenane Expenses: 6500",null,null,"Comments"]
[6510,null,"Payroll -- from above",{"$f":"D11+D13+D14+D15","v":0},0]
[6515,null,"Supplies ",0,0]
[6520,null,"Contracts",0,0]
[6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF(H20=1,E11+E14+E15,0)","v":0},0]
[6525,null,"Garbage and Trash Removal",0,0]
[6530,null,"Security Contract",0,0]
[6531,null,"Security Free Rent Unit -- from above",{"$f":"IF(H20=1,E13,0)","v":0},0]
[6546,null,"Heating/Cooling Repairs and Maintenance",0,0]
[6548,null,"Snow Removal",0,0]
[6570,null,"Vehicle & Maintenance Equipment Operation/Reports",0,0]
[6590,null,"Miscellaneous Operating and Maintenance Expenses",0,0]
["6500T",null,"Total Operating & Maintenance Expenses",{"$f":"SUM(D79:D89)","v":0},{"$f":"SUM(E79:E89)","v":0}]
[null,null,"Taxes and Insurance: 6700",null,null,"Comments"]
[6710,null,"Real Estate Taxes",0,0]
[6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"D17","v":0},0]
[6720,null,"Property and Liability Insurance (Hazard)",0,0]
[6729,null,"Other Insurance (e.g. Earthquake)",0,0]
[6721,null,"Fidelity Bond Insurance",0,0]
[6722,null,"Worker's Compensation -- from above",{"$f":"D18","v":0},0]
[6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"D19","v":0},0]
[6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",0,0]
["6700T",null,"  Total Taxes and Insurance",{"$f":"SUM(D92:D99)","v":0},{"$f":"SUM(E92:E99)","v":0}]
[null,null,"Supportive Services Costs: 6900",null,null,"Comments","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,"Serna .42% Monitoring Fee",0,0]
[6890,null,"Bond Issuer Fee",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
["6800T",null,"Total Financial Expenses",{"$f":"SUM(D123:D129)","v":0},{"$f":"SUM(E123:E129)","v":0}]
[null,null," Cash Flow",{"$f":"+D120-D130","v":0},{"$f":"+E120-E130","v":0}]
[]
[7190,null,"Asset Management/Similar Fees",0,0]
[null,null,null,"Per Year","Per Month"]
["Total Operating Expenses Per Unit "]
["Without any Adjustments",null,null,{"$f":"IFERROR(D110/'Max Loan & Unit Mix'!A25,0)","v":0},{"$f":"+D136/12","v":0}]
["With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF(H20=1,(E16+D110)/'Max Loan & Unit Mix'!A25,D110/'Max Loan & Unit Mix'!A25),0)","v":0},{"$f":"+D137/12","v":0}]
["Without  RE Taxes, Social Services Coordinator or Social \n   Services/Social Programs and With the Value of Rent Fee Units \n   Included",null,null,{"$f":"IFERROR((IF(H20=1,+((E16+D110)-(D92+D108))/'Max Loan & Unit Mix'!A25,(D110-(D92+D108))/'Max Loan & Unit Mix'!A25)),0)","v":0},{"$f":"+D138/12","v":0}]

{"sheet":"Reserves","index":17,"n_rows":21,"n_cols":36,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,37],[1,0,1,3],[1,4,1,24],[1,25,1,32],[1,33,1,34],[1,35,1,37],[2,0,2,37],[3,1,3,29],[3,30,3,33],[3,34,3,37],[4,1,4,29],[4,30,4,33],[4,34,4,37],[5,1,5,23],[5,24,5,29],[5,30,5,33],[5,34,5,37],[6,1,6,33],[6,34,6,37],[7,1,7,33],[7,34,7,37],[8,0,8,37],[9,0,9,37],[10,1,10,33],[10,34,10,37],[11,1,11,33],[11,34,11,37],[12,1,12,33],[12,34,12,37],[13,1,13,7],[13,8,13,33],[13,34,13,37],[14,1,14,7],[14,8,14,33],[14,34,14,37],[15,1,15,7],[15,8,15,33],[15,34,15,37],[19,1,19,33],[19,34,19,37],[20,0,20,37],[21,0,21,37],[16,1,16,7],[16,8,16,33],[16,34,16,37],[17,1,17,33],[17,34,17,37],[18,1,18,33],[18,34,18,37]]}
["HCD Reserve Requirements (all reserve withdrawals will require prior HCD approval)"]
["Project Name:",null,null,null,{"$f":"IF(Overview!E3=\"\",\"\",Overview!E3)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!A25","v":0},null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["Replacement Reserve Calculator UMR §8309"]
["(a)","0.6% of new construction costs (structures excluding contractor profit, overhead, and general requirements and insurance):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!S44+'Dev Budget'!V44-'Dev Budget'!S35-'Dev Budget'!V35-'Dev Budget'!S36-'Dev Budget'!V36-'Dev Budget'!S37-'Dev Budget'!V37-'Dev Budget'!S39-'Dev Budget'!V39","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":"Operating!D110-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,{"$f":"AI8","v":0}]
[3,"Mandatory Permanent Debt Service (enter lender name below):"]
["(a)","1st Mortgage Debt Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D123","v":0}]
["(b)","2nd 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,{"$f":"Operating!D124","v":0}]
["(c)","3rd Mortgage Debt Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D125","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,{"$f":"Operating!D126+Operating!D127+Operating!D128+Operating!D129","v":0}]
[null,"Total Annual Mandatory Debt Service:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Cash Flow","index":18,"n_rows":74,"n_cols":43,"rows_kept":74,"cut":false,"hidden":false,"merged":[[5,0,5,1],[0,0,0,17],[1,0,1,16],[2,0,2,7],[2,8,2,9],[4,0,4,1],[16,0,16,1],[33,0,33,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[10,0,10,1],[14,0,14,1],[15,0,15,1]]}
[{"$f":"IF(Overview!E3=\"\",\"\",Overview!E3)","v":""}]
["Cash Flow Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Serna RHD Coverpage'!B10=\"\",\"\",'Serna RHD Coverpage'!B10)","v":"2021-03-26"}]
["Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,"Restricted Rents",null,{"$f":"IF(I3<>\"Proposed Rents\",1,0)","v":1}]
["Income From Housing Units",null,"Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
["Restricted Unit  Rents",null,2.5000000000000001E-2,{"$f":"IF(K3=1,'Max Loan & Unit Mix'!AK26,'Max Loan & Unit Mix'!AK27)","v":0},{"$f":"D5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q5*(1+$C$5)","v":0},{"$f":"R5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,2.5000000000000001E-2,{"$f":"'Max Loan & Unit Mix'!AK28","v":0},{"$f":"D6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q6*(1+$C$6)","v":0},{"$f":"R6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
[{"$f":"Operating!C36","v":"Subsidy Program Name"},null,2.5000000000000001E-2,{"$f":"Operating!D36","v":0},{"$f":"D8*(1+$C$8)","v":0},{"$f":"E8*(1+$C$8)","v":0},{"$f":"F8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q8*(1+$C$8)","v":0},{"$f":"R8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C37","v":"Subsidy Program Name"},null,2.5000000000000001E-2,{"$f":"Operating!D37","v":0},{"$f":"D9*(1+$C$9)","v":0},{"$f":"E9*(1+$C$9)","v":0},{"$f":"F9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q9*(1+$C$9)","v":0},{"$f":"R9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Subsidies",null,0.02,{"$f":"Operating!D38","v":0},{"$f":"D10*(1+$C$10)","v":0},{"$f":"E10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q10*(1+$C$10)","v":0},{"$f":"R10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"C8","v":2.5000000000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Housing",null,null,{"$f":"SUM(D5:D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other Income"]
["Laundry & Vending",null,2.5000000000000001E-2,{"$f":"Operating!D40","v":0},{"$f":"D15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q15*(1+$C$15)","v":0},{"$f":"R15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Income    ",null,2.5000000000000001E-2,{"$f":"Operating!D41+Operating!D42","v":0},{"$f":"D16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q16*(1+$C$16)","v":0},{"$f":"R16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income",null,2.5000000000000001E-2,{"$f":"Operating!E43","v":0},{"$f":"D17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17*(1+$C$17)","v":0},{"$f":"R17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Other",null,null,{"$f":"SUM(D15:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Potential Income - Total",null,null,{"$f":"D12+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
["Vacancy Assumptions"]
["Restricted Units",null,{"$f":"Operating!D45","v":0.05},{"$f":"$C23*D5","v":0},{"$f":"$C23*E5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,{"$f":"Operating!D46","v":0.05},{"$f":"$C24*D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,{"$f":"Operating!D47","v":0.05},{"$f":"$C25*(D8+D9)","v":0},{"$f":"$C25*(E8+E9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"Operating!D48","v":0.05},{"$f":"$C26*D11","v":0},{"$f":"$C26*E11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry/Vending/Other Income ",null,{"$f":"Operating!D49","v":0.05},{"$f":"$C27*(D15+D16)","v":0},{"$f":"$C27*(E15+E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income ",null,{"$f":"Operating!E50","v":0.5},{"$f":"$C28*D17","v":0},{"$f":"$C28*E17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Vacancy Loss",null,null,{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Effective Gross Income",null,null,{"$f":"D20-D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses & Reserve Deposits"]
["Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,3.5000000000000003E-2,{"$f":"Operating!D110-Operating!D92-Operating!D108","v":0},{"$f":"(1+$C$34)*D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$34)*Q34","v":0},{"$f":"(1+$C$34)*R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,0.02,{"$f":"Operating!D92","v":0},{"$f":"(1+$C$35)*D35","v":0},{"$f":"(1+$C$35)*E35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$35)*Q35","v":0},{"$f":"(1+$C$35)*R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supportive Services Costs",null,2.5000000000000001E-2,{"$f":"Operating!D108","v":0},{"$f":"(1+$C$36)*D36","v":0},{"$f":"(1+$C$36)*E36","v":0},{"$f":"(1+$C$36)*F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",null,0,{"$f":"Operating!D112+Operating!E112","v":0},{"$f":"(1+$C$37)*D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$37)*Q37","v":0},{"$f":"(1+$C$37)*R37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Reserves",null,0,{"$f":"Operating!D113+Operating!D114+Operating!D115+Operating!E113+Operating!E114+Operating!E115","v":0},{"$f":"(1+$C$38)*D38","v":0},{"$f":"(1+$C$38)*E38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$38)*Q38","v":0},{"$f":"(1+$C$38)*R38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ground Lease",null,0.02,{"$f":"Operating!D118+Operating!E118","v":0},{"$f":"(1+$C$39)*D39","v":0},{"$f":"(1+$C$39)*E39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$39)*Q39","v":0},{"$f":"(1+$C$39)*R39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Expenses",null,3.5000000000000003E-2,{"$f":"Operating!E110","v":0},{"$f":"(1+$C$40)*D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$40)*Q40","v":0},{"$f":"(1+$C$40)*R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenses & Reserves",null,null,{"$f":"SUM(D34:D40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Operating Income",null,null,{"$f":"D31-D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service"]
["1st Mortgage",null,null,{"$f":"Operating!D123+Operating!E123","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bridge Loan (repaid from Investor equity)",null,null,0,0,0,0,0]
["2nd Mortgage",null,null,{"$f":"Operating!D124+Operating!E124","v":0},{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3rd Mortgage Debt Service",null,null,{"$f":"Operating!D125+Operating!E125","v":0},{"$f":"$D$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Serna Monitoring Fee",null,null,{"$f":"Operating!D126+Operating!E126","v":0},{"$f":"(1+$C$50)*D50","v":0},{"$f":"(1+$C$50)*E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc. Financial Expenses: (specify)",null,null,{"$f":"Operating!D127+Operating!E127+Operating!D128+Operating!E128+Operating!D129+Operating!E129","v":0},{"$f":"$D$51","v":0},{"$f":"$D$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R51","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,{"$f":"SUM(D46:D51)-D47","v":0},{"$f":"SUM(E46:E51)-E47","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]
[]
[]
["Cash Flow after all debt service",null,null,{"$f":"D43-D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service Coverage Ratio (DSCR)",null,null,{"$f":"IF(D52<=0,0,((D43/D52)))","v":0},{"$f":"IF(E52<=0,0,((E43/E52)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Use of Cash Flow After Debt Service - HCD Projects"]
["Asset Mgmt./ Similar Fees",null,null,{"$f":"IF(D55>=D71,D71,MAX(0,D55))","v":0},{"$f":"IF(E55>=E71,E71,MAX(0,E55))","v":0},{"$f":"IF(F55>=F71,F71,MAX(0,F55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deferred Developer Fee prior to"]
["  Distributions & residual receipt payments",null,null,{"$f":"IF(D55-D59<=$D$74,MAX(0,D55-D59),$D$74)","v":0},{"$f":"IF(D72+E55-E59<=$D$74,MAX(0,E55-E59),$D$74-D72)","v":0},{"$f":"IF(E72+F55-F59<=$D$74,MAX(0,F55-F59),$D$74-E72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Residual Receipts Loans"]
["  and Sponsor Distributions",null,null,{"$f":"MAX(0,D55-D59-D61)","v":0},{"$f":"MAX(0,E55-E59-E61)","v":0},{"$f":"MAX(0,F55-F59-F61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sponsor Distributions",null,0.5,{"$f":"$C64*D63","v":0},{"$f":"+$C64*E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Residual Payment",null,0.5,{"$f":"$C65*D63","v":0},{"$f":"+$C65*E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C66*D63","v":0},{"$f":"+$C66*E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C67*D63","v":0},{"$f":"+$C67*E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C68*D63","v":0},{"$f":"+$C68*E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C69*D63","v":0},{"$f":"+$C69*E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Max Asset Mgmt/Similar Fees ",null,3.5000000000000003E-2,{"$f":"Operating!D133","v":0},{"$f":"(1+$C$71)*D71","v":0},{"$f":"(1+$C$71)*E71","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$71)*Q71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulative paid Deferred Dev. Fee ",null,null,{"$f":"+D61","v":0},{"$f":"+D72+E61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q72+R61","v":0},{"$f":"+R72+S61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Deferred Developer Fee budgeted for payment prior"]
["  to distributions and residual receipt payments",null,null,0]

{"sheet":"Serna Loan Limits","index":19,"n_rows":829,"n_cols":52,"rows_kept":829,"cut":false,"hidden":true,"merged":[[1,8,1,13],[1,2,1,7],[1,14,1,19]]}
[]
[null,null,"Serna 9% Loan Limits\n(Projects with 9% Tax Credits)",null,null,null,null,null,"Serna no 9%-higher Loan Limits\n(Projects without 9% Tax Credits in a new construction project located in a “High Resource” or “Highest Resource” area on the TCAC/HCD Opportunity Map)",null,null,null,null,null,"Serna no 9%-other Loan Limits\n(Projects without 9% Tax Credits - other Assisted Units)"]
[null,null,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5]
["ALAMEDA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,{"$f":"ROUND(C4,0)","v":95000},{"$f":"ROUND(D4,0)","v":95000},{"$f":"ROUND(E4,0)","v":95000},{"$f":"ROUND(F4,0)","v":95000},{"$f":"ROUND(H4,0)","v":95000},{"$f":"ROUND(I4,0)","v":175000},{"$f":"ROUND(J4,0)","v":175000},{"$f":"ROUND(K4,0)","v":175000},{"$f":"ROUND(L4,0)","v":175000},{"$f":"ROUND(N4,0)","v":175000},{"$f":"ROUND(O4,0)","v":150000},{"$f":"ROUND(P4,0)","v":150000},{"$f":"ROUND(Q4,0)","v":150000},{"$f":"ROUND(R4,0)","v":150000},{"$f":"ROUND(T4,0)","v":150000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALAMEDA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,{"$f":"ROUND(N5,0)","v":175000},{"$f":"ROUND(O5,0)","v":150000},{"$f":"ROUND(P5,0)","v":150000},{"$f":"ROUND(Q5,0)","v":150000},{"$f":"ROUND(R5,0)","v":150000},{"$f":"ROUND(T5,0)","v":150000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALAMEDA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALAMEDA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALAMEDA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALAMEDA55%","55% AMI",111565,112574,116175,119488,122369,122369,191565,192574,196175,199488,202369,202369,166565,167574,171175,174488,177369,177369,null,111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,166565,167574,171175,174488,177369,null,111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,166565,167574,171175,174488,177369]
["ALAMEDA50%","50% AMI",127987,130292,137350,143976,149594,149594,207987,210292,217350,223976,229594,229594,182987,185292,192350,198976,204594,204594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,182987,185292,192350,198976,204594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,182987,185292,192350,198976,204594]
["ALAMEDA45%","45% AMI",144408,147865,158525,168320,176819,176819,224408,227865,238525,248320,256819,256819,199408,202865,213525,223320,231819,231819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,199408,202865,213525,223320,231819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,199408,202865,213525,223320,231819]
["ALAMEDA40%","40% AMI",160830,165439,179556,192808,204044,204044,240830,245439,259556,272808,284044,284044,215830,220439,234556,247808,259044,259044,null,160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,215830,220439,234556,247808,259044,null,160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,215830,220439,234556,247808,259044]
["ALAMEDA35%","35% AMI",177395,183157,200731,217296,231413,231413,257395,263157,280731,297296,311413,311413,232395,238157,255731,272296,286413,286413,null,177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,232395,238157,255731,272296,286413,null,177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,232395,238157,255731,272296,286413]
["ALAMEDA30%","30% AMI",193816,200731,221906,241640,258638,258638,273816,280731,301906,321640,338638,338638,248816,255731,276906,296640,313638,313638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,248816,255731,276906,296640,313638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,248816,255731,276906,296640,313638]
["ALAMEDA25%","25% AMI",210238,218449,243081,266128,285863,285863,290238,298449,323081,346128,365863,365863,265238,273449,298081,321128,340863,340863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,265238,273449,298081,321128,340863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,265238,273449,298081,321128,340863]
["ALAMEDA20%","20% AMI",226659,236022,264256,290616,313088,313088,306659,316022,344256,370616,393088,393088,281659,291022,319256,345616,368088,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088]
["ALAMEDA15%","15% AMI",243225,253596,285431,314960,340457,340457,323225,333596,365431,394960,420457,420457,298225,308596,340431,369960,395457,395457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,298225,308596,340431,369960,395457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,298225,308596,340431,369960,395457]
["ALPINE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALPINE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALPINE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALPINE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALPINE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ALPINE55%","55% AMI",105515,106236,108540,110557,112430,112430,185515,186236,188540,190557,192430,192430,160515,161236,163540,165557,167430,167430,null,105515,106236,108540,110557,112430,185515,186236,188540,190557,192430,160515,161236,163540,165557,167430,null,105515,106236,108540,110557,112430,185515,186236,188540,190557,192430,160515,161236,163540,165557,167430]
["ALPINE50%","50% AMI",116031,117471,121937,126258,129859,129859,196031,197471,201937,206258,209859,209859,171031,172471,176937,181258,184859,184859,null,116031,117471,121937,126258,129859,196031,197471,201937,206258,209859,171031,172471,176937,181258,184859,null,116031,117471,121937,126258,129859,196031,197471,201937,206258,209859,171031,172471,176937,181258,184859]
["ALPINE45%","45% AMI",126546,128707,135477,141815,147289,147289,206546,208707,215477,221815,227289,227289,181546,183707,190477,196815,202289,202289,null,126546,128707,135477,141815,147289,206546,208707,215477,221815,227289,181546,183707,190477,196815,202289,null,126546,128707,135477,141815,147289,206546,208707,215477,221815,227289,181546,183707,190477,196815,202289]
["ALPINE40%","40% AMI",136918,139943,148874,157372,164575,164575,216918,219943,228874,237372,244575,244575,191918,194943,203874,212372,219575,219575,null,136918,139943,148874,157372,164575,216918,219943,228874,237372,244575,191918,194943,203874,212372,219575,null,136918,139943,148874,157372,164575,216918,219943,228874,237372,244575,191918,194943,203874,212372,219575]
["ALPINE35%","35% AMI",147433,151178,162414,172930,182005,182005,227433,231178,242414,252930,262005,262005,202433,206178,217414,227930,237005,237005,null,147433,151178,162414,172930,182005,227433,231178,242414,252930,262005,202433,206178,217414,227930,237005,null,147433,151178,162414,172930,182005,227433,231178,242414,252930,262005,202433,206178,217414,227930,237005]
["ALPINE30%","30% AMI",157949,162414,175955,188487,199434,199434,237949,242414,255955,268487,279434,279434,212949,217414,230955,243487,254434,254434,null,157949,162414,175955,188487,199434,237949,242414,255955,268487,279434,212949,217414,230955,243487,254434,null,157949,162414,175955,188487,199434,237949,242414,255955,268487,279434,212949,217414,230955,243487,254434]
["ALPINE25%","25% AMI",168464,173650,189351,204188,216864,216864,248464,253650,269351,284188,296864,296864,223464,228650,244351,259188,271864,271864,null,168464,173650,189351,204188,216864,248464,253650,269351,284188,296864,223464,228650,244351,259188,271864,null,168464,173650,189351,204188,216864,248464,253650,269351,284188,296864,223464,228650,244351,259188,271864]
["ALPINE20%","20% AMI",178980,184886,202891,219745,234150,234150,258980,264886,282891,299745,314150,314150,233980,239886,257891,274745,289150,289150,null,178980,184886,202891,219745,234150,258980,264886,282891,299745,314150,233980,239886,257891,274745,289150,null,178980,184886,202891,219745,234150,258980,264886,282891,299745,314150,233980,239886,257891,274745,289150]
["ALPINE15%","15% AMI",189495,196121,216432,235302,251579,251579,269495,276121,296432,315302,331579,331579,244495,251121,271432,290302,306579,306579,null,189495,196121,216432,235302,251579,269495,276121,296432,315302,331579,244495,251121,271432,290302,306579,null,189495,196121,216432,235302,251579,269495,276121,296432,315302,331579,244495,251121,271432,290302,306579]
["AMADOR80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["AMADOR75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["AMADOR70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["AMADOR65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["AMADOR60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["AMADOR55%","55% AMI",104939,105660,107820,109693,111421,111421,184939,185660,187820,189693,191421,191421,159939,160660,162820,164693,166421,166421,null,104939,105660,107820,109693,111421,184939,185660,187820,189693,191421,159939,160660,162820,164693,166421,null,104939,105660,107820,109693,111421,184939,185660,187820,189693,191421,159939,160660,162820,164693,166421]
["AMADOR50%","50% AMI",114879,116175,120496,124386,127843,127843,194879,196175,200496,204386,207843,207843,169879,171175,175496,179386,182843,182843,null,114879,116175,120496,124386,127843,194879,196175,200496,204386,207843,169879,171175,175496,179386,182843,null,114879,116175,120496,124386,127843,194879,196175,200496,204386,207843,169879,171175,175496,179386,182843]
["AMADOR45%","45% AMI",124818,126834,133317,139223,144264,144264,204818,206834,213317,219223,224264,224264,179818,181834,188317,194223,199264,199264,null,124818,126834,133317,139223,144264,204818,206834,213317,219223,224264,179818,181834,188317,194223,199264,null,124818,126834,133317,139223,144264,204818,206834,213317,219223,224264,179818,181834,188317,194223,199264]
["AMADOR40%","40% AMI",134613,137494,145993,153915,160686,160686,214613,217494,225993,233915,240686,240686,189613,192494,200993,208915,215686,215686,null,134613,137494,145993,153915,160686,214613,217494,225993,233915,240686,189613,192494,200993,208915,215686,null,134613,137494,145993,153915,160686,214613,217494,225993,233915,240686,189613,192494,200993,208915,215686]
["AMADOR35%","35% AMI",144552,148153,158813,168608,177251,177251,224552,228153,238813,248608,257251,257251,199552,203153,213813,223608,232251,232251,null,144552,148153,158813,168608,177251,224552,228153,238813,248608,257251,199552,203153,213813,223608,232251,null,144552,148153,158813,168608,177251,224552,228153,238813,248608,257251,199552,203153,213813,223608,232251]
["AMADOR30%","30% AMI",154492,158813,171633,183445,193672,193672,234492,238813,251633,263445,273672,273672,209492,213813,226633,238445,248672,248672,null,154492,158813,171633,183445,193672,234492,238813,251633,263445,273672,209492,213813,226633,238445,248672,null,154492,158813,171633,183445,193672,234492,238813,251633,263445,273672,209492,213813,226633,238445,248672]
["AMADOR25%","25% AMI",164431,169328,184309,198138,210094,210094,244431,249328,264309,278138,290094,290094,219431,224328,239309,253138,265094,265094,null,164431,169328,184309,198138,210094,244431,249328,264309,278138,290094,219431,224328,239309,253138,265094,null,164431,169328,184309,198138,210094,244431,249328,264309,278138,290094,219431,224328,239309,253138,265094]
["AMADOR20%","20% AMI",174370,179988,197130,212831,226515,226515,254370,259988,277130,292831,306515,306515,229370,234988,252130,267831,281515,281515,null,174370,179988,197130,212831,226515,254370,259988,277130,292831,306515,229370,234988,252130,267831,281515,null,174370,179988,197130,212831,226515,254370,259988,277130,292831,306515,229370,234988,252130,267831,281515]
["AMADOR15%","15% AMI",184309,190647,209950,227668,242937,242937,264309,270647,289950,307668,322937,322937,239309,245647,264950,282668,297937,297937,null,184309,190647,209950,227668,242937,264309,270647,289950,307668,322937,239309,245647,264950,282668,297937,null,184309,190647,209950,227668,242937,264309,270647,289950,307668,322937,239309,245647,264950,282668,297937]
["BUTTE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["BUTTE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["BUTTE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["BUTTE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["BUTTE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["BUTTE55%","55% AMI",103931,104507,106524,108252,109837,109837,183931,184507,186524,188252,189837,189837,158931,159507,161524,163252,164837,164837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,158931,159507,161524,163252,164837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,158931,159507,161524,163252,164837]
["BUTTE50%","50% AMI",112862,114014,117904,121505,124530,124530,192862,194014,197904,201505,204530,204530,167862,169014,172904,176505,179530,179530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,167862,169014,172904,176505,179530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,167862,169014,172904,176505,179530]
["BUTTE45%","45% AMI",121793,123665,129427,134757,139367,139367,201793,203665,209427,214757,219367,219367,176793,178665,184427,189757,194367,194367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,176793,178665,184427,189757,194367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,176793,178665,184427,189757,194367]
["BUTTE40%","40% AMI",130580,133173,140807,148009,154059,154059,210580,213173,220807,228009,234059,234059,185580,188173,195807,203009,209059,209059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,185580,188173,195807,203009,209059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,185580,188173,195807,203009,209059]
["BUTTE35%","35% AMI",139511,142680,152331,161262,168896,168896,219511,222680,232331,241262,248896,248896,194511,197680,207331,216262,223896,223896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,194511,197680,207331,216262,223896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,194511,197680,207331,216262,223896]
["BUTTE30%","30% AMI",148442,152331,163855,174514,183733,183733,228442,232331,243855,254514,263733,263733,203442,207331,218855,229514,238733,238733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,203442,207331,218855,229514,238733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,203442,207331,218855,229514,238733]
["BUTTE25%","25% AMI",157372,161838,175234,187766,198426,198426,237372,241838,255234,267766,278426,278426,212372,216838,230234,242766,253426,253426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,212372,216838,230234,242766,253426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,212372,216838,230234,242766,253426]
["BUTTE20%","20% AMI",166303,171345,186758,201019,213263,213263,246303,251345,266758,281019,293263,293263,221303,226345,241758,256019,268263,268263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,221303,226345,241758,256019,268263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,221303,226345,241758,256019,268263]
["BUTTE15%","15% AMI",175234,180996,198282,214271,228100,228100,255234,260996,278282,294271,308100,308100,230234,235996,253282,269271,283100,283100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,230234,235996,253282,269271,283100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,230234,235996,253282,269271,283100]
["CALAVERAS80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CALAVERAS75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CALAVERAS70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CALAVERAS65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CALAVERAS60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CALAVERAS55%","55% AMI",105083,105948,108108,109981,111854,111854,185083,185948,188108,189981,191854,191854,160083,160948,163108,164981,166854,166854,null,105083,105948,108108,109981,111854,185083,185948,188108,189981,191854,160083,160948,163108,164981,166854,null,105083,105948,108108,109981,111854,185083,185948,188108,189981,191854,160083,160948,163108,164981,166854]
["CALAVERAS50%","50% AMI",115311,116751,121073,125106,128563,128563,195311,196751,201073,205106,208563,208563,170311,171751,176073,180106,183563,183563,null,115311,116751,121073,125106,128563,195311,196751,201073,205106,208563,170311,171751,176073,180106,183563,null,115311,116751,121073,125106,128563,195311,196751,201073,205106,208563,170311,171751,176073,180106,183563]
["CALAVERAS45%","45% AMI",125394,127699,134181,140087,145417,145417,205394,207699,214181,220087,225417,225417,180394,182699,189181,195087,200417,200417,null,125394,127699,134181,140087,145417,205394,207699,214181,220087,225417,180394,182699,189181,195087,200417,null,125394,127699,134181,140087,145417,205394,207699,214181,220087,225417,180394,182699,189181,195087,200417]
["CALAVERAS40%","40% AMI",135477,138502,147145,155212,162126,162126,215477,218502,227145,235212,242126,242126,190477,193502,202145,210212,217126,217126,null,{"$f":"ROUND(C68,0)","v":135477},{"$f":"ROUND(D68,0)","v":138502},{"$f":"ROUND(E68,0)","v":147145},{"$f":"ROUND(F68,0)","v":155212},{"$f":"ROUND(H68,0)","v":162126},{"$f":"ROUND(I68,0)","v":215477},{"$f":"ROUND(J68,0)","v":218502},{"$f":"ROUND(K68,0)","v":227145},{"$f":"ROUND(L68,0)","v":235212},242126,190477,193502,202145,210212,217126,null,135477,138502,147145,155212,162126,215477,218502,227145,235212,242126,190477,193502,202145,210212,217126]
["CALAVERAS35%","35% AMI",145705,149306,160253,170337,178980,178980,225705,229306,240253,250337,258980,258980,200705,204306,215253,225337,233980,233980,null,145705,149306,160253,170337,178980,225705,229306,240253,250337,{"$f":"ROUND(N69,0)","v":258980},{"$f":"ROUND(O69,0)","v":200705},{"$f":"ROUND(P69,0)","v":204306},{"$f":"ROUND(Q69,0)","v":215253},{"$f":"ROUND(R69,0)","v":225337},{"$f":"ROUND(T69,0)","v":233980},null,145705,149306,160253,170337,178980,225705,229306,240253,250337,258980,200705,204306,215253,225337,233980]
["CALAVERAS30%","30% AMI",155788,160253,173218,185318,195833,195833,235788,240253,253218,265318,275833,275833,210788,215253,228218,240318,250833,250833,null,155788,160253,173218,185318,195833,235788,240253,253218,265318,275833,210788,215253,228218,240318,250833,null,155788,160253,173218,185318,195833,235788,240253,253218,265318,275833,210788,215253,228218,240318,250833]
["CALAVERAS25%","25% AMI",166015,171057,186326,200443,212543,212543,246015,251057,266326,280443,292543,292543,221015,226057,241326,255443,267543,267543,null,166015,171057,186326,200443,212543,246015,251057,266326,280443,292543,221015,226057,241326,255443,267543,null,166015,171057,186326,200443,212543,246015,251057,266326,280443,292543,221015,226057,241326,255443,267543]
["CALAVERAS20%","20% AMI",176099,182005,199290,215424,229396,229396,256099,262005,279290,295424,309396,309396,231099,237005,254290,270424,284396,284396,null,176099,182005,199290,215424,229396,256099,262005,279290,295424,309396,231099,237005,254290,270424,284396,null,176099,182005,199290,215424,229396,256099,262005,279290,295424,309396,231099,237005,254290,270424,284396]
["CALAVERAS15%","15% AMI",186182,192808,212399,230549,246250,246250,266182,272808,292399,310549,326250,326250,241182,247808,267399,285549,301250,301250,null,186182,192808,212399,230549,246250,266182,272808,292399,310549,326250,241182,247808,267399,285549,301250,null,186182,192808,212399,230549,246250,266182,272808,292399,310549,326250,241182,247808,267399,285549,301250]
["COLUSA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["COLUSA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["COLUSA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["COLUSA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["COLUSA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["COLUSA55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["COLUSA50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["COLUSA45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["COLUSA40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["COLUSA35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["COLUSA30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["COLUSA25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["COLUSA20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["COLUSA15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["CONTRA COSTA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CONTRA COSTA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CONTRA COSTA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CONTRA COSTA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CONTRA COSTA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["CONTRA COSTA55%","55% AMI",111565,112574,116175,119488,122369,122369,191565,192574,196175,199488,202369,202369,166565,167574,171175,174488,177369,177369,null,111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,166565,167574,171175,174488,177369,null,111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,166565,167574,171175,174488,177369]
["CONTRA COSTA50%","50% AMI",127987,130292,137350,143976,149594,149594,207987,210292,217350,223976,229594,229594,182987,185292,192350,198976,204594,204594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,182987,185292,192350,198976,204594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,182987,185292,192350,198976,204594]
["CONTRA COSTA45%","45% AMI",144408,147865,158525,168320,176819,176819,224408,227865,238525,248320,256819,256819,199408,202865,213525,223320,231819,231819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,199408,202865,213525,223320,231819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,199408,202865,213525,223320,231819]
["CONTRA COSTA40%","40% AMI",160830,165439,179556,192808,204044,204044,240830,245439,259556,272808,284044,284044,215830,220439,234556,247808,259044,259044,null,160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,215830,220439,234556,247808,259044,null,160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,215830,220439,234556,247808,259044]
["CONTRA COSTA35%","35% AMI",177395,183157,200731,217296,231413,231413,257395,263157,280731,297296,311413,311413,232395,238157,255731,272296,286413,286413,null,177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,232395,238157,255731,272296,286413,null,177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,232395,238157,255731,272296,286413]
["CONTRA COSTA30%","30% AMI",193816,200731,221906,241640,258638,258638,273816,280731,301906,321640,338638,338638,248816,255731,276906,296640,313638,313638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,248816,255731,276906,296640,313638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,248816,255731,276906,296640,313638]
["CONTRA COSTA25%","25% AMI",210238,218449,243081,266128,285863,285863,290238,298449,323081,346128,365863,365863,265238,273449,298081,321128,340863,340863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,265238,273449,298081,321128,340863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,265238,273449,298081,321128,340863]
["CONTRA COSTA20%","20% AMI",226659,236022,264256,290616,313088,313088,306659,316022,344256,370616,393088,393088,281659,291022,319256,345616,368088,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088]
["CONTRA COSTA15%","15% AMI",243225,253596,285431,314960,340457,340457,323225,333596,365431,394960,420457,420457,298225,308596,340431,369960,395457,395457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,298225,308596,340431,369960,395457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,298225,308596,340431,369960,395457]
["DEL NORTE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["DEL NORTE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["DEL NORTE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["DEL NORTE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["DEL NORTE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["DEL NORTE55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["DEL NORTE50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["DEL NORTE45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["DEL NORTE40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["DEL NORTE35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["DEL NORTE30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["DEL NORTE25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["DEL NORTE20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["DEL NORTE15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["EL DORADO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["EL DORADO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["EL DORADO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["EL DORADO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["EL DORADO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["EL DORADO55%","55% AMI",105948,106668,108973,111277,113150,113150,185948,186668,188973,191277,193150,193150,160948,161668,163973,166277,168150,168150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,160948,161668,163973,166277,168150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,160948,161668,163973,166277,168150]
["EL DORADO50%","50% AMI",116751,118336,122945,127411,131156,131156,196751,198336,202945,207411,211156,211156,171751,173336,177945,182411,186156,186156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,171751,173336,177945,182411,186156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,171751,173336,177945,182411,186156]
["EL DORADO45%","45% AMI",127699,130003,136918,143544,149162,149162,207699,210003,216918,223544,229162,229162,182699,185003,191918,198544,204162,204162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,182699,185003,191918,198544,204162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,182699,185003,191918,198544,204162]
["EL DORADO40%","40% AMI",138502,141671,150890,159677,167168,167168,218502,221671,230890,239677,247168,247168,193502,196671,205890,214677,222168,222168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,193502,196671,205890,214677,222168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,193502,196671,205890,214677,222168]
["EL DORADO35%","35% AMI",149450,153339,165007,175955,185318,185318,229450,233339,245007,255955,265318,265318,204450,208339,220007,230955,240318,240318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,204450,208339,220007,230955,240318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,204450,208339,220007,230955,240318]
["EL DORADO30%","30% AMI",160397,165007,178980,192088,203324,203324,240397,245007,258980,272088,283324,283324,215397,220007,233980,247088,258324,258324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,215397,220007,233980,247088,258324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,215397,220007,233980,247088,258324]
["EL DORADO25%","25% AMI",171201,176675,192952,208221,221329,221329,251201,256675,272952,288221,301329,301329,226201,231675,247952,263221,276329,276329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,226201,231675,247952,263221,276329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,226201,231675,247952,263221,276329]
["EL DORADO20%","20% AMI",182149,188343,206925,224354,239335,239335,262149,268343,286925,304354,319335,319335,237149,243343,261925,279354,294335,294335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,237149,243343,261925,279354,294335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,237149,243343,261925,279354,294335]
["EL DORADO15%","15% AMI",193096,200010,220897,240632,257485,257485,273096,280010,300897,320632,337485,337485,248096,255010,275897,295632,312485,312485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,248096,255010,275897,295632,312485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,248096,255010,275897,295632,312485]
["FRESNO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["FRESNO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["FRESNO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,{"$f":"ROUND(C132,0)","v":95000},{"$f":"ROUND(D132,0)","v":95000},{"$f":"ROUND(E132,0)","v":95000},{"$f":"ROUND(F132,0)","v":95000},{"$f":"ROUND(H132,0)","v":95000},{"$f":"ROUND(I132,0)","v":175000},{"$f":"ROUND(J132,0)","v":175000},{"$f":"ROUND(K132,0)","v":175000},{"$f":"ROUND(L132,0)","v":175000},175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["FRESNO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,{"$f":"ROUND(N133,0)","v":175000},{"$f":"ROUND(O133,0)","v":150000},{"$f":"ROUND(P133,0)","v":150000},{"$f":"ROUND(Q133,0)","v":150000},{"$f":"ROUND(R133,0)","v":150000},{"$f":"ROUND(T133,0)","v":150000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["FRESNO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["FRESNO55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["FRESNO50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["FRESNO45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["FRESNO40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["FRESNO35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["FRESNO30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["FRESNO25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["FRESNO20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["FRESNO15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["GLENN80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["GLENN75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["GLENN70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["GLENN65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["GLENN60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["GLENN55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["GLENN50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["GLENN45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["GLENN40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["GLENN35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["GLENN30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["GLENN25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["GLENN20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["GLENN15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["HUMBOLDT80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["HUMBOLDT75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["HUMBOLDT70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["HUMBOLDT65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["HUMBOLDT60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["HUMBOLDT55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["HUMBOLDT50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["HUMBOLDT45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["HUMBOLDT40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["HUMBOLDT35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["HUMBOLDT30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["HUMBOLDT25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["HUMBOLDT20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["HUMBOLDT15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["IMPERIAL80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["IMPERIAL75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["IMPERIAL70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["IMPERIAL65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["IMPERIAL60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["IMPERIAL55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["IMPERIAL50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["IMPERIAL45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["IMPERIAL40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["IMPERIAL35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["IMPERIAL30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["IMPERIAL25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["IMPERIAL20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["IMPERIAL15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["INYO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["INYO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["INYO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["INYO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["INYO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["INYO55%","55% AMI",104507,105227,107244,109117,110701,110701,184507,185227,187244,189117,190701,190701,159507,160227,162244,164117,165701,165701,null,104507,105227,107244,109117,110701,184507,185227,187244,189117,190701,159507,160227,162244,164117,165701,null,104507,105227,107244,109117,110701,184507,185227,187244,189117,190701,159507,160227,162244,164117,165701]
["INYO50%","50% AMI",114014,115311,119344,123233,126402,126402,194014,195311,199344,203233,206402,206402,169014,170311,174344,178233,181402,181402,null,114014,115311,119344,123233,126402,194014,195311,199344,203233,206402,169014,170311,174344,178233,181402,null,114014,115311,119344,123233,126402,194014,195311,199344,203233,206402,169014,170311,174344,178233,181402]
["INYO45%","45% AMI",123521,125538,131588,137206,142103,142103,203521,205538,211588,217206,222103,222103,178521,180538,186588,192206,197103,197103,null,123521,125538,131588,137206,142103,203521,205538,211588,217206,222103,178521,180538,186588,192206,197103,null,123521,125538,131588,137206,142103,203521,205538,211588,217206,222103,178521,180538,186588,192206,197103]
["INYO40%","40% AMI",132884,135621,143688,151322,157805,157805,212884,215621,223688,231322,237805,237805,187884,190621,198688,206322,212805,212805,null,132884,135621,143688,151322,157805,212884,215621,223688,231322,237805,187884,190621,198688,206322,212805,null,132884,135621,143688,151322,157805,212884,215621,223688,231322,237805,187884,190621,198688,206322,212805]
["INYO35%","35% AMI",142392,145705,155932,165439,173506,173506,222392,225705,235932,245439,253506,253506,197392,200705,210932,220439,228506,228506,null,142392,145705,155932,165439,173506,222392,225705,235932,245439,253506,197392,200705,210932,220439,228506,null,142392,145705,155932,165439,173506,222392,225705,235932,245439,253506,197392,200705,210932,220439,228506]
["INYO30%","30% AMI",151899,155932,168032,179412,189207,189207,231899,235932,248032,259412,269207,269207,206899,210932,223032,234412,244207,244207,null,{"$f":"ROUND(C196,0)","v":151899},{"$f":"ROUND(D196,0)","v":155932},{"$f":"ROUND(E196,0)","v":168032},{"$f":"ROUND(F196,0)","v":179412},{"$f":"ROUND(H196,0)","v":189207},{"$f":"ROUND(I196,0)","v":231899},{"$f":"ROUND(J196,0)","v":235932},{"$f":"ROUND(K196,0)","v":248032},{"$f":"ROUND(L196,0)","v":259412},269207,206899,210932,223032,234412,244207,null,151899,155932,168032,179412,189207,231899,235932,248032,259412,269207,206899,210932,223032,234412,244207]
["INYO25%","25% AMI",161406,166015,180276,193528,204908,204908,241406,246015,260276,273528,284908,284908,216406,221015,235276,248528,259908,259908,null,161406,166015,180276,193528,204908,241406,246015,260276,273528,{"$f":"ROUND(N197,0)","v":284908},{"$f":"ROUND(O197,0)","v":216406},{"$f":"ROUND(P197,0)","v":221015},{"$f":"ROUND(Q197,0)","v":235276},{"$f":"ROUND(R197,0)","v":248528},{"$f":"ROUND(T197,0)","v":259908},null,161406,166015,180276,193528,204908,241406,246015,260276,273528,284908,216406,221015,235276,248528,259908]
["INYO20%","20% AMI",170769,176243,192376,207645,220609,220609,250769,256243,272376,287645,300609,300609,225769,231243,247376,262645,275609,275609,null,170769,176243,192376,207645,220609,250769,256243,272376,287645,300609,225769,231243,247376,262645,275609,null,170769,176243,192376,207645,220609,250769,256243,272376,287645,300609,225769,231243,247376,262645,275609]
["INYO15%","15% AMI",180276,186326,204620,221618,236310,236310,260276,266326,284620,301618,316310,316310,235276,241326,259620,276618,291310,291310,null,180276,186326,204620,221618,236310,260276,266326,284620,301618,316310,235276,241326,259620,276618,291310,null,180276,186326,204620,221618,236310,260276,266326,284620,301618,316310,235276,241326,259620,276618,291310]
["KERN80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KERN75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KERN70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KERN65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KERN60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KERN55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["KERN50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["KERN45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["KERN40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["KERN35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["KERN30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["KERN25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["KERN20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["KERN15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["KINGS80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KINGS75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KINGS70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KINGS65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KINGS60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["KINGS55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["KINGS50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["KINGS45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["KINGS40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["KINGS35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["KINGS30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["KINGS25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["KINGS20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["KINGS15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["LAKE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LAKE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LAKE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LAKE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LAKE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LAKE55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["LAKE50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["LAKE45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["LAKE40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["LAKE35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["LAKE30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["LAKE25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["LAKE20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["LAKE15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["LASSEN80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LASSEN75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LASSEN70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LASSEN65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LASSEN60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LASSEN55%","55% AMI",103931,104507,106524,108252,109837,109837,183931,184507,186524,188252,189837,189837,158931,159507,161524,163252,164837,164837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,158931,159507,161524,163252,164837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,158931,159507,161524,163252,164837]
["LASSEN50%","50% AMI",112862,114014,117904,121505,124530,124530,192862,194014,197904,201505,204530,204530,167862,169014,172904,176505,179530,179530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,167862,169014,172904,176505,179530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,167862,169014,172904,176505,179530]
["LASSEN45%","45% AMI",121793,123665,129427,134757,139367,139367,201793,203665,209427,214757,219367,219367,176793,178665,184427,189757,194367,194367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,176793,178665,184427,189757,194367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,176793,178665,184427,189757,194367]
["LASSEN40%","40% AMI",130580,133173,140807,148009,154059,154059,210580,213173,220807,228009,234059,234059,185580,188173,195807,203009,209059,209059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,185580,188173,195807,203009,209059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,185580,188173,195807,203009,209059]
["LASSEN35%","35% AMI",139511,142680,152331,161262,168896,168896,219511,222680,232331,241262,248896,248896,194511,197680,207331,216262,223896,223896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,194511,197680,207331,216262,223896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,194511,197680,207331,216262,223896]
["LASSEN30%","30% AMI",148442,152331,163855,174514,183733,183733,228442,232331,243855,254514,263733,263733,203442,207331,218855,229514,238733,238733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,203442,207331,218855,229514,238733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,203442,207331,218855,229514,238733]
["LASSEN25%","25% AMI",157372,161838,175234,187766,198426,198426,237372,241838,255234,267766,278426,278426,212372,216838,230234,242766,253426,253426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,212372,216838,230234,242766,253426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,212372,216838,230234,242766,253426]
["LASSEN20%","20% AMI",166303,171345,186758,201019,213263,213263,246303,251345,266758,281019,293263,293263,221303,226345,241758,256019,268263,268263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,221303,226345,241758,256019,268263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,221303,226345,241758,256019,268263]
["LASSEN15%","15% AMI",175234,180996,198282,214271,228100,228100,255234,260996,278282,294271,308100,308100,230234,235996,253282,269271,283100,283100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,230234,235996,253282,269271,283100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,230234,235996,253282,269271,283100]
["LOS ANGELES80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LOS ANGELES75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LOS ANGELES70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LOS ANGELES65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LOS ANGELES60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,{"$f":"ROUND(C260,0)","v":95000},{"$f":"ROUND(D260,0)","v":95000},{"$f":"ROUND(E260,0)","v":95000},{"$f":"ROUND(F260,0)","v":95000},{"$f":"ROUND(H260,0)","v":95000},{"$f":"ROUND(I260,0)","v":175000},{"$f":"ROUND(J260,0)","v":175000},{"$f":"ROUND(K260,0)","v":175000},{"$f":"ROUND(L260,0)","v":175000},175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["LOS ANGELES55%","55% AMI",109261,110269,113294,116175,118480,118480,189261,190269,193294,196175,198480,198480,164261,165269,168294,171175,173480,173480,null,109261,110269,113294,116175,118480,189261,190269,193294,196175,{"$f":"ROUND(N261,0)","v":198480},{"$f":"ROUND(O261,0)","v":164261},{"$f":"ROUND(P261,0)","v":165269},{"$f":"ROUND(Q261,0)","v":168294},{"$f":"ROUND(R261,0)","v":171175},{"$f":"ROUND(T261,0)","v":173480},null,109261,110269,113294,116175,118480,189261,190269,193294,196175,198480,164261,165269,168294,171175,173480]
["LOS ANGELES50%","50% AMI",123377,125394,131588,137206,142103,142103,203377,205394,211588,217206,222103,222103,178377,180394,186588,192206,197103,197103,null,123377,125394,131588,137206,142103,203377,205394,211588,217206,222103,178377,180394,186588,192206,197103,null,123377,125394,131588,137206,142103,203377,205394,211588,217206,222103,178377,180394,186588,192206,197103]
["LOS ANGELES45%","45% AMI",137638,140663,149882,158381,165583,165583,217638,220663,229882,238381,245583,245583,192638,195663,204882,213381,220583,220583,null,137638,140663,149882,158381,165583,217638,220663,229882,238381,245583,192638,195663,204882,213381,220583,null,137638,140663,149882,158381,165583,217638,220663,229882,238381,245583,192638,195663,204882,213381,220583]
["LOS ANGELES40%","40% AMI",151755,155788,168032,179412,189063,189063,231755,235788,248032,259412,269063,269063,206755,210788,223032,234412,244063,244063,null,151755,155788,168032,179412,189063,231755,235788,248032,259412,269063,206755,210788,223032,234412,244063,null,151755,155788,168032,179412,189063,231755,235788,248032,259412,269063,206755,210788,223032,234412,244063]
["LOS ANGELES35%","35% AMI",166015,171057,186326,200443,212687,212687,246015,251057,266326,280443,292687,292687,221015,226057,241326,255443,267687,267687,null,166015,171057,186326,200443,212687,246015,251057,266326,280443,292687,221015,226057,241326,255443,267687,null,166015,171057,186326,200443,212687,246015,251057,266326,280443,292687,221015,226057,241326,255443,267687]
["LOS ANGELES30%","30% AMI",180276,186326,204620,221618,236166,236166,260276,266326,284620,301618,316166,316166,235276,241326,259620,276618,291166,291166,null,180276,186326,204620,221618,236166,260276,266326,284620,301618,316166,235276,241326,259620,276618,291166,null,180276,186326,204620,221618,236166,260276,266326,284620,301618,316166,235276,241326,259620,276618,291166]
["LOS ANGELES25%","25% AMI",194393,201451,222914,242648,259790,259790,274393,281451,302914,322648,339790,339790,249393,256451,277914,297648,314790,314790,null,194393,201451,222914,242648,259790,274393,281451,302914,322648,339790,249393,256451,277914,297648,314790,null,194393,201451,222914,242648,259790,274393,281451,302914,322648,339790,249393,256451,277914,297648,314790]
["LOS ANGELES20%","20% AMI",208653,216720,241064,263823,283270,283270,288653,296720,321064,343823,363270,363270,263653,271720,296064,318823,338270,338270,null,208653,216720,241064,263823,283270,288653,296720,321064,343823,363270,263653,271720,296064,318823,338270,null,208653,216720,241064,263823,283270,288653,296720,321064,343823,363270,263653,271720,296064,318823,338270]
["LOS ANGELES15%","15% AMI",222914,231989,259358,284854,306750,306750,302914,311989,339358,364854,386750,386750,277914,286989,314358,339854,361750,361750,null,222914,231989,259358,284854,306750,302914,311989,339358,364854,386750,277914,286989,314358,339854,361750,null,222914,231989,259358,284854,306750,302914,311989,339358,364854,386750,277914,286989,314358,339854,361750]
["MADERA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MADERA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MADERA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MADERA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MADERA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MADERA55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["MADERA50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["MADERA45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["MADERA40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["MADERA35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["MADERA30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["MADERA25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["MADERA20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["MADERA15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["MARIN80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIN75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIN70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIN65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIN60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIN55%","55% AMI",117039,118480,123233,127699,131300,131300,197039,198480,203233,207699,211300,211300,172039,173480,178233,182699,186300,186300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,172039,173480,178233,182699,186300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,172039,173480,178233,182699,186300]
["MARIN50%","50% AMI",138934,141959,151467,160253,167744,167744,218934,221959,231467,240253,247744,247744,193934,196959,206467,215253,222744,222744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,193934,196959,206467,215253,222744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,193934,196959,206467,215253,222744]
["MARIN45%","45% AMI",160830,165439,179700,192808,204044,204044,240830,245439,259700,272808,284044,284044,215830,220439,234700,247808,259044,259044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,215830,220439,234700,247808,259044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,215830,220439,234700,247808,259044]
["MARIN40%","40% AMI",182725,188919,207789,225363,240344,240344,262725,268919,287789,305363,320344,320344,237725,243919,262789,280363,295344,295344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,237725,243919,262789,280363,295344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,237725,243919,262789,280363,295344]
["MARIN35%","35% AMI",204764,212543,236022,258062,276788,276788,284764,292543,316022,338062,356788,356788,259764,267543,291022,313062,331788,331788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,259764,267543,291022,313062,331788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,259764,267543,291022,313062,331788]
["MARIN30%","30% AMI",226659,236022,264256,290616,313088,313088,306659,316022,344256,370616,393088,393088,281659,291022,319256,345616,368088,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088]
["MARIN25%","25% AMI",248554,259502,292489,323171,349532,349532,328554,339502,372489,403171,429532,429532,303554,314502,347489,378171,404532,404532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,303554,314502,347489,378171,404532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,303554,314502,347489,378171,404532]
["MARIN20%","20% AMI",270450,282982,320578,355726,385832,385832,350450,362982,400578,435726,465832,465832,325450,337982,375578,410726,440832,440832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,325450,337982,375578,410726,440832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,325450,337982,375578,410726,440832]
["MARIN15%","15% AMI",292489,306461,348811,388424,422131,422131,372489,386461,428811,468424,502131,502131,347489,361461,403811,443424,477131,477131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,347489,361461,403811,443424,477131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,347489,361461,403811,443424,477131]
["MARIPOSA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIPOSA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIPOSA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIPOSA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIPOSA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MARIPOSA55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["MARIPOSA50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["MARIPOSA45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["MARIPOSA40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["MARIPOSA35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["MARIPOSA30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["MARIPOSA25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["MARIPOSA20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["MARIPOSA15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["MENDOCINO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MENDOCINO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MENDOCINO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MENDOCINO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MENDOCINO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MENDOCINO55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["MENDOCINO50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["MENDOCINO45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["MENDOCINO40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["MENDOCINO35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["MENDOCINO30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["MENDOCINO25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["MENDOCINO20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,{"$f":"ROUND(C324,0)","v":165583},{"$f":"ROUND(D324,0)","v":170625},{"$f":"ROUND(E324,0)","v":185750},{"$f":"ROUND(F324,0)","v":199722},{"$f":"ROUND(H324,0)","v":211822},{"$f":"ROUND(I324,0)","v":245583},{"$f":"ROUND(J324,0)","v":250625},{"$f":"ROUND(K324,0)","v":265750},{"$f":"ROUND(L324,0)","v":279722},291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["MENDOCINO15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,{"$f":"ROUND(N325,0)","v":306371},{"$f":"ROUND(O325,0)","v":229514},{"$f":"ROUND(P325,0)","v":235132},{"$f":"ROUND(Q325,0)","v":252130},{"$f":"ROUND(R325,0)","v":267831},{"$f":"ROUND(T325,0)","v":281371},null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["MERCED80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MERCED75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MERCED70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MERCED65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MERCED60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MERCED55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["MERCED50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["MERCED45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["MERCED40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["MERCED35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["MERCED30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["MERCED25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["MERCED20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["MERCED15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["MODOC80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MODOC75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MODOC70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MODOC65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MODOC60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MODOC55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["MODOC50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["MODOC45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["MODOC40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["MODOC35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["MODOC30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["MODOC25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["MODOC20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["MODOC15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["MONO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONO55%","55% AMI",105227,105948,108108,110125,111854,111854,185227,185948,188108,190125,191854,191854,160227,160948,163108,165125,166854,166854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,160227,160948,163108,165125,166854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,160227,160948,163108,165125,166854]
["MONO50%","50% AMI",115455,116895,121217,125394,128851,128851,195455,196895,201217,205394,208851,208851,170455,171895,176217,180394,183851,183851,null,115455,116895,121217,125394,128851,195455,196895,201217,205394,208851,170455,171895,176217,180394,183851,null,115455,116895,121217,125394,128851,195455,196895,201217,205394,208851,170455,171895,176217,180394,183851]
["MONO45%","45% AMI",125682,127843,134325,140519,145705,145705,205682,207843,214325,220519,225705,225705,180682,182843,189325,195519,200705,200705,null,125682,127843,134325,140519,145705,205682,207843,214325,220519,225705,180682,182843,189325,195519,200705,null,125682,127843,134325,140519,145705,205682,207843,214325,220519,225705,180682,182843,189325,195519,200705]
["MONO40%","40% AMI",135765,138790,147433,155644,162558,162558,215765,218790,227433,235644,242558,242558,190765,193790,202433,210644,217558,217558,null,135765,138790,147433,155644,162558,215765,218790,227433,235644,242558,190765,193790,202433,210644,217558,null,135765,138790,147433,155644,162558,215765,218790,227433,235644,242558,190765,193790,202433,210644,217558]
["MONO35%","35% AMI",145993,149738,160686,170769,179556,179556,225993,229738,240686,250769,259556,259556,200993,204738,215686,225769,234556,234556,null,145993,149738,160686,170769,179556,225993,229738,240686,250769,259556,200993,204738,215686,225769,234556,null,145993,149738,160686,170769,179556,225993,229738,240686,250769,259556,200993,204738,215686,225769,234556]
["MONO30%","30% AMI",156220,160686,173794,185894,196409,196409,236220,240686,253794,265894,276409,276409,211220,215686,228794,240894,251409,251409,null,156220,160686,173794,185894,196409,236220,240686,253794,265894,276409,211220,215686,228794,240894,251409,null,156220,160686,173794,185894,196409,236220,240686,253794,265894,276409,211220,215686,228794,240894,251409]
["MONO25%","25% AMI",166447,171633,186902,201163,213407,213407,246447,251633,266902,281163,293407,293407,221447,226633,241902,256163,268407,268407,null,166447,171633,186902,201163,213407,246447,251633,266902,281163,293407,221447,226633,241902,256163,268407,null,166447,171633,186902,201163,213407,246447,251633,266902,281163,293407,221447,226633,241902,256163,268407]
["MONO20%","20% AMI",176675,182581,200010,216288,230260,230260,256675,262581,280010,296288,310260,310260,231675,237581,255010,271288,285260,285260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,231675,237581,255010,271288,285260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,231675,237581,255010,271288,285260]
["MONO15%","15% AMI",186902,193528,213119,231413,247114,247114,266902,273528,293119,311413,327114,327114,241902,248528,268119,286413,302114,302114,null,186902,193528,213119,231413,247114,266902,273528,293119,311413,327114,241902,248528,268119,286413,302114,null,186902,193528,213119,231413,247114,266902,273528,293119,311413,327114,241902,248528,268119,286413,302114]
["MONTEREY80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONTEREY75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONTEREY70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONTEREY65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONTEREY60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["MONTEREY55%","55% AMI",107244,108108,110701,113150,115311,115311,187244,188108,190701,193150,195311,195311,162244,163108,165701,168150,170311,170311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,162244,163108,165701,168150,170311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,162244,163108,165701,168150,170311]
["MONTEREY50%","50% AMI",119488,121217,126402,131300,135477,135477,199488,201217,206402,211300,215477,215477,174488,176217,181402,186300,190477,190477,null,119488,121217,126402,131300,135477,199488,201217,206402,211300,215477,174488,176217,181402,186300,190477,null,119488,121217,126402,131300,135477,199488,201217,206402,211300,215477,174488,176217,181402,186300,190477]
["MONTEREY45%","45% AMI",131732,134325,142103,149450,155788,155788,211732,214325,222103,229450,235788,235788,186732,189325,197103,204450,210788,210788,null,131732,134325,142103,149450,155788,211732,214325,222103,229450,235788,186732,189325,197103,204450,210788,null,131732,134325,142103,149450,155788,211732,214325,222103,229450,235788,186732,189325,197103,204450,210788]
["MONTEREY40%","40% AMI",143832,147433,157805,167600,175955,175955,223832,227433,237805,247600,255955,255955,198832,202433,212805,222600,230955,230955,null,143832,147433,157805,167600,175955,223832,227433,237805,247600,255955,198832,202433,212805,222600,230955,null,143832,147433,157805,167600,175955,223832,227433,237805,247600,255955,198832,202433,212805,222600,230955]
["MONTEREY35%","35% AMI",156076,160542,173650,185750,196265,196265,236076,240542,253650,265750,276265,276265,211076,215542,228650,240750,251265,251265,null,156076,160542,173650,185750,196265,236076,240542,253650,265750,276265,211076,215542,228650,240750,251265,null,156076,160542,173650,185750,196265,236076,240542,253650,265750,276265,211076,215542,228650,240750,251265]
["MONTEREY30%","30% AMI",168320,173650,189351,203900,216576,216576,248320,253650,269351,283900,296576,296576,223320,228650,244351,258900,271576,271576,null,168320,173650,189351,203900,216576,248320,253650,269351,283900,296576,223320,228650,244351,258900,271576,null,168320,173650,189351,203900,216576,248320,253650,269351,283900,296576,223320,228650,244351,258900,271576]
["MONTEREY25%","25% AMI",180564,186758,205052,222050,236743,236743,260564,266758,285052,302050,316743,316743,235564,241758,260052,277050,291743,291743,null,180564,186758,205052,222050,236743,260564,266758,285052,302050,316743,235564,241758,260052,277050,291743,null,180564,186758,205052,222050,236743,260564,266758,285052,302050,316743,235564,241758,260052,277050,291743]
["MONTEREY20%","20% AMI",192808,199866,220753,240200,257053,257053,272808,279866,300753,320200,337053,337053,247808,254866,275753,295200,312053,312053,null,192808,199866,220753,240200,257053,272808,279866,300753,320200,337053,247808,254866,275753,295200,312053,null,192808,199866,220753,240200,257053,272808,279866,300753,320200,337053,247808,254866,275753,295200,312053]
["MONTEREY15%","15% AMI",205052,212975,236454,258350,277364,277364,285052,292975,316454,338350,357364,357364,260052,267975,291454,313350,332364,332364,null,205052,212975,236454,258350,277364,285052,292975,316454,338350,357364,260052,267975,291454,313350,332364,null,205052,212975,236454,258350,277364,285052,292975,316454,338350,357364,260052,267975,291454,313350,332364]
["NAPA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NAPA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NAPA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NAPA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NAPA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NAPA55%","55% AMI",108684,109693,112574,115311,117615,117615,188684,189693,192574,195311,197615,197615,163684,164693,167574,170311,172615,172615,null,108684,109693,112574,115311,117615,188684,189693,192574,195311,197615,163684,164693,167574,170311,172615,null,108684,109693,112574,115311,117615,188684,189693,192574,195311,197615,163684,164693,167574,170311,172615]
["NAPA50%","50% AMI",122369,124242,130148,135477,140231,140231,202369,204242,210148,215477,220231,220231,177369,179242,185148,190477,195231,195231,null,{"$f":"ROUND(C388,0)","v":122369},{"$f":"ROUND(D388,0)","v":124242},{"$f":"ROUND(E388,0)","v":130148},{"$f":"ROUND(F388,0)","v":135477},{"$f":"ROUND(H388,0)","v":140231},{"$f":"ROUND(I388,0)","v":202369},{"$f":"ROUND(J388,0)","v":204242},{"$f":"ROUND(K388,0)","v":210148},{"$f":"ROUND(L388,0)","v":215477},220231,177369,179242,185148,190477,195231,null,122369,124242,130148,135477,140231,202369,204242,210148,215477,220231,177369,179242,185148,190477,195231]
["NAPA45%","45% AMI",136053,138934,147721,155788,162846,162846,216053,218934,227721,235788,242846,242846,191053,193934,202721,210788,217846,217846,null,136053,138934,147721,155788,162846,216053,218934,227721,235788,{"$f":"ROUND(N389,0)","v":242846},{"$f":"ROUND(O389,0)","v":191053},{"$f":"ROUND(P389,0)","v":193934},{"$f":"ROUND(Q389,0)","v":202721},{"$f":"ROUND(R389,0)","v":210788},{"$f":"ROUND(T389,0)","v":217846},null,136053,138934,147721,155788,162846,216053,218934,227721,235788,242846,191053,193934,202721,210788,217846]
["NAPA40%","40% AMI",149594,153483,165151,176099,185462,185462,229594,233483,245151,256099,265462,265462,204594,208483,220151,231099,240462,240462,null,149594,153483,165151,176099,185462,229594,233483,245151,256099,265462,204594,208483,220151,231099,240462,null,149594,153483,165151,176099,185462,229594,233483,245151,256099,265462,204594,208483,220151,231099,240462]
["NAPA35%","35% AMI",163278,168176,182725,196409,208221,208221,243278,248176,262725,276409,288221,288221,218278,223176,237725,251409,263221,263221,null,163278,168176,182725,196409,208221,243278,248176,262725,276409,288221,218278,223176,237725,251409,263221,null,163278,168176,182725,196409,208221,243278,248176,262725,276409,288221,218278,223176,237725,251409,263221]
["NAPA30%","30% AMI",176963,182869,200299,216720,230837,230837,256963,262869,280299,296720,310837,310837,231963,237869,255299,271720,285837,285837,null,176963,182869,200299,216720,230837,256963,262869,280299,296720,310837,231963,237869,255299,271720,285837,null,176963,182869,200299,216720,230837,256963,262869,280299,296720,310837,231963,237869,255299,271720,285837]
["NAPA25%","25% AMI",190647,197418,217872,236887,253452,253452,270647,277418,297872,316887,333452,333452,245647,252418,272872,291887,308452,308452,null,190647,197418,217872,236887,253452,270647,277418,297872,316887,333452,245647,252418,272872,291887,308452,null,190647,197418,217872,236887,253452,270647,277418,297872,316887,333452,245647,252418,272872,291887,308452]
["NAPA20%","20% AMI",204332,212110,235446,257197,276067,276067,284332,292110,315446,337197,356067,356067,259332,267110,290446,312197,331067,331067,null,204332,212110,235446,257197,276067,284332,292110,315446,337197,356067,259332,267110,290446,312197,331067,null,204332,212110,235446,257197,276067,284332,292110,315446,337197,356067,259332,267110,290446,312197,331067]
["NAPA15%","15% AMI",218016,226803,253020,277508,298683,298683,298016,306803,333020,357508,378683,378683,273016,281803,308020,332508,353683,353683,null,218016,226803,253020,277508,298683,298016,306803,333020,357508,378683,273016,281803,308020,332508,353683,null,218016,226803,253020,277508,298683,298016,306803,333020,357508,378683,273016,281803,308020,332508,353683]
["NEVADA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NEVADA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NEVADA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NEVADA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NEVADA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["NEVADA55%","55% AMI",105948,106668,108973,111133,113006,113006,185948,186668,188973,191133,193006,193006,160948,161668,163973,166133,168006,168006,null,105948,106668,108973,111133,113006,185948,186668,188973,191133,193006,160948,161668,163973,166133,168006,null,105948,106668,108973,111133,113006,185948,186668,188973,191133,193006,160948,161668,163973,166133,168006]
["NEVADA50%","50% AMI",116751,118192,122945,127123,131012,131012,196751,198192,202945,207123,211012,211012,171751,173192,177945,182123,186012,186012,null,116751,118192,122945,127123,131012,196751,198192,202945,207123,211012,171751,173192,177945,182123,186012,null,116751,118192,122945,127123,131012,196751,198192,202945,207123,211012,171751,173192,177945,182123,186012]
["NEVADA45%","45% AMI",127555,129859,136918,143256,149018,149018,207555,209859,216918,223256,229018,229018,182555,184859,191918,198256,204018,204018,null,127555,129859,136918,143256,149018,207555,209859,216918,223256,229018,182555,184859,191918,198256,204018,null,127555,129859,136918,143256,149018,207555,209859,216918,223256,229018,182555,184859,191918,198256,204018]
["NEVADA40%","40% AMI",138358,141383,150746,159389,166880,166880,218358,221383,230746,239389,246880,246880,193358,196383,205746,214389,221880,221880,null,138358,141383,150746,159389,166880,218358,221383,230746,239389,246880,193358,196383,205746,214389,221880,null,138358,141383,150746,159389,166880,218358,221383,230746,239389,246880,193358,196383,205746,214389,221880]
["NEVADA35%","35% AMI",149306,153051,164719,175522,184886,184886,229306,233051,244719,255522,264886,264886,204306,208051,219719,230522,239886,239886,null,149306,153051,164719,175522,184886,229306,233051,244719,255522,264886,204306,208051,219719,230522,239886,null,149306,153051,164719,175522,184886,229306,233051,244719,255522,264886,204306,208051,219719,230522,239886]
["NEVADA30%","30% AMI",160109,164719,178691,191656,202891,202891,240109,244719,258691,271656,282891,282891,215109,219719,233691,246656,257891,257891,null,160109,164719,178691,191656,202891,240109,244719,258691,271656,282891,215109,219719,233691,246656,257891,null,160109,164719,178691,191656,202891,240109,244719,258691,271656,282891,215109,219719,233691,246656,257891]
["NEVADA25%","25% AMI",170913,176243,192664,207645,220897,220897,250913,256243,272664,287645,300897,300897,225913,231243,247664,262645,275897,275897,null,170913,176243,192664,207645,220897,250913,256243,272664,287645,300897,225913,231243,247664,262645,275897,null,170913,176243,192664,207645,220897,250913,256243,272664,287645,300897,225913,231243,247664,262645,275897]
["NEVADA20%","20% AMI",181716,187911,206493,223778,238759,238759,261716,267911,286493,303778,318759,318759,236716,242911,261493,278778,293759,293759,null,181716,187911,206493,223778,238759,261716,267911,286493,303778,318759,236716,242911,261493,278778,293759,null,181716,187911,206493,223778,238759,261716,267911,286493,303778,318759,236716,242911,261493,278778,293759]
["NEVADA15%","15% AMI",192664,199578,220465,239912,256765,256765,272664,279578,300465,319912,336765,336765,247664,254578,275465,294912,311765,311765,null,192664,199578,220465,239912,256765,272664,279578,300465,319912,336765,247664,254578,275465,294912,311765,null,192664,199578,220465,239912,256765,272664,279578,300465,319912,336765,247664,254578,275465,294912,311765]
["ORANGE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ORANGE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ORANGE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ORANGE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ORANGE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["ORANGE55%","55% AMI",111133,112286,115743,118912,121793,121793,191133,192286,195743,198912,201793,201793,166133,167286,170743,173912,176793,176793,null,111133,112286,115743,118912,121793,191133,192286,195743,198912,201793,166133,167286,170743,173912,176793,null,111133,112286,115743,118912,121793,191133,192286,195743,198912,201793,166133,167286,170743,173912,176793]
["ORANGE50%","50% AMI",127267,129571,136486,142968,148586,148586,207267,209571,216486,222968,228586,228586,182267,184571,191486,197968,203586,203586,null,127267,129571,136486,142968,148586,207267,209571,216486,222968,228586,182267,184571,191486,197968,203586,null,127267,129571,136486,142968,148586,207267,209571,216486,222968,228586,182267,184571,191486,197968,203586]
["ORANGE45%","45% AMI",143400,146857,157228,166880,175378,175378,223400,226857,237228,246880,255378,255378,198400,201857,212228,221880,230378,230378,null,143400,146857,157228,166880,175378,223400,226857,237228,246880,255378,198400,201857,212228,221880,230378,null,143400,146857,157228,166880,175378,223400,226857,237228,246880,255378,198400,201857,212228,221880,230378]
["ORANGE40%","40% AMI",159533,164143,177971,190936,202027,202027,239533,244143,257971,270936,282027,282027,214533,219143,232971,245936,257027,257027,null,159533,164143,177971,190936,202027,239533,244143,257971,270936,282027,214533,219143,232971,245936,257027,null,159533,164143,177971,190936,202027,239533,244143,257971,270936,282027,214533,219143,232971,245936,257027]
["ORANGE35%","35% AMI",175811,181572,198858,214991,228820,228820,255811,261572,278858,294991,308820,308820,230811,236572,253858,269991,283820,283820,null,175811,181572,198858,214991,228820,255811,261572,278858,294991,308820,230811,236572,253858,269991,283820,null,175811,181572,198858,214991,228820,255811,261572,278858,294991,308820,230811,236572,253858,269991,283820]
["ORANGE30%","30% AMI",191944,198858,219601,238903,255613,255613,271944,278858,299601,318903,335613,335613,246944,253858,274601,293903,310613,310613,null,191944,198858,219601,238903,255613,271944,278858,299601,318903,335613,246944,253858,274601,293903,310613,null,191944,198858,219601,238903,255613,271944,278858,299601,318903,335613,246944,253858,274601,293903,310613]
["ORANGE25%","25% AMI",208077,216144,240344,262959,282406,282406,288077,296144,320344,342959,362406,362406,263077,271144,295344,317959,337406,337406,null,208077,216144,240344,262959,282406,288077,296144,320344,342959,362406,263077,271144,295344,317959,337406,null,208077,216144,240344,262959,282406,288077,296144,320344,342959,362406,263077,271144,295344,317959,337406]
["ORANGE20%","20% AMI",224210,233429,261087,286871,309054,309054,304210,313429,341087,366871,389054,389054,279210,288429,316087,341871,364054,364054,null,224210,233429,261087,286871,309054,304210,313429,341087,366871,389054,279210,288429,316087,341871,364054,null,224210,233429,261087,286871,309054,304210,313429,341087,366871,389054,279210,288429,316087,341871,364054]
["ORANGE15%","15% AMI",240344,250715,281829,310927,335847,335847,320344,330715,361829,390927,415847,415847,295344,305715,336829,365927,390847,390847,null,240344,250715,281829,310927,335847,320344,330715,361829,390927,415847,295344,305715,336829,365927,390847,null,240344,250715,281829,310927,335847,320344,330715,361829,390927,415847,295344,305715,336829,365927,390847]
["PLACER80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLACER75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLACER70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLACER65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLACER60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLACER55%","55% AMI",105948,106668,108973,111277,113150,113150,185948,186668,188973,191277,193150,193150,160948,161668,163973,166277,168150,168150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,160948,161668,163973,166277,168150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,160948,161668,163973,166277,168150]
["PLACER50%","50% AMI",116751,118336,122945,127411,131156,131156,196751,198336,202945,207411,211156,211156,171751,173336,177945,182411,186156,186156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,171751,173336,177945,182411,186156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,171751,173336,177945,182411,186156]
["PLACER45%","45% AMI",127699,130003,136918,143544,149162,149162,207699,210003,216918,223544,229162,229162,182699,185003,191918,198544,204162,204162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,182699,185003,191918,198544,204162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,182699,185003,191918,198544,204162]
["PLACER40%","40% AMI",138502,141671,150890,159677,167168,167168,218502,221671,230890,239677,247168,247168,193502,196671,205890,214677,222168,222168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,193502,196671,205890,214677,222168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,193502,196671,205890,214677,222168]
["PLACER35%","35% AMI",149450,153339,165007,175955,185318,185318,229450,233339,245007,255955,265318,265318,204450,208339,220007,230955,240318,240318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,204450,208339,220007,230955,240318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,204450,208339,220007,230955,240318]
["PLACER30%","30% AMI",160397,165007,178980,192088,203324,203324,240397,245007,258980,272088,283324,283324,215397,220007,233980,247088,258324,258324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,215397,220007,233980,247088,258324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,215397,220007,233980,247088,258324]
["PLACER25%","25% AMI",171201,176675,192952,208221,221329,221329,251201,256675,272952,288221,301329,301329,226201,231675,247952,263221,276329,276329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,226201,231675,247952,263221,276329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,226201,231675,247952,263221,276329]
["PLACER20%","20% AMI",182149,188343,206925,224354,239335,239335,262149,268343,286925,304354,319335,319335,237149,243343,261925,279354,294335,294335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,237149,243343,261925,279354,294335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,237149,243343,261925,279354,294335]
["PLACER15%","15% AMI",193096,200010,220897,240632,257485,257485,273096,280010,300897,320632,337485,337485,248096,255010,275897,295632,312485,312485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,248096,255010,275897,295632,312485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,248096,255010,275897,295632,312485]
["PLUMAS80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLUMAS75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLUMAS70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLUMAS65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLUMAS60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["PLUMAS55%","55% AMI",104219,104795,106812,108540,110125,110125,184219,184795,186812,188540,190125,190125,159219,159795,161812,163540,165125,165125,null,104219,104795,106812,108540,110125,184219,184795,186812,188540,190125,159219,159795,161812,163540,165125,null,104219,104795,106812,108540,110125,184219,184795,186812,188540,190125,159219,159795,161812,163540,165125]
["PLUMAS50%","50% AMI",113294,114590,118480,122081,125250,125250,193294,194590,198480,202081,205250,205250,168294,169590,173480,177081,180250,180250,null,113294,114590,118480,122081,125250,193294,194590,198480,202081,205250,168294,169590,173480,177081,180250,null,113294,114590,118480,122081,125250,193294,194590,198480,202081,205250,168294,169590,173480,177081,180250]
["PLUMAS45%","45% AMI",122369,124386,130148,135621,140375,140375,202369,204386,210148,215621,220375,220375,177369,179386,185148,190621,195375,195375,null,122369,124386,130148,135621,140375,202369,204386,210148,215621,220375,177369,179386,185148,190621,195375,null,122369,124386,130148,135621,140375,202369,204386,210148,215621,220375,177369,179386,185148,190621,195375]
["PLUMAS40%","40% AMI",131444,134037,141815,149018,155356,155356,211444,214037,221815,229018,235356,235356,186444,189037,196815,204018,210356,210356,null,131444,134037,141815,149018,155356,211444,214037,221815,229018,235356,186444,189037,196815,204018,210356,null,131444,134037,141815,149018,155356,211444,214037,221815,229018,235356,186444,189037,196815,204018,210356]
["PLUMAS35%","35% AMI",140663,143832,153627,162558,170481,170481,220663,223832,233627,242558,250481,250481,195663,198832,208627,217558,225481,225481,null,140663,143832,153627,162558,170481,220663,223832,233627,242558,250481,195663,198832,208627,217558,225481,null,140663,143832,153627,162558,170481,220663,223832,233627,242558,250481,195663,198832,208627,217558,225481]
["PLUMAS30%","30% AMI",149738,153627,165295,176099,185606,185606,229738,233627,245295,256099,265606,265606,204738,208627,220295,231099,240606,240606,null,149738,153627,165295,176099,185606,229738,233627,245295,256099,265606,204738,208627,220295,231099,240606,null,149738,153627,165295,176099,185606,229738,233627,245295,256099,265606,204738,208627,220295,231099,240606]
["PLUMAS25%","25% AMI",158813,163422,176963,189639,200731,200731,238813,243422,256963,269639,280731,280731,213813,218422,231963,244639,255731,255731,null,158813,163422,176963,189639,200731,238813,243422,256963,269639,280731,213813,218422,231963,244639,255731,null,158813,163422,176963,189639,200731,238813,243422,256963,269639,280731,213813,218422,231963,244639,255731]
["PLUMAS20%","20% AMI",167888,173074,188631,203180,215712,215712,247888,253074,268631,283180,295712,295712,222888,228074,243631,258180,270712,270712,null,167888,173074,188631,203180,215712,247888,253074,268631,283180,295712,222888,228074,243631,258180,270712,null,167888,173074,188631,203180,215712,247888,253074,268631,283180,295712,222888,228074,243631,258180,270712]
["PLUMAS15%","15% AMI",177107,182869,200443,216720,230837,230837,257107,262869,280443,296720,310837,310837,232107,237869,255443,271720,285837,285837,null,177107,182869,200443,216720,230837,257107,262869,280443,296720,310837,232107,237869,255443,271720,285837,null,177107,182869,200443,216720,230837,257107,262869,280443,296720,310837,232107,237869,255443,271720,285837]
["RIVERSIDE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,{"$f":"ROUND(C452,0)","v":95000},{"$f":"ROUND(D452,0)","v":95000},{"$f":"ROUND(E452,0)","v":95000},{"$f":"ROUND(F452,0)","v":95000},{"$f":"ROUND(H452,0)","v":95000},{"$f":"ROUND(I452,0)","v":175000},{"$f":"ROUND(J452,0)","v":175000},{"$f":"ROUND(K452,0)","v":175000},{"$f":"ROUND(L452,0)","v":175000},175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["RIVERSIDE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,{"$f":"ROUND(N453,0)","v":175000},{"$f":"ROUND(O453,0)","v":150000},{"$f":"ROUND(P453,0)","v":150000},{"$f":"ROUND(Q453,0)","v":150000},{"$f":"ROUND(R453,0)","v":150000},{"$f":"ROUND(T453,0)","v":150000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["RIVERSIDE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["RIVERSIDE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["RIVERSIDE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["RIVERSIDE55%","55% AMI",104507,105227,107244,109117,110845,110845,184507,185227,187244,189117,190845,190845,159507,160227,162244,164117,165845,165845,null,104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,159507,160227,162244,164117,165845,null,104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,159507,160227,162244,164117,165845]
["RIVERSIDE50%","50% AMI",114014,115455,119488,123233,126546,126546,194014,195455,199488,203233,206546,206546,169014,170455,174488,178233,181546,181546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,169014,170455,174488,178233,181546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,169014,170455,174488,178233,181546]
["RIVERSIDE45%","45% AMI",123521,125538,131732,137350,142248,142248,203521,205538,211732,217350,222248,222248,178521,180538,186732,192350,197248,197248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,178521,180538,186732,192350,197248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,178521,180538,186732,192350,197248]
["RIVERSIDE40%","40% AMI",133028,135765,143832,151467,157949,157949,213028,215765,223832,231467,237949,237949,188028,190765,198832,206467,212949,212949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,188028,190765,198832,206467,212949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,188028,190765,198832,206467,212949]
["RIVERSIDE35%","35% AMI",142536,145993,156076,165583,173794,173794,222536,225993,236076,245583,253794,253794,197536,200993,211076,220583,228794,228794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,197536,200993,211076,220583,228794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,197536,200993,211076,220583,228794]
["RIVERSIDE30%","30% AMI",152043,156076,168320,179700,189495,189495,232043,236076,248320,259700,269495,269495,207043,211076,223320,234700,244495,244495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,207043,211076,223320,234700,244495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,207043,211076,223320,234700,244495]
["RIVERSIDE25%","25% AMI",161550,166303,180564,193816,205196,205196,241550,246303,260564,273816,285196,285196,216550,221303,235564,248816,260196,260196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,216550,221303,235564,248816,260196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,216550,221303,235564,248816,260196]
["RIVERSIDE20%","20% AMI",171057,176531,192664,207933,220897,220897,251057,256531,272664,287933,300897,300897,226057,231531,247664,262933,275897,275897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,226057,231531,247664,262933,275897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,226057,231531,247664,262933,275897]
["RIVERSIDE15%","15% AMI",180564,186614,204908,222050,236743,236743,260564,266614,284908,302050,316743,316743,235564,241614,259908,277050,291743,291743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,235564,241614,259908,277050,291743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,235564,241614,259908,277050,291743]
["SACRAMENTO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SACRAMENTO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SACRAMENTO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SACRAMENTO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SACRAMENTO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SACRAMENTO55%","55% AMI",105948,106668,108973,111277,113150,113150,185948,186668,188973,191277,193150,193150,160948,161668,163973,166277,168150,168150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,160948,161668,163973,166277,168150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,160948,161668,163973,166277,168150]
["SACRAMENTO50%","50% AMI",116751,118336,122945,127411,131156,131156,196751,198336,202945,207411,211156,211156,171751,173336,177945,182411,186156,186156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,171751,173336,177945,182411,186156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,171751,173336,177945,182411,186156]
["SACRAMENTO45%","45% AMI",127699,130003,136918,143544,149162,149162,207699,210003,216918,223544,229162,229162,182699,185003,191918,198544,204162,204162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,182699,185003,191918,198544,204162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,182699,185003,191918,198544,204162]
["SACRAMENTO40%","40% AMI",138502,141671,150890,159677,167168,167168,218502,221671,230890,239677,247168,247168,193502,196671,205890,214677,222168,222168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,193502,196671,205890,214677,222168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,193502,196671,205890,214677,222168]
["SACRAMENTO35%","35% AMI",149450,153339,165007,175955,185318,185318,229450,233339,245007,255955,265318,265318,204450,208339,220007,230955,240318,240318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,204450,208339,220007,230955,240318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,204450,208339,220007,230955,240318]
["SACRAMENTO30%","30% AMI",160397,165007,178980,192088,203324,203324,240397,245007,258980,272088,283324,283324,215397,220007,233980,247088,258324,258324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,215397,220007,233980,247088,258324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,215397,220007,233980,247088,258324]
["SACRAMENTO25%","25% AMI",171201,176675,192952,208221,221329,221329,251201,256675,272952,288221,301329,301329,226201,231675,247952,263221,276329,276329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,226201,231675,247952,263221,276329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,226201,231675,247952,263221,276329]
["SACRAMENTO20%","20% AMI",182149,188343,206925,224354,239335,239335,262149,268343,286925,304354,319335,319335,237149,243343,261925,279354,294335,294335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,237149,243343,261925,279354,294335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,237149,243343,261925,279354,294335]
["SACRAMENTO15%","15% AMI",193096,200010,220897,240632,257485,257485,273096,280010,300897,320632,337485,337485,248096,255010,275897,295632,312485,312485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,248096,255010,275897,295632,312485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,248096,255010,275897,295632,312485]
["SAN BENITO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BENITO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BENITO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BENITO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BENITO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BENITO55%","55% AMI",107676,108540,111277,113726,115887,115887,187676,188540,191277,193726,195887,195887,162676,163540,166277,168726,170887,170887,null,107676,108540,111277,113726,115887,187676,188540,191277,193726,195887,162676,163540,166277,168726,170887,null,107676,108540,111277,113726,115887,187676,188540,191277,193726,195887,162676,163540,166277,168726,170887]
["SAN BENITO50%","50% AMI",120208,121937,127411,132308,136630,136630,200208,201937,207411,212308,216630,216630,175208,176937,182411,187308,191630,191630,null,120208,121937,127411,132308,136630,200208,201937,207411,212308,216630,175208,176937,182411,187308,191630,null,120208,121937,127411,132308,136630,200208,201937,207411,212308,216630,175208,176937,182411,187308,191630]
["SAN BENITO45%","45% AMI",132740,135477,143544,151034,157517,157517,212740,215477,223544,231034,237517,237517,187740,190477,198544,206034,212517,212517,null,132740,135477,143544,151034,157517,212740,215477,223544,231034,237517,187740,190477,198544,206034,212517,null,132740,135477,143544,151034,157517,212740,215477,223544,231034,237517,187740,190477,198544,206034,212517]
["SAN BENITO40%","40% AMI",145273,148874,159677,169617,178259,178259,225273,228874,239677,249617,258259,258259,200273,203874,214677,224617,233259,233259,null,145273,148874,159677,169617,178259,225273,228874,239677,249617,258259,200273,203874,214677,224617,233259,null,145273,148874,159677,169617,178259,225273,228874,239677,249617,258259,200273,203874,214677,224617,233259]
["SAN BENITO35%","35% AMI",157949,162414,175955,188343,199146,199146,237949,242414,255955,268343,279146,279146,212949,217414,230955,243343,254146,254146,null,157949,162414,175955,188343,199146,237949,242414,255955,268343,279146,212949,217414,230955,243343,254146,null,157949,162414,175955,188343,199146,237949,242414,255955,268343,279146,212949,217414,230955,243343,254146]
["SAN BENITO30%","30% AMI",170481,175811,192088,207069,220033,220033,250481,255811,272088,287069,300033,300033,225481,230811,247088,262069,275033,275033,null,170481,175811,192088,207069,220033,250481,255811,272088,287069,300033,225481,230811,247088,262069,275033,null,170481,175811,192088,207069,220033,250481,255811,272088,287069,300033,225481,230811,247088,262069,275033]
["SAN BENITO25%","25% AMI",183013,189351,208221,225651,240776,240776,263013,269351,288221,305651,320776,320776,238013,244351,263221,280651,295776,295776,null,183013,189351,208221,225651,240776,263013,269351,288221,305651,320776,238013,244351,263221,280651,295776,null,183013,189351,208221,225651,240776,263013,269351,288221,305651,320776,238013,244351,263221,280651,295776]
["SAN BENITO20%","20% AMI",195545,202747,224354,244377,261663,261663,275545,282747,304354,324377,341663,341663,250545,257747,279354,299377,316663,316663,null,195545,202747,224354,244377,261663,275545,282747,304354,324377,341663,250545,257747,279354,299377,316663,null,195545,202747,224354,244377,261663,275545,282747,304354,324377,341663,250545,257747,279354,299377,316663]
["SAN BENITO15%","15% AMI",208221,216288,240632,263103,282550,282550,288221,296288,320632,343103,362550,362550,263221,271288,295632,318103,337550,337550,null,208221,216288,240632,263103,282550,288221,296288,320632,343103,362550,263221,271288,295632,318103,337550,null,208221,216288,240632,263103,282550,288221,296288,320632,343103,362550,263221,271288,295632,318103,337550]
["SAN BERNARDINO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BERNARDINO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BERNARDINO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BERNARDINO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BERNARDINO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN BERNARDINO55%","55% AMI",104507,105227,107244,109117,110845,110845,184507,185227,187244,189117,190845,190845,159507,160227,162244,164117,165845,165845,null,104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,159507,160227,162244,164117,165845,null,104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,159507,160227,162244,164117,165845]
["SAN BERNARDINO50%","50% AMI",114014,115455,119488,123233,126546,126546,194014,195455,199488,203233,206546,206546,169014,170455,174488,178233,181546,181546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,169014,170455,174488,178233,181546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,169014,170455,174488,178233,181546]
["SAN BERNARDINO45%","45% AMI",123521,125538,131732,137350,142248,142248,203521,205538,211732,217350,222248,222248,178521,180538,186732,192350,197248,197248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,178521,180538,186732,192350,197248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,178521,180538,186732,192350,197248]
["SAN BERNARDINO40%","40% AMI",133028,135765,143832,151467,157949,157949,213028,215765,223832,231467,237949,237949,188028,190765,198832,206467,212949,212949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,188028,190765,198832,206467,212949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,188028,190765,198832,206467,212949]
["SAN BERNARDINO35%","35% AMI",142536,145993,156076,165583,173794,173794,222536,225993,236076,245583,253794,253794,197536,200993,211076,220583,228794,228794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,197536,200993,211076,220583,228794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,197536,200993,211076,220583,228794]
["SAN BERNARDINO30%","30% AMI",152043,156076,168320,179700,189495,189495,232043,236076,248320,259700,269495,269495,207043,211076,223320,234700,244495,244495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,207043,211076,223320,234700,244495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,207043,211076,223320,234700,244495]
["SAN BERNARDINO25%","25% AMI",161550,166303,180564,193816,205196,205196,241550,246303,260564,273816,285196,285196,216550,221303,235564,248816,260196,260196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,216550,221303,235564,248816,260196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,216550,221303,235564,248816,260196]
["SAN BERNARDINO20%","20% AMI",171057,176531,192664,207933,220897,220897,251057,256531,272664,287933,300897,300897,226057,231531,247664,262933,275897,275897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,226057,231531,247664,262933,275897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,226057,231531,247664,262933,275897]
["SAN BERNARDINO15%","15% AMI",180564,186614,204908,222050,236743,236743,260564,266614,284908,302050,316743,316743,235564,241614,259908,277050,291743,291743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,235564,241614,259908,277050,291743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,235564,241614,259908,277050,291743]
["SAN DIEGO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN DIEGO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN DIEGO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN DIEGO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN DIEGO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN DIEGO55%","55% AMI",109549,110557,113726,116607,119200,119200,189549,190557,193726,196607,199200,199200,164549,165557,168726,171607,174200,174200,null,109549,110557,113726,116607,119200,189549,190557,193726,196607,199200,164549,165557,168726,171607,174200,null,109549,110557,113726,116607,119200,189549,190557,193726,196607,199200,164549,165557,168726,171607,174200]
["SAN DIEGO50%","50% AMI",124098,126114,132452,138358,143256,143256,204098,206114,212452,218358,223256,223256,179098,181114,187452,193358,198256,198256,null,124098,126114,132452,138358,143256,204098,206114,212452,218358,223256,179098,181114,187452,193358,198256,null,124098,126114,132452,138358,143256,204098,206114,212452,218358,223256,179098,181114,187452,193358,198256]
["SAN DIEGO45%","45% AMI",138646,141815,151178,159965,167456,167456,218646,221815,231178,239965,247456,247456,193646,196815,206178,214965,222456,222456,null,138646,141815,151178,159965,167456,218646,221815,231178,239965,247456,193646,196815,206178,214965,222456,null,138646,141815,151178,159965,167456,218646,221815,231178,239965,247456,193646,196815,206178,214965,222456]
["SAN DIEGO40%","40% AMI",153195,157372,169905,181572,191512,191512,233195,237372,249905,261572,271512,271512,208195,212372,224905,236572,246512,246512,null,{"$f":"ROUND(C516,0)","v":153195},{"$f":"ROUND(D516,0)","v":157372},{"$f":"ROUND(E516,0)","v":169905},{"$f":"ROUND(F516,0)","v":181572},{"$f":"ROUND(H516,0)","v":191512},{"$f":"ROUND(I516,0)","v":233195},{"$f":"ROUND(J516,0)","v":237372},{"$f":"ROUND(K516,0)","v":249905},{"$f":"ROUND(L516,0)","v":261572},271512,208195,212372,224905,236572,246512,null,153195,157372,169905,181572,191512,233195,237372,249905,261572,271512,208195,212372,224905,236572,246512]
["SAN DIEGO35%","35% AMI",167888,172930,188631,203180,215712,215712,247888,252930,268631,283180,295712,295712,222888,227930,243631,258180,270712,270712,null,167888,172930,188631,203180,215712,247888,252930,268631,283180,{"$f":"ROUND(N517,0)","v":295712},{"$f":"ROUND(O517,0)","v":222888},{"$f":"ROUND(P517,0)","v":227930},{"$f":"ROUND(Q517,0)","v":243631},{"$f":"ROUND(R517,0)","v":258180},{"$f":"ROUND(T517,0)","v":270712},null,167888,172930,188631,203180,215712,247888,252930,268631,283180,295712,222888,227930,243631,258180,270712]
["SAN DIEGO30%","30% AMI",182437,188631,207357,224787,239768,239768,262437,268631,287357,304787,319768,319768,237437,243631,262357,279787,294768,294768,null,182437,188631,207357,224787,239768,262437,268631,287357,304787,319768,237437,243631,262357,279787,294768,null,182437,188631,207357,224787,239768,262437,268631,287357,304787,319768,237437,243631,262357,279787,294768]
["SAN DIEGO25%","25% AMI",196985,204188,226083,246538,263967,263967,276985,284188,306083,326538,343967,343967,251985,259188,281083,301538,318967,318967,null,196985,204188,226083,246538,263967,276985,284188,306083,326538,343967,251985,259188,281083,301538,318967,null,196985,204188,226083,246538,263967,276985,284188,306083,326538,343967,251985,259188,281083,301538,318967]
["SAN DIEGO20%","20% AMI",211534,219745,244809,268145,288023,288023,291534,299745,324809,348145,368023,368023,266534,274745,299809,323145,343023,343023,null,211534,219745,244809,268145,288023,291534,299745,324809,348145,368023,266534,274745,299809,323145,343023,null,211534,219745,244809,268145,288023,291534,299745,324809,348145,368023,266534,274745,299809,323145,343023]
["SAN DIEGO15%","15% AMI",226083,235446,263535,289752,312223,312223,306083,315446,343535,369752,392223,392223,281083,290446,318535,344752,367223,367223,null,226083,235446,263535,289752,312223,306083,315446,343535,369752,392223,281083,290446,318535,344752,367223,null,226083,235446,263535,289752,312223,306083,315446,343535,369752,392223,281083,290446,318535,344752,367223]
["SAN FRANCISCO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN FRANCISCO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN FRANCISCO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN FRANCISCO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN FRANCISCO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN FRANCISCO55%","55% AMI",117039,118480,123233,127699,131300,131300,197039,198480,203233,207699,211300,211300,172039,173480,178233,182699,186300,186300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,172039,173480,178233,182699,186300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,172039,173480,178233,182699,186300]
["SAN FRANCISCO50%","50% AMI",138934,141959,151467,160253,167744,167744,218934,221959,231467,240253,247744,247744,193934,196959,206467,215253,222744,222744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,193934,196959,206467,215253,222744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,193934,196959,206467,215253,222744]
["SAN FRANCISCO45%","45% AMI",160830,165439,179700,192808,204044,204044,240830,245439,259700,272808,284044,284044,215830,220439,234700,247808,259044,259044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,215830,220439,234700,247808,259044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,215830,220439,234700,247808,259044]
["SAN FRANCISCO40%","40% AMI",182725,188919,207789,225363,240344,240344,262725,268919,287789,305363,320344,320344,237725,243919,262789,280363,295344,295344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,237725,243919,262789,280363,295344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,237725,243919,262789,280363,295344]
["SAN FRANCISCO35%","35% AMI",204764,212543,236022,258062,276788,276788,284764,292543,316022,338062,356788,356788,259764,267543,291022,313062,331788,331788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,259764,267543,291022,313062,331788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,259764,267543,291022,313062,331788]
["SAN FRANCISCO30%","30% AMI",226659,236022,264256,290616,313088,313088,306659,316022,344256,370616,393088,393088,281659,291022,319256,345616,368088,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088]
["SAN FRANCISCO25%","25% AMI",248554,259502,292489,323171,349532,349532,328554,339502,372489,403171,429532,429532,303554,314502,347489,378171,404532,404532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,303554,314502,347489,378171,404532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,303554,314502,347489,378171,404532]
["SAN FRANCISCO20%","20% AMI",270450,282982,320578,355726,385832,385832,350450,362982,400578,435726,465832,465832,325450,337982,375578,410726,440832,440832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,325450,337982,375578,410726,440832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,325450,337982,375578,410726,440832]
["SAN FRANCISCO15%","15% AMI",292489,306461,348811,388424,422131,422131,372489,386461,428811,468424,502131,502131,347489,361461,403811,443424,477131,477131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,347489,361461,403811,443424,477131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,347489,361461,403811,443424,477131]
["SAN JOAQUIN80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN JOAQUIN75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN JOAQUIN70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN JOAQUIN65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN JOAQUIN60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN JOAQUIN55%","55% AMI",104507,105083,107100,109117,110701,110701,184507,185083,187100,189117,190701,190701,159507,160083,162100,164117,165701,165701,null,104507,105083,107100,109117,110701,184507,185083,187100,189117,190701,159507,160083,162100,164117,165701,null,104507,105083,107100,109117,110701,184507,185083,187100,189117,190701,159507,160083,162100,164117,165701]
["SAN JOAQUIN50%","50% AMI",113870,115167,119344,123089,126402,126402,193870,195167,199344,203089,206402,206402,168870,170167,174344,178089,181402,181402,null,113870,115167,119344,123089,126402,193870,195167,199344,203089,206402,168870,170167,174344,178089,181402,null,113870,115167,119344,123089,126402,193870,195167,199344,203089,206402,168870,170167,174344,178089,181402]
["SAN JOAQUIN45%","45% AMI",123377,125394,131444,137206,142103,142103,203377,205394,211444,217206,222103,222103,178377,180394,186444,192206,197103,197103,null,123377,125394,131444,137206,142103,203377,205394,211444,217206,222103,178377,180394,186444,192206,197103,null,123377,125394,131444,137206,142103,203377,205394,211444,217206,222103,178377,180394,186444,192206,197103]
["SAN JOAQUIN40%","40% AMI",132740,135477,143544,151178,157661,157661,212740,215477,223544,231178,237661,237661,187740,190477,198544,206178,212661,212661,null,132740,135477,143544,151178,157661,212740,215477,223544,231178,237661,187740,190477,198544,206178,212661,null,132740,135477,143544,151178,157661,212740,215477,223544,231178,237661,187740,190477,198544,206178,212661]
["SAN JOAQUIN35%","35% AMI",142248,145561,155788,165295,173362,173362,222248,225561,235788,245295,253362,253362,197248,200561,210788,220295,228362,228362,null,142248,145561,155788,165295,173362,222248,225561,235788,245295,253362,197248,200561,210788,220295,228362,null,142248,145561,155788,165295,173362,222248,225561,235788,245295,253362,197248,200561,210788,220295,228362]
["SAN JOAQUIN30%","30% AMI",151755,155788,167888,179268,189063,189063,231755,235788,247888,259268,269063,269063,206755,210788,222888,234268,244063,244063,null,151755,155788,167888,179268,189063,231755,235788,247888,259268,269063,206755,210788,222888,234268,244063,null,151755,155788,167888,179268,189063,231755,235788,247888,259268,269063,206755,210788,222888,234268,244063]
["SAN JOAQUIN25%","25% AMI",161118,165871,180132,193384,204764,204764,241118,245871,260132,273384,284764,284764,216118,220871,235132,248384,259764,259764,null,161118,165871,180132,193384,204764,241118,245871,260132,273384,284764,216118,220871,235132,248384,259764,null,161118,165871,180132,193384,204764,241118,245871,260132,273384,284764,216118,220871,235132,248384,259764]
["SAN JOAQUIN20%","20% AMI",170625,175955,192232,207357,220321,220321,250625,255955,272232,287357,300321,300321,225625,230955,247232,262357,275321,275321,null,170625,175955,192232,207357,220321,250625,255955,272232,287357,300321,225625,230955,247232,262357,275321,null,170625,175955,192232,207357,220321,250625,255955,272232,287357,300321,225625,230955,247232,262357,275321]
["SAN JOAQUIN15%","15% AMI",180132,186182,204332,221474,236022,236022,260132,266182,284332,301474,316022,316022,235132,241182,259332,276474,291022,291022,null,180132,186182,204332,221474,236022,260132,266182,284332,301474,316022,235132,241182,259332,276474,291022,null,180132,186182,204332,221474,236022,260132,266182,284332,301474,316022,235132,241182,259332,276474,291022]
["SAN LUIS OBISPO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN LUIS OBISPO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN LUIS OBISPO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN LUIS OBISPO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN LUIS OBISPO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN LUIS OBISPO55%","55% AMI",107244,108108,110701,113150,115311,115311,187244,188108,190701,193150,195311,195311,162244,163108,165701,168150,170311,170311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,162244,163108,165701,168150,170311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,162244,163108,165701,168150,170311]
["SAN LUIS OBISPO50%","50% AMI",119488,121217,126402,131300,135621,135621,199488,201217,206402,211300,215621,215621,174488,176217,181402,186300,190621,190621,null,119488,121217,126402,131300,135621,199488,201217,206402,211300,215621,174488,176217,181402,186300,190621,null,119488,121217,126402,131300,135621,199488,201217,206402,211300,215621,174488,176217,181402,186300,190621]
["SAN LUIS OBISPO45%","45% AMI",131732,134325,142103,149450,155932,155932,211732,214325,222103,229450,235932,235932,186732,189325,197103,204450,210932,210932,null,131732,134325,142103,149450,155932,211732,214325,222103,229450,235932,186732,189325,197103,204450,210932,null,131732,134325,142103,149450,155932,211732,214325,222103,229450,235932,186732,189325,197103,204450,210932]
["SAN LUIS OBISPO40%","40% AMI",143832,147433,157805,167600,176099,176099,223832,227433,237805,247600,256099,256099,198832,202433,212805,222600,231099,231099,null,143832,147433,157805,167600,176099,223832,227433,237805,247600,256099,198832,202433,212805,222600,231099,null,143832,147433,157805,167600,176099,223832,227433,237805,247600,256099,198832,202433,212805,222600,231099]
["SAN LUIS OBISPO35%","35% AMI",156076,160542,173650,185894,196409,196409,236076,240542,253650,265894,276409,276409,211076,215542,228650,240894,251409,251409,null,156076,160542,173650,185894,196409,236076,240542,253650,265894,276409,211076,215542,228650,240894,251409,null,156076,160542,173650,185894,196409,236076,240542,253650,265894,276409,211076,215542,228650,240894,251409]
["SAN LUIS OBISPO30%","30% AMI",168320,173650,189351,204044,216720,216720,248320,253650,269351,284044,296720,296720,223320,228650,244351,259044,271720,271720,null,168320,173650,189351,204044,216720,248320,253650,269351,284044,296720,223320,228650,244351,259044,271720,null,168320,173650,189351,204044,216720,248320,253650,269351,284044,296720,223320,228650,244351,259044,271720]
["SAN LUIS OBISPO25%","25% AMI",180564,186758,205052,222194,237031,237031,260564,266758,285052,302194,317031,317031,235564,241758,260052,277194,292031,292031,null,180564,186758,205052,222194,237031,260564,266758,285052,302194,317031,235564,241758,260052,277194,292031,null,180564,186758,205052,222194,237031,260564,266758,285052,302194,317031,235564,241758,260052,277194,292031]
["SAN LUIS OBISPO20%","20% AMI",192808,199866,220753,240344,257197,257197,272808,279866,300753,320344,337197,337197,247808,254866,275753,295344,312197,312197,null,192808,199866,220753,240344,257197,272808,279866,300753,320344,337197,247808,254866,275753,295344,312197,null,192808,199866,220753,240344,257197,272808,279866,300753,320344,337197,247808,254866,275753,295344,312197]
["SAN LUIS OBISPO15%","15% AMI",205052,212975,236454,258494,277508,277508,285052,292975,316454,338494,357508,357508,260052,267975,291454,313494,332508,332508,null,205052,212975,236454,258494,277508,285052,292975,316454,338494,357508,260052,267975,291454,313494,332508,null,205052,212975,236454,258494,277508,285052,292975,316454,338494,357508,260052,267975,291454,313494,332508]
["SAN MATEO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN MATEO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN MATEO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN MATEO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN MATEO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SAN MATEO55%","55% AMI",117039,118480,123233,127699,131300,131300,197039,198480,203233,207699,211300,211300,172039,173480,178233,182699,186300,186300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,172039,173480,178233,182699,186300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,172039,173480,178233,182699,186300]
["SAN MATEO50%","50% AMI",138934,141959,151467,160253,167744,167744,218934,221959,231467,240253,247744,247744,193934,196959,206467,215253,222744,222744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,193934,196959,206467,215253,222744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,193934,196959,206467,215253,222744]
["SAN MATEO45%","45% AMI",160830,165439,179700,192808,204044,204044,240830,245439,259700,272808,284044,284044,215830,220439,234700,247808,259044,259044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,215830,220439,234700,247808,259044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,215830,220439,234700,247808,259044]
["SAN MATEO40%","40% AMI",182725,188919,207789,225363,240344,240344,262725,268919,287789,305363,320344,320344,237725,243919,262789,280363,295344,295344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,237725,243919,262789,280363,295344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,237725,243919,262789,280363,295344]
["SAN MATEO35%","35% AMI",204764,212543,236022,258062,276788,276788,284764,292543,316022,338062,356788,356788,259764,267543,291022,313062,331788,331788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,259764,267543,291022,313062,331788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,259764,267543,291022,313062,331788]
["SAN MATEO30%","30% AMI",226659,236022,264256,290616,313088,313088,306659,316022,344256,370616,393088,393088,281659,291022,319256,345616,368088,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,281659,291022,319256,345616,368088]
["SAN MATEO25%","25% AMI",248554,259502,292489,323171,349532,349532,328554,339502,372489,403171,429532,429532,303554,314502,347489,378171,404532,404532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,303554,314502,347489,378171,404532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,303554,314502,347489,378171,404532]
["SAN MATEO20%","20% AMI",270450,282982,320578,355726,385832,385832,350450,362982,400578,435726,465832,465832,325450,337982,375578,410726,440832,440832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,325450,337982,375578,410726,440832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,325450,337982,375578,410726,440832]
["SAN MATEO15%","15% AMI",292489,306461,348811,388424,422131,422131,372489,386461,428811,468424,502131,502131,347489,361461,403811,443424,477131,477131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,347489,361461,403811,443424,477131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,347489,361461,403811,443424,477131]
["SANTA BARBARA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA BARBARA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA BARBARA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,{"$f":"ROUND(C580,0)","v":95000},{"$f":"ROUND(D580,0)","v":95000},{"$f":"ROUND(E580,0)","v":95000},{"$f":"ROUND(F580,0)","v":95000},{"$f":"ROUND(H580,0)","v":95000},{"$f":"ROUND(I580,0)","v":175000},{"$f":"ROUND(J580,0)","v":175000},{"$f":"ROUND(K580,0)","v":175000},{"$f":"ROUND(L580,0)","v":175000},175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA BARBARA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,{"$f":"ROUND(N581,0)","v":175000},{"$f":"ROUND(O581,0)","v":150000},{"$f":"ROUND(P581,0)","v":150000},{"$f":"ROUND(Q581,0)","v":150000},{"$f":"ROUND(R581,0)","v":150000},{"$f":"ROUND(T581,0)","v":150000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA BARBARA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA BARBARA55%","55% AMI",109981,110989,114302,117327,119920,119920,189981,190989,194302,197327,199920,199920,164981,165989,169302,172327,174920,174920,null,109981,110989,114302,117327,119920,189981,190989,194302,197327,199920,164981,165989,169302,172327,174920,null,109981,110989,114302,117327,119920,189981,190989,194302,197327,199920,164981,165989,169302,172327,174920]
["SANTA BARBARA50%","50% AMI",124962,127123,133605,139655,144696,144696,204962,207123,213605,219655,224696,224696,179962,182123,188605,194655,199696,199696,null,124962,127123,133605,139655,144696,204962,207123,213605,219655,224696,179962,182123,188605,194655,199696,null,124962,127123,133605,139655,144696,204962,207123,213605,219655,224696,179962,182123,188605,194655,199696]
["SANTA BARBARA45%","45% AMI",139943,143112,152907,161982,169617,169617,219943,223112,232907,241982,249617,249617,194943,198112,207907,216982,224617,224617,null,139943,143112,152907,161982,169617,219943,223112,232907,241982,249617,194943,198112,207907,216982,224617,null,139943,143112,152907,161982,169617,219943,223112,232907,241982,249617,194943,198112,207907,216982,224617]
["SANTA BARBARA40%","40% AMI",154924,159245,172065,184165,194393,194393,234924,239245,252065,264165,274393,274393,209924,214245,227065,239165,249393,249393,null,154924,159245,172065,184165,194393,234924,239245,252065,264165,274393,209924,214245,227065,239165,249393,null,154924,159245,172065,184165,194393,234924,239245,252065,264165,274393,209924,214245,227065,239165,249393]
["SANTA BARBARA35%","35% AMI",170049,175378,191368,206493,219313,219313,250049,255378,271368,286493,299313,299313,225049,230378,246368,261493,274313,274313,null,170049,175378,191368,206493,219313,250049,255378,271368,286493,299313,225049,230378,246368,261493,274313,null,170049,175378,191368,206493,219313,250049,255378,271368,286493,299313,225049,230378,246368,261493,274313]
["SANTA BARBARA30%","30% AMI",185030,191368,210670,228820,244233,244233,265030,271368,290670,308820,324233,324233,240030,246368,265670,283820,299233,299233,null,185030,191368,210670,228820,244233,265030,271368,290670,308820,324233,240030,246368,265670,283820,299233,null,185030,191368,210670,228820,244233,265030,271368,290670,308820,324233,240030,246368,265670,283820,299233]
["SANTA BARBARA25%","25% AMI",200010,207501,229972,251147,269009,269009,280010,287501,309972,331147,349009,349009,255010,262501,284972,306147,324009,324009,null,200010,207501,229972,251147,269009,280010,287501,309972,331147,349009,255010,262501,284972,306147,324009,null,200010,207501,229972,251147,269009,280010,287501,309972,331147,349009,255010,262501,284972,306147,324009]
["SANTA BARBARA20%","20% AMI",214991,223490,249275,273331,293929,293929,294991,303490,329275,353331,373929,373929,269991,278490,304275,328331,348929,348929,null,214991,223490,249275,273331,293929,294991,303490,329275,353331,373929,269991,278490,304275,328331,348929,null,214991,223490,249275,273331,293929,294991,303490,329275,353331,373929,269991,278490,304275,328331,348929]
["SANTA BARBARA15%","15% AMI",229972,239623,268577,295658,318850,318850,309972,319623,348577,375658,398850,398850,284972,294623,323577,350658,373850,373850,null,229972,239623,268577,295658,318850,309972,319623,348577,375658,398850,284972,294623,323577,350658,373850,null,229972,239623,268577,295658,318850,309972,319623,348577,375658,398850,284972,294623,323577,350658,373850]
["SANTA CLARA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CLARA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CLARA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CLARA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CLARA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CLARA55%","55% AMI",115023,116319,120640,124530,127987,127987,195023,196319,200640,204530,207987,207987,170023,171319,175640,179530,182987,182987,null,115023,116319,120640,124530,127987,195023,196319,200640,204530,207987,170023,171319,175640,179530,182987,null,115023,116319,120640,124530,127987,195023,196319,200640,204530,207987,170023,171319,175640,179530,182987]
["SANTA CLARA50%","50% AMI",134901,137638,146281,154059,160974,160974,214901,217638,226281,234059,240974,240974,189901,192638,201281,209059,215974,215974,null,134901,137638,146281,154059,160974,214901,217638,226281,234059,240974,189901,192638,201281,209059,215974,null,134901,137638,146281,154059,160974,214901,217638,226281,234059,240974,189901,192638,201281,209059,215974]
["SANTA CLARA45%","45% AMI",154780,158957,171921,183733,193960,193960,234780,238957,251921,263733,273960,273960,209780,213957,226921,238733,248960,248960,null,154780,158957,171921,183733,193960,234780,238957,251921,263733,273960,209780,213957,226921,238733,248960,null,154780,158957,171921,183733,193960,234780,238957,251921,263733,273960,209780,213957,226921,238733,248960]
["SANTA CLARA40%","40% AMI",174658,180276,197418,213263,226947,226947,254658,260276,277418,293263,306947,306947,229658,235276,252418,268263,281947,281947,null,174658,180276,197418,213263,226947,254658,260276,277418,293263,306947,229658,235276,252418,268263,281947,null,174658,180276,197418,213263,226947,254658,260276,277418,293263,306947,229658,235276,252418,268263,281947]
["SANTA CLARA35%","35% AMI",194681,201739,223058,242793,259934,259934,274681,281739,303058,322793,339934,339934,249681,256739,278058,297793,314934,314934,null,194681,201739,223058,242793,259934,274681,281739,303058,322793,339934,249681,256739,278058,297793,314934,null,194681,201739,223058,242793,259934,274681,281739,303058,322793,339934,249681,256739,278058,297793,314934]
["SANTA CLARA30%","30% AMI",214559,223058,248698,272466,292921,292921,294559,303058,328698,352466,372921,372921,269559,278058,303698,327466,347921,347921,null,214559,223058,248698,272466,292921,294559,303058,328698,352466,372921,269559,278058,303698,327466,347921,null,214559,223058,248698,272466,292921,294559,303058,328698,352466,372921,269559,278058,303698,327466,347921]
["SANTA CLARA25%","25% AMI",234438,244377,274339,301996,325908,325908,314438,324377,354339,381996,405908,405908,289438,299377,329339,356996,380908,380908,null,234438,244377,274339,301996,325908,314438,324377,354339,381996,405908,289438,299377,329339,356996,380908,null,234438,244377,274339,301996,325908,314438,324377,354339,381996,405908,289438,299377,329339,356996,380908]
["SANTA CLARA20%","20% AMI",254316,265696,299835,331526,358895,358895,334316,345696,379835,411526,438895,438895,309316,320696,354835,386526,413895,413895,null,254316,265696,299835,331526,358895,334316,345696,379835,411526,438895,309316,320696,354835,386526,413895,null,254316,265696,299835,331526,358895,334316,345696,379835,411526,438895,309316,320696,354835,386526,413895]
["SANTA CLARA15%","15% AMI",274339,287015,325476,361199,391881,391881,354339,367015,405476,441199,471881,471881,329339,342015,380476,416199,446881,446881,null,274339,287015,325476,361199,391881,354339,367015,405476,441199,471881,329339,342015,380476,416199,446881,null,274339,287015,325476,361199,391881,354339,367015,405476,441199,471881,329339,342015,380476,416199,446881]
["SANTA CRUZ80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CRUZ75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CRUZ70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CRUZ65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CRUZ60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SANTA CRUZ55%","55% AMI",111709,112862,116463,119776,122657,122657,191709,192862,196463,199776,202657,202657,166709,167862,171463,174776,177657,177657,null,111709,112862,116463,119776,122657,191709,192862,196463,199776,202657,166709,167862,171463,174776,177657,null,111709,112862,116463,119776,122657,191709,192862,196463,199776,202657,166709,167862,171463,174776,177657]
["SANTA CRUZ50%","50% AMI",128419,130868,137926,144552,150314,150314,208419,210868,217926,224552,230314,230314,183419,185868,192926,199552,205314,205314,null,128419,130868,137926,144552,150314,208419,210868,217926,224552,230314,183419,185868,192926,199552,205314,null,128419,130868,137926,144552,150314,208419,210868,217926,224552,230314,183419,185868,192926,199552,205314]
["SANTA CRUZ45%","45% AMI",145128,148730,159389,169328,177971,177971,225128,228730,239389,249328,257971,257971,200128,203730,214389,224328,232971,232971,null,145128,148730,159389,169328,177971,225128,228730,239389,249328,257971,200128,203730,214389,224328,232971,null,145128,148730,159389,169328,177971,225128,228730,239389,249328,257971,200128,203730,214389,224328,232971]
["SANTA CRUZ40%","40% AMI",161694,166592,180852,194105,205628,205628,241694,246592,260852,274105,285628,285628,216694,221592,235852,249105,260628,260628,null,161694,166592,180852,194105,205628,241694,246592,260852,274105,285628,216694,221592,235852,249105,260628,null,161694,166592,180852,194105,205628,241694,246592,260852,274105,285628,216694,221592,235852,249105,260628]
["SANTA CRUZ35%","35% AMI",178403,184453,202315,219025,233285,233285,258403,264453,282315,299025,313285,313285,233403,239453,257315,274025,288285,288285,null,178403,184453,202315,219025,233285,258403,264453,282315,299025,313285,233403,239453,257315,274025,288285,null,178403,184453,202315,219025,233285,258403,264453,282315,299025,313285,233403,239453,257315,274025,288285]
["SANTA CRUZ30%","30% AMI",195113,202315,223778,243801,260942,260942,275113,282315,303778,323801,340942,340942,250113,257315,278778,298801,315942,315942,null,195113,202315,223778,243801,260942,275113,282315,303778,323801,340942,250113,257315,278778,298801,315942,null,195113,202315,223778,243801,260942,275113,282315,303778,323801,340942,250113,257315,278778,298801,315942]
["SANTA CRUZ25%","25% AMI",211822,220321,245241,268577,288600,288600,291822,300321,325241,348577,368600,368600,266822,275321,300241,323577,343600,343600,null,211822,220321,245241,268577,288600,291822,300321,325241,348577,368600,266822,275321,300241,323577,343600,null,211822,220321,245241,268577,288600,291822,300321,325241,348577,368600,266822,275321,300241,323577,343600]
["SANTA CRUZ20%","20% AMI",228532,238183,266704,293353,316257,316257,308532,318183,346704,373353,396257,396257,283532,293183,321704,348353,371257,371257,null,228532,238183,266704,293353,316257,308532,318183,346704,373353,396257,283532,293183,321704,348353,371257,null,228532,238183,266704,293353,316257,308532,318183,346704,373353,396257,283532,293183,321704,348353,371257]
["SANTA CRUZ15%","15% AMI",245241,256045,288167,318129,343914,343914,325241,336045,368167,398129,423914,423914,300241,311045,343167,373129,398914,398914,null,245241,256045,288167,318129,343914,325241,336045,368167,398129,423914,300241,311045,343167,373129,398914,null,245241,256045,288167,318129,343914,325241,336045,368167,398129,423914,300241,311045,343167,373129,398914]
["SHASTA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SHASTA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SHASTA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SHASTA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SHASTA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SHASTA55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["SHASTA50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["SHASTA45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["SHASTA40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["SHASTA35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["SHASTA30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["SHASTA25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["SHASTA20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["SHASTA15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["SIERRA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SIERRA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SIERRA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SIERRA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SIERRA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SIERRA55%","55% AMI",105227,105948,108108,110125,111854,111854,185227,185948,188108,190125,191854,191854,160227,160948,163108,165125,166854,166854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,160227,160948,163108,165125,166854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,160227,160948,163108,165125,166854]
["SIERRA50%","50% AMI",115311,116751,121073,125250,128707,128707,195311,196751,201073,205250,208707,208707,170311,171751,176073,180250,183707,183707,null,115311,116751,121073,125250,128707,195311,196751,201073,205250,208707,170311,171751,176073,180250,183707,null,115311,116751,121073,125250,128707,195311,196751,201073,205250,208707,170311,171751,176073,180250,183707]
["SIERRA45%","45% AMI",125538,127699,134181,140231,145561,145561,205538,207699,214181,220231,225561,225561,180538,182699,189181,195231,200561,200561,null,125538,127699,134181,140231,145561,205538,207699,214181,220231,225561,180538,182699,189181,195231,200561,null,125538,127699,134181,140231,145561,205538,207699,214181,220231,225561,180538,182699,189181,195231,200561]
["SIERRA40%","40% AMI",135621,138502,147145,155356,162270,162270,215621,218502,227145,235356,242270,242270,190621,193502,202145,210356,217270,217270,null,135621,138502,147145,155356,162270,215621,218502,227145,235356,242270,190621,193502,202145,210356,217270,null,135621,138502,147145,155356,162270,215621,218502,227145,235356,242270,190621,193502,202145,210356,217270]
["SIERRA35%","35% AMI",145849,149450,160253,170481,179124,179124,225849,229450,240253,250481,259124,259124,200849,204450,215253,225481,234124,234124,null,145849,149450,160253,170481,179124,225849,229450,240253,250481,259124,200849,204450,215253,225481,234124,null,145849,149450,160253,170481,179124,225849,229450,240253,250481,259124,200849,204450,215253,225481,234124]
["SIERRA30%","30% AMI",155932,160253,173362,185462,195977,195977,235932,240253,253362,265462,275977,275977,210932,215253,228362,240462,250977,250977,null,{"$f":"ROUND(C644,0)","v":155932},{"$f":"ROUND(D644,0)","v":160253},{"$f":"ROUND(E644,0)","v":173362},{"$f":"ROUND(F644,0)","v":185462},{"$f":"ROUND(H644,0)","v":195977},{"$f":"ROUND(I644,0)","v":235932},{"$f":"ROUND(J644,0)","v":240253},{"$f":"ROUND(K644,0)","v":253362},{"$f":"ROUND(L644,0)","v":265462},275977,210932,215253,228362,240462,250977,null,155932,160253,173362,185462,195977,235932,240253,253362,265462,275977,210932,215253,228362,240462,250977]
["SIERRA25%","25% AMI",166159,171201,186326,200587,212831,212831,246159,251201,266326,280587,292831,292831,221159,226201,241326,255587,267831,267831,null,166159,171201,186326,200587,212831,246159,251201,266326,280587,{"$f":"ROUND(N645,0)","v":292831},{"$f":"ROUND(O645,0)","v":221159},{"$f":"ROUND(P645,0)","v":226201},{"$f":"ROUND(Q645,0)","v":241326},{"$f":"ROUND(R645,0)","v":255587},{"$f":"ROUND(T645,0)","v":267831},null,166159,171201,186326,200587,212831,246159,251201,266326,280587,292831,221159,226201,241326,255587,267831]
["SIERRA20%","20% AMI",176243,182005,199434,215712,229540,229540,256243,262005,279434,295712,309540,309540,231243,237005,254434,270712,284540,284540,null,176243,182005,199434,215712,229540,256243,262005,279434,295712,309540,231243,237005,254434,270712,284540,null,176243,182005,199434,215712,229540,256243,262005,279434,295712,309540,231243,237005,254434,270712,284540]
["SIERRA15%","15% AMI",186470,192952,212543,230693,246394,246394,266470,272952,292543,310693,326394,326394,241470,247952,267543,285693,301394,301394,null,186470,192952,212543,230693,246394,266470,272952,292543,310693,326394,241470,247952,267543,285693,301394,null,186470,192952,212543,230693,246394,266470,272952,292543,310693,326394,241470,247952,267543,285693,301394]
["SISKIYOU80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SISKIYOU75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SISKIYOU70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SISKIYOU65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SISKIYOU60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SISKIYOU55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["SISKIYOU50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["SISKIYOU45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["SISKIYOU40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["SISKIYOU35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["SISKIYOU30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["SISKIYOU25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["SISKIYOU20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["SISKIYOU15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["SOLANO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SOLANO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SOLANO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SOLANO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SOLANO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SOLANO55%","55% AMI",106668,107532,109981,112430,114302,114302,186668,187532,189981,192430,194302,194302,161668,162532,164981,167430,169302,169302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,161668,162532,164981,167430,169302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,161668,162532,164981,167430,169302]
["SOLANO50%","50% AMI",118336,120064,124962,129715,133605,133605,198336,200064,204962,209715,213605,213605,173336,175064,179962,184715,188605,188605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,173336,175064,179962,184715,188605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,173336,175064,179962,184715,188605]
["SOLANO45%","45% AMI",130003,132596,139943,147001,152907,152907,210003,212596,219943,227001,232907,232907,185003,187596,194943,202001,207907,207907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,185003,187596,194943,202001,207907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,185003,187596,194943,202001,207907]
["SOLANO40%","40% AMI",141671,144984,154924,164287,172209,172209,221671,224984,234924,244287,252209,252209,196671,199984,209924,219287,227209,227209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,196671,199984,209924,219287,227209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,196671,199984,209924,219287,227209]
["SOLANO35%","35% AMI",153339,157517,170049,181716,191656,191656,233339,237517,250049,261716,271656,271656,208339,212517,225049,236716,246656,246656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,208339,212517,225049,236716,246656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,208339,212517,225049,236716,246656]
["SOLANO30%","30% AMI",165007,170049,185030,199002,210958,210958,245007,250049,265030,279002,290958,290958,220007,225049,240030,254002,265958,265958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,220007,225049,240030,254002,265958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,220007,225049,240030,254002,265958]
["SOLANO25%","25% AMI",176675,182581,200010,216288,230260,230260,256675,262581,280010,296288,310260,310260,231675,237581,255010,271288,285260,285260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,231675,237581,255010,271288,285260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,231675,237581,255010,271288,285260]
["SOLANO20%","20% AMI",188343,194969,214991,233574,249563,249563,268343,274969,294991,313574,329563,329563,243343,249969,269991,288574,304563,304563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,243343,249969,269991,288574,304563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,243343,249969,269991,288574,304563]
["SOLANO15%","15% AMI",200010,207501,229972,251003,268865,268865,280010,287501,309972,331003,348865,348865,255010,262501,284972,306003,323865,323865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,255010,262501,284972,306003,323865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,255010,262501,284972,306003,323865]
["SONOMA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SONOMA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SONOMA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SONOMA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SONOMA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SONOMA55%","55% AMI",109405,110269,113438,116319,118768,118768,189405,190269,193438,196319,198768,198768,164405,165269,168438,171319,173768,173768,null,109405,110269,113438,116319,118768,189405,190269,193438,196319,198768,164405,165269,168438,171319,173768,null,109405,110269,113438,116319,118768,189405,190269,193438,196319,198768,164405,165269,168438,171319,173768]
["SONOMA50%","50% AMI",123665,125682,131876,137638,142536,142536,203665,205682,211876,217638,222536,222536,178665,180682,186876,192638,197536,197536,null,123665,125682,131876,137638,142536,203665,205682,211876,217638,222536,178665,180682,186876,192638,197536,null,123665,125682,131876,137638,142536,203665,205682,211876,217638,222536,178665,180682,186876,192638,197536]
["SONOMA45%","45% AMI",138070,140951,150314,158813,166303,166303,218070,220951,230314,238813,246303,246303,193070,195951,205314,213813,221303,221303,null,138070,140951,150314,158813,166303,218070,220951,230314,238813,246303,193070,195951,205314,213813,221303,null,138070,140951,150314,158813,166303,218070,220951,230314,238813,246303,193070,195951,205314,213813,221303]
["SONOMA40%","40% AMI",152331,156364,168608,180132,189927,189927,232331,236364,248608,260132,269927,269927,207331,211364,223608,235132,244927,244927,null,152331,156364,168608,180132,189927,232331,236364,248608,260132,269927,207331,211364,223608,235132,244927,null,152331,156364,168608,180132,189927,232331,236364,248608,260132,269927,207331,211364,223608,235132,244927]
["SONOMA35%","35% AMI",166736,171777,187046,201451,213695,213695,246736,251777,267046,281451,293695,293695,221736,226777,242046,256451,268695,268695,null,166736,171777,187046,201451,213695,246736,251777,267046,281451,293695,221736,226777,242046,256451,268695,null,166736,171777,187046,201451,213695,246736,251777,267046,281451,293695,221736,226777,242046,256451,268695]
["SONOMA30%","30% AMI",180996,187046,205484,222626,237463,237463,260996,267046,285484,302626,317463,317463,235996,242046,260484,277626,292463,292463,null,180996,187046,205484,222626,237463,260996,267046,285484,302626,317463,235996,242046,260484,277626,292463,null,180996,187046,205484,222626,237463,260996,267046,285484,302626,317463,235996,242046,260484,277626,292463]
["SONOMA25%","25% AMI",195401,202459,223922,243945,261231,261231,275401,282459,303922,323945,341231,341231,250401,257459,278922,298945,316231,316231,null,195401,202459,223922,243945,261231,275401,282459,303922,323945,341231,250401,257459,278922,298945,316231,null,195401,202459,223922,243945,261231,275401,282459,303922,323945,341231,250401,257459,278922,298945,316231]
["SONOMA20%","20% AMI",209662,217728,242360,265264,284854,284854,289662,297728,322360,345264,364854,364854,264662,272728,297360,320264,339854,339854,null,209662,217728,242360,265264,284854,289662,297728,322360,345264,364854,264662,272728,297360,320264,339854,null,209662,217728,242360,265264,284854,289662,297728,322360,345264,364854,264662,272728,297360,320264,339854]
["SONOMA15%","15% AMI",224066,233141,260798,286439,308622,308622,304066,313141,340798,366439,388622,388622,279066,288141,315798,341439,363622,363622,null,224066,233141,260798,286439,308622,304066,313141,340798,366439,388622,279066,288141,315798,341439,363622,null,224066,233141,260798,286439,308622,304066,313141,340798,366439,388622,279066,288141,315798,341439,363622]
["STANISLAUS80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["STANISLAUS75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["STANISLAUS70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["STANISLAUS65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["STANISLAUS60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["STANISLAUS55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["STANISLAUS50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["STANISLAUS45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["STANISLAUS40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["STANISLAUS35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["STANISLAUS30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["STANISLAUS25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["STANISLAUS20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["STANISLAUS15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["SUTTER80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SUTTER75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SUTTER70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SUTTER65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SUTTER60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,{"$f":"ROUND(C708,0)","v":95000},{"$f":"ROUND(D708,0)","v":95000},{"$f":"ROUND(E708,0)","v":95000},{"$f":"ROUND(F708,0)","v":95000},{"$f":"ROUND(H708,0)","v":95000},{"$f":"ROUND(I708,0)","v":175000},{"$f":"ROUND(J708,0)","v":175000},{"$f":"ROUND(K708,0)","v":175000},{"$f":"ROUND(L708,0)","v":175000},175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["SUTTER55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,{"$f":"ROUND(N709,0)","v":189549},{"$f":"ROUND(O709,0)","v":158931},{"$f":"ROUND(P709,0)","v":159507},{"$f":"ROUND(Q709,0)","v":161380},{"$f":"ROUND(R709,0)","v":163108},{"$f":"ROUND(T709,0)","v":164549},null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["SUTTER50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["SUTTER45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["SUTTER40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["SUTTER35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["SUTTER30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["SUTTER25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["SUTTER20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["SUTTER15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["TEHAMA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TEHAMA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TEHAMA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TEHAMA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TEHAMA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TEHAMA55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["TEHAMA50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["TEHAMA45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["TEHAMA40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["TEHAMA35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["TEHAMA30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["TEHAMA25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["TEHAMA20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["TEHAMA15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["TRINITY80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TRINITY75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TRINITY70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TRINITY65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TRINITY60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TRINITY55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["TRINITY50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["TRINITY45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["TRINITY40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["TRINITY35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["TRINITY30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["TRINITY25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["TRINITY20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["TRINITY15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["TULARE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TULARE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TULARE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TULARE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TULARE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TULARE55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["TULARE50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["TULARE45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["TULARE40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["TULARE35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["TULARE30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["TULARE25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["TULARE20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["TULARE15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
["TUOLUMNE80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TUOLUMNE75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TUOLUMNE70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TUOLUMNE65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TUOLUMNE60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["TUOLUMNE55%","55% AMI",103931,104507,106524,108252,109837,109837,183931,184507,186524,188252,189837,189837,158931,159507,161524,163252,164837,164837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,158931,159507,161524,163252,164837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,158931,159507,161524,163252,164837]
["TUOLUMNE50%","50% AMI",112862,114158,118048,121649,124674,124674,192862,194158,198048,201649,204674,204674,167862,169158,173048,176649,179674,179674,null,112862,114158,118048,121649,124674,192862,194158,198048,201649,204674,167862,169158,173048,176649,179674,null,112862,114158,118048,121649,124674,192862,194158,198048,201649,204674,167862,169158,173048,176649,179674]
["TUOLUMNE45%","45% AMI",121793,123665,129571,134901,139511,139511,201793,203665,209571,214901,219511,219511,176793,178665,184571,189901,194511,194511,null,121793,123665,129571,134901,139511,201793,203665,209571,214901,219511,176793,178665,184571,189901,194511,null,121793,123665,129571,134901,139511,201793,203665,209571,214901,219511,176793,178665,184571,189901,194511]
["TUOLUMNE40%","40% AMI",130724,133317,140951,148153,154203,154203,210724,213317,220951,228153,234203,234203,185724,188317,195951,203153,209203,209203,null,130724,133317,140951,148153,154203,210724,213317,220951,228153,234203,185724,188317,195951,203153,209203,null,130724,133317,140951,148153,154203,210724,213317,220951,228153,234203,185724,188317,195951,203153,209203]
["TUOLUMNE35%","35% AMI",139799,142968,152475,161406,169040,169040,219799,222968,232475,241406,249040,249040,194799,197968,207475,216406,224040,224040,null,139799,142968,152475,161406,169040,219799,222968,232475,241406,249040,194799,197968,207475,216406,224040,null,139799,142968,152475,161406,169040,219799,222968,232475,241406,249040,194799,197968,207475,216406,224040]
["TUOLUMNE30%","30% AMI",148730,152475,163999,174658,183877,183877,228730,232475,243999,254658,263877,263877,203730,207475,218999,229658,238877,238877,null,148730,152475,163999,174658,183877,228730,232475,243999,254658,263877,203730,207475,218999,229658,238877,null,148730,152475,163999,174658,183877,228730,232475,243999,254658,263877,203730,207475,218999,229658,238877]
["TUOLUMNE25%","25% AMI",157661,162126,175522,188055,198714,198714,237661,242126,255522,268055,278714,278714,212661,217126,230522,243055,253714,253714,null,157661,162126,175522,188055,198714,237661,242126,255522,268055,278714,212661,217126,230522,243055,253714,null,157661,162126,175522,188055,198714,237661,242126,255522,268055,278714,212661,217126,230522,243055,253714]
["TUOLUMNE20%","20% AMI",166592,171633,187046,201307,213551,213551,246592,251633,267046,281307,293551,293551,221592,226633,242046,256307,268551,268551,null,{"$f":"ROUND(C772,0)","v":166592},{"$f":"ROUND(D772,0)","v":171633},{"$f":"ROUND(E772,0)","v":187046},{"$f":"ROUND(F772,0)","v":201307},{"$f":"ROUND(H772,0)","v":213551},{"$f":"ROUND(I772,0)","v":246592},{"$f":"ROUND(J772,0)","v":251633},{"$f":"ROUND(K772,0)","v":267046},{"$f":"ROUND(L772,0)","v":281307},293551,221592,226633,242046,256307,268551,null,166592,171633,187046,201307,213551,246592,251633,267046,281307,293551,221592,226633,242046,256307,268551]
["TUOLUMNE15%","15% AMI",175522,181284,198570,214559,228388,228388,255522,261284,278570,294559,308388,308388,230522,236284,253570,269559,283388,283388,null,175522,181284,198570,214559,228388,255522,261284,278570,294559,{"$f":"ROUND(N773,0)","v":308388},{"$f":"ROUND(O773,0)","v":230522},{"$f":"ROUND(P773,0)","v":236284},{"$f":"ROUND(Q773,0)","v":253570},{"$f":"ROUND(R773,0)","v":269559},{"$f":"ROUND(T773,0)","v":283388},null,175522,181284,198570,214559,228388,255522,261284,278570,294559,308388,230522,236284,253570,269559,283388]
["VENTURA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["VENTURA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["VENTURA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["VENTURA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["VENTURA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["VENTURA55%","55% AMI",109261,110269,113294,116175,118624,118624,189261,190269,193294,196175,198624,198624,164261,165269,168294,171175,173624,173624,null,109261,110269,113294,116175,118624,189261,190269,193294,196175,198624,164261,165269,168294,171175,173624,null,109261,110269,113294,116175,118624,189261,190269,193294,196175,198624,164261,165269,168294,171175,173624]
["VENTURA50%","50% AMI",123521,125538,131588,137206,142248,142248,203521,205538,211588,217206,222248,222248,178521,180538,186588,192206,197248,197248,null,{"$f":"ROUND(C780,0)","v":123521},{"$f":"ROUND(D780,0)","v":125538},{"$f":"ROUND(E780,0)","v":131588},{"$f":"ROUND(F780,0)","v":137206},142248,203521,205538,211588,217206,222248,178521,180538,186588,192206,197248,null,123521,125538,131588,137206,142248,203521,205538,211588,217206,222248,178521,180538,186588,192206,197248]
["VENTURA45%","45% AMI",137782,140807,149882,158381,165871,165871,217782,220807,229882,238381,245871,245871,192782,195807,204882,213381,220871,220871,null,137782,140807,149882,158381,165871,217782,220807,229882,238381,245871,192782,195807,204882,213381,220871,null,137782,140807,149882,158381,165871,217782,220807,229882,238381,245871,192782,195807,204882,213381,220871]
["VENTURA40%","40% AMI",151899,156076,168176,179556,189351,189351,231899,236076,248176,259556,269351,269351,206899,211076,223176,234556,244351,244351,null,151899,156076,168176,179556,189351,231899,236076,248176,259556,269351,206899,211076,223176,234556,244351,null,151899,156076,168176,179556,189351,231899,236076,248176,259556,269351,206899,211076,223176,234556,244351]
["VENTURA35%","35% AMI",166159,171345,186614,200731,212975,212975,246159,251345,266614,280731,292975,292975,221159,226345,241614,255731,267975,267975,null,166159,171345,186614,200731,212975,246159,251345,266614,280731,292975,221159,226345,241614,255731,267975,null,166159,171345,186614,200731,212975,246159,251345,266614,280731,292975,221159,226345,241614,255731,267975]
["VENTURA30%","30% AMI",180420,186614,204908,221906,236598,236598,260420,266614,284908,301906,316598,316598,235420,241614,259908,276906,291598,291598,null,180420,186614,204908,221906,236598,260420,266614,284908,301906,316598,235420,241614,259908,276906,291598,null,180420,186614,204908,221906,236598,260420,266614,284908,301906,316598,235420,241614,259908,276906,291598]
["VENTURA25%","25% AMI",194681,201883,223202,242937,260222,260222,274681,281883,303202,322937,340222,340222,249681,256883,278202,297937,315222,315222,null,194681,201883,223202,242937,260222,274681,281883,303202,322937,340222,249681,256883,278202,297937,315222,null,194681,201883,223202,242937,260222,274681,281883,303202,322937,340222,249681,256883,278202,297937,315222]
["VENTURA20%","20% AMI",208941,217152,241496,264112,283702,283702,288941,297152,321496,344112,363702,363702,263941,272152,296496,319112,338702,338702,null,208941,217152,241496,264112,283702,288941,297152,321496,344112,363702,263941,272152,296496,319112,338702,null,208941,217152,241496,264112,283702,288941,297152,321496,344112,363702,263941,272152,296496,319112,338702]
["VENTURA15%","15% AMI",223202,232421,259790,285286,307326,307326,303202,312421,339790,365286,387326,387326,278202,287421,314790,340286,362326,362326,null,223202,232421,259790,285286,307326,303202,312421,339790,365286,387326,278202,287421,314790,340286,362326,null,223202,232421,259790,285286,307326,303202,312421,339790,365286,387326,278202,287421,314790,340286,362326]
["YOLO80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YOLO75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YOLO70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YOLO65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YOLO60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YOLO55%","55% AMI",106668,107532,109981,112430,114302,114302,186668,187532,189981,192430,194302,194302,161668,162532,164981,167430,169302,169302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,161668,162532,164981,167430,169302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,161668,162532,164981,167430,169302]
["YOLO50%","50% AMI",118336,120064,124962,129715,133605,133605,198336,200064,204962,209715,213605,213605,173336,175064,179962,184715,188605,188605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,173336,175064,179962,184715,188605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,173336,175064,179962,184715,188605]
["YOLO45%","45% AMI",130003,132596,139943,147001,152907,152907,210003,212596,219943,227001,232907,232907,185003,187596,194943,202001,207907,207907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,185003,187596,194943,202001,207907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,185003,187596,194943,202001,207907]
["YOLO40%","40% AMI",141671,144984,154924,164287,172209,172209,221671,224984,234924,244287,252209,252209,196671,199984,209924,219287,227209,227209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,196671,199984,209924,219287,227209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,196671,199984,209924,219287,227209]
["YOLO35%","35% AMI",153339,157517,170049,181716,191656,191656,233339,237517,250049,261716,271656,271656,208339,212517,225049,236716,246656,246656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,208339,212517,225049,236716,246656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,208339,212517,225049,236716,246656]
["YOLO30%","30% AMI",165007,170049,185030,199002,210958,210958,245007,250049,265030,279002,290958,290958,220007,225049,240030,254002,265958,265958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,220007,225049,240030,254002,265958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,220007,225049,240030,254002,265958]
["YOLO25%","25% AMI",176675,182581,200010,216288,230260,230260,256675,262581,280010,296288,310260,310260,231675,237581,255010,271288,285260,285260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,231675,237581,255010,271288,285260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,231675,237581,255010,271288,285260]
["YOLO20%","20% AMI",188343,194969,214991,233574,249563,249563,268343,274969,294991,313574,329563,329563,243343,249969,269991,288574,304563,304563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,243343,249969,269991,288574,304563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,243343,249969,269991,288574,304563]
["YOLO15%","15% AMI",200010,207501,229972,251003,268865,268865,280010,287501,309972,331003,348865,348865,255010,262501,284972,306003,323865,323865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,255010,262501,284972,306003,323865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,255010,262501,284972,306003,323865]
["YUBA80%","80% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YUBA75%","75% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YUBA70%","70% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YUBA65%","65% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YUBA60%","60% AMI",95000,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,150000,150000,150000,150000,150000]
["YUBA55%","55% AMI",103931,104507,106380,108108,109549,109549,183931,184507,186380,188108,189549,189549,158931,159507,161380,163108,164549,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,158931,159507,161380,163108,164549]
["YUBA50%","50% AMI",112718,113870,117759,121217,124242,124242,192718,193870,197759,201217,204242,204242,167718,168870,172759,176217,179242,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,167718,168870,172759,176217,179242]
["YUBA45%","45% AMI",121505,123377,129139,134325,138790,138790,201505,203377,209139,214325,218790,218790,176505,178377,184139,189325,193790,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,176505,178377,184139,189325,193790]
["YUBA40%","40% AMI",130292,132740,140375,147289,153339,153339,210292,212740,220375,227289,233339,233339,185292,187740,195375,202289,208339,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,185292,187740,195375,202289,208339]
["YUBA35%","35% AMI",139223,142248,151755,160397,168032,168032,219223,222248,231755,240397,248032,248032,194223,197248,206755,215397,223032,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,194223,197248,206755,215397,223032]
["YUBA30%","30% AMI",148009,151755,163134,173506,182581,182581,228009,231755,243134,253506,262581,262581,203009,206755,218134,228506,237581,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,203009,206755,218134,228506,237581]
["YUBA25%","25% AMI",156796,161118,174514,186614,197274,197274,236796,241118,254514,266614,277274,277274,211796,216118,229514,241614,252274,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,211796,216118,229514,241614,252274]
["YUBA20%","20% AMI",165583,170625,185750,199722,211822,211822,245583,250625,265750,279722,291822,291822,220583,225625,240750,254722,266822,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,220583,225625,240750,254722,266822]
["YUBA15%","15% AMI",174514,180132,197130,212831,226371,226371,254514,260132,277130,292831,306371,306371,229514,235132,252130,267831,281371,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,229514,235132,252130,267831,281371]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]

{"sheet":"Rent Limits","index":20,"n_rows":1045,"n_cols":15,"rows_kept":1045,"cut":false,"hidden":true,"merged":[]}
["County","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person",0,1,2,3,4,5]
["Alameda15% AMI",{"$f":"B9*2*0.15","v":13710},{"$f":"C9*2*0.15","v":15660},{"$f":"D9*2*0.15","v":17625},{"$f":"E9*2*0.15","v":19575},{"$f":"F9*2*0.15","v":21150},{"$f":"G9*2*0.15","v":22710},24285,25845,{"$f":"TRUNC(B2/12*0.3)","v":342},{"$f":"TRUNC((B2+C2)/2/12*0.3)","v":367},{"$f":"TRUNC((D2)/12*0.3)","v":440},{"$f":"TRUNC(((E2+F2)/2)/12*0.3)","v":509},{"$f":"TRUNC(G2/12*0.3)","v":567},{"$f":"TRUNC(((H2+I2)/2)/12*0.3)","v":626}]
["Alameda20% AMI",{"$f":"B9*2*0.2","v":18280},{"$f":"C9*2*0.2","v":20880},23500,26100,28200,30280,32380,34460,457,489,587,678,757,835]
["Alameda25% AMI",{"$f":"B9*2*0.25","v":22850},{"$f":"C9*2*0.25","v":26100},29375,32625,35250,37850,40475,43075,571,611,734,848,946,1044]
["Alameda30% AMI",{"$f":"B9*2*0.3","v":27420},{"$f":"C9*2*0.3","v":31320},35250,39150,42300,45420,48570,51690,685,734,881,1018,1135,1253]
["Alameda35% AMI",{"$f":"B9*2*0.35","v":31989.999999999996},{"$f":"C9*2*0.35","v":36540},41125,45675,49350,52990,56665,60304.999999999993,799,856,1028,1187,1324,1462]
["Alameda40% AMI",{"$f":"B9*2*0.4","v":36560},{"$f":"C9*2*0.4","v":41760},47000,52200,56400,60560,64760,68920,914,979,1175,1357,1514,1671]
["Alameda45% AMI",{"$f":"B9*2*0.45","v":41130},{"$f":"C9*2*0.45","v":46980},52875,58725,63450,68130,72855,77535,1028,1101,1321,1527,1703,1879]
["Alameda50% AMI",45700,52200,58750,65250,70500,75700,80950,86150,{"$f":"TRUNC(B9/12*0.3)","v":1142},{"$f":"TRUNC((B9+C9)/2/12*0.3)","v":1223},{"$f":"TRUNC((D9)/12*0.3)","v":1468},{"$f":"TRUNC(((E9+F9)/2)/12*0.3)","v":1696},{"$f":"TRUNC(G9/12*0.3)","v":1892},{"$f":"TRUNC(((H9+I9)/2)/12*0.3)","v":2088}]
["Alameda55% AMI",{"$f":"B9*2*0.55","v":50270.000000000007},{"$f":"C9*2*0.55","v":57420.000000000007},64625.000000000007,71775,77550,83270,89045,94765.000000000015,{"$f":"TRUNC(B10/12*0.3)","v":1256},{"$f":"TRUNC((B10+C10)/2/12*0.3)","v":1346},{"$f":"TRUNC((D10)/12*0.3)","v":1615},{"$f":"TRUNC(((E10+F10)/2)/12*0.3)","v":1866},{"$f":"TRUNC(G10/12*0.3)","v":2081},{"$f":"TRUNC(((H10+I10)/2)/12*0.3)","v":2297}]
["Alameda60% AMI",{"$f":"B9*2*0.6","v":54840},{"$f":"C9*2*0.6","v":62640},70500,78300,84600,90840,97140,103380,1371,1468,1762,2036,2271,2506]
["Alameda65% AMI",{"$f":"B9*2*0.65","v":59410},{"$f":"C9*2*0.65","v":67860},76375,84825,91650,98410,105235,111995,1485,1590,1909,2205,2460,2715]
["Alameda70% AMI",{"$f":"B9*2*0.7","v":63979.999999999993},{"$f":"C9*2*0.7","v":73080},82250,91350,98700,105980,113330,120609.99999999999,1599,1713,2056,2375,2649,2924]
["Alameda75% AMI",{"$f":"B9*2*0.75","v":68550},{"$f":"C9*2*0.75","v":78300},88125,97875,105750,113550,121425,129225,1713,1835,2203,2545,2838,3133]
["Alameda80% AMI",{"$f":"B9*2*0.8","v":73120},{"$f":"C9*2*0.8","v":83520},94000,104400,112800,121120,129520,137840,1828,1958,2350,2715,3028,3342]
["Alameda90% AMI",{"$f":"B9*2*0.9","v":82260},{"$f":"C9*2*0.9","v":93960},105750,117450,126900,136260,145710,155070,2056,2202,2643,3054,3406,3759]
["Alameda100% AMI",{"$f":"B9*2","v":91400},{"$f":"C9*2","v":104400},117500,130500,141000,151400,161900,172300,{"$f":"J9*2","v":2284},{"$f":"K9*2","v":2446},2936,3392,3784,4176]
["Alameda110% AMI",{"$f":"B9*2*1.1","v":100540.00000000001},{"$f":"C9*2*1.1","v":114840.00000000001},129250.00000000001,143550,155100,166540,178090,189530.00000000003,2513,2692,3231,3733,4163,4595]
["Alameda120% AMI",{"$f":"B9*2*1.2","v":109680},{"$f":"C9*2*1.2","v":125280},141000,156600,169200,181680,194280,206760,2742,2937,3525,4072,4542,5013]
["Alpine15% AMI",{"$f":"B27*2*0.15","v":8745},{"$f":"C27*2*0.15","v":9990},{"$f":"D27*2*0.15","v":11235},{"$f":"E27*2*0.15","v":12480},{"$f":"F27*2*0.15","v":13485},{"$f":"G27*2*0.15","v":14490},15480,16485,218,234,280,324,362,399]
["Alpine20% AMI",{"$f":"B27*2*0.2","v":11660},{"$f":"C27*2*0.2","v":13320},14980,16640,17980,19320,20640,21980,291,312,374,432,483,532]
["Alpine25% AMI",{"$f":"B27*2*0.25","v":14575},{"$f":"C27*2*0.25","v":16650},18725,20800,22475,24150,25800,27475,364,390,468,540,603,665]
["Alpine30% AMI",{"$f":"B27*2*0.3","v":17490},{"$f":"C27*2*0.3","v":19980},22470,24960,26970,28980,30960,32970,437,468,561,649,724,799]
["Alpine35% AMI",{"$f":"B27*2*0.35","v":20405},{"$f":"C27*2*0.35","v":23310},26215,29119.999999999996,31464.999999999996,33810,36120,38465,510,546,655,757,845,932]
["Alpine40% AMI",{"$f":"B27*2*0.4","v":23320},{"$f":"C27*2*0.4","v":26640},29960,33280,35960,38640,41280,43960,583,624,749,865,966,1065]
["Alpine45% AMI",{"$f":"B27*2*0.45","v":26235},{"$f":"C27*2*0.45","v":29970},33705,37440,40455,43470,46440,49455,655,702,842,973,1086,1198]
["Alpine50% AMI",29150,33300,37450,41600,44950,48300,51600,54950,{"$f":"TRUNC(B27/12*0.3)","v":728},{"$f":"TRUNC((B27+C27)/2/12*0.3)","v":780},{"$f":"TRUNC((D27)/12*0.3)","v":936},{"$f":"TRUNC(((E27+F27)/2)/12*0.3)","v":1081},{"$f":"TRUNC(G27/12*0.3)","v":1207},{"$f":"TRUNC(((H27+I27)/2)/12*0.3)","v":1331}]
["Alpine55% AMI",{"$f":"B27*2*0.55","v":32065.000000000004},{"$f":"C27*2*0.55","v":36630},41195,45760.000000000007,49445.000000000007,53130.000000000007,56760.000000000007,60445.000000000007,{"$f":"TRUNC(B28/12*0.3)","v":801},{"$f":"TRUNC((B28+C28)/2/12*0.3)","v":858},{"$f":"TRUNC((D28)/12*0.3)","v":1029},{"$f":"TRUNC(((E28+F28)/2)/12*0.3)","v":1190},{"$f":"TRUNC(G28/12*0.3)","v":1328},{"$f":"TRUNC(((H28+I28)/2)/12*0.3)","v":1465}]
["Alpine60% AMI",{"$f":"B27*2*0.6","v":34980},{"$f":"C27*2*0.6","v":39960},44940,49920,53940,57960,61920,65940,874,936,1123,1298,1449,1598]
["Alpine65% AMI",{"$f":"B27*2*0.65","v":37895},{"$f":"C27*2*0.65","v":43290},48685,54080,58435,62790,67080,71435,947,1014,1217,1406,1569,1731]
["Alpine70% AMI",{"$f":"B27*2*0.7","v":40810},{"$f":"C27*2*0.7","v":46620},52430,58239.999999999993,62929.999999999993,67620,72240,76930,1020,1092,1310,1514,1690,1864]
["Alpine75% AMI",{"$f":"B27*2*0.75","v":43725},{"$f":"C27*2*0.75","v":49950},56175,62400,67425,72450,77400,82425,1093,1170,1404,1622,1811,1997]
["Alpine80% AMI",{"$f":"B27*2*0.8","v":46640},{"$f":"C27*2*0.8","v":53280},59920,66560,71920,77280,82560,87920,1166,1249,1498,1731,1932,2131]
["Alpine90% AMI",{"$f":"B27*2*0.9","v":52470},{"$f":"C27*2*0.9","v":59940},67410,74880,80910,86940,92880,98910,1311,1405,1685,1947,2173,2397]
["Alpine100% AMI",{"$f":"B27*2","v":58300},{"$f":"C27*2","v":66600},74900,83200,89900,96600,103200,109900,{"$f":"J27*2","v":1456},{"$f":"K27*2","v":1560},1872,2162,2414,2662]
["Alpine110% AMI",{"$f":"B27*2*1.1","v":64130.000000000007},{"$f":"C27*2*1.1","v":73260},82390,91520.000000000015,98890.000000000015,106260.00000000001,113520.00000000001,120890.00000000001,{"$f":"TRUNC(B36/12*0.3)","v":1603},{"$f":"TRUNC((B36+C36)/2/12*0.3)","v":1717},{"$f":"TRUNC((D36)/12*0.3)","v":2059},{"$f":"TRUNC(((E36+F36)/2)/12*0.3)","v":2380},{"$f":"TRUNC(G36/12*0.3)","v":2656},{"$f":"TRUNC(((H36+I36)/2)/12*0.3)","v":2930}]
["Alpine120% AMI",{"$f":"B27*2*1.2","v":69960},{"$f":"C27*2*1.2","v":79920},89880,99840,107880,115920,123840,131880,1749,1873,2247,2596,2898,3196]
["Amador15% AMI",{"$f":"B45*2*0.15","v":8265},{"$f":"C45*2*0.15","v":9450},{"$f":"D45*2*0.15","v":10635},{"$f":"E45*2*0.15","v":11805},{"$f":"F45*2*0.15","v":12750},{"$f":"G45*2*0.15","v":13695},14640,15585,206,221,265,306,342,377]
["Amador20% AMI",{"$f":"B45*2*0.2","v":11020},{"$f":"C45*2*0.2","v":12600},14180,15740,17000,18260,19520,20780,275,295,354,409,456,503]
["Amador25% AMI",{"$f":"B45*2*0.25","v":13775},{"$f":"C45*2*0.25","v":15750},17725,19675,21250,22825,24400,25975,344,369,443,511,570,629]
["Amador30% AMI",{"$f":"B45*2*0.3","v":16530},{"$f":"C45*2*0.3","v":18900},21270,23610,25500,27390,29280,31170,413,442,531,613,684,755]
["Amador35% AMI",{"$f":"B45*2*0.35","v":19285},{"$f":"C45*2*0.35","v":22050},24815,27545,29749.999999999996,31954.999999999996,34160,36365,482,516,620,716,798,881]
["Amador40% AMI",{"$f":"B45*2*0.4","v":22040},{"$f":"C45*2*0.4","v":25200},28360,31480,34000,36520,39040,41560,551,590,709,818,913,1007]
["Amador45% AMI",{"$f":"B45*2*0.45","v":24795},{"$f":"C45*2*0.45","v":28350},31905,35415,38250,41085,43920,46755,619,664,797,920,1027,1133]
["Amador50% AMI",27550,31500,35450,39350,42500,45650,48800,51950,{"$f":"TRUNC(B45/12*0.3)","v":688},{"$f":"TRUNC((B45+C45)/2/12*0.3)","v":738},{"$f":"TRUNC((D45)/12*0.3)","v":886},{"$f":"TRUNC(((E45+F45)/2)/12*0.3)","v":1023},{"$f":"TRUNC(G45/12*0.3)","v":1141},{"$f":"TRUNC(((H45+I45)/2)/12*0.3)","v":1259}]
["Amador55% AMI",{"$f":"B45*2*0.55","v":30305.000000000004},{"$f":"C45*2*0.55","v":34650},38995,43285,46750.000000000007,50215.000000000007,53680.000000000007,57145.000000000007,{"$f":"TRUNC(B46/12*0.3)","v":757},{"$f":"TRUNC((B46+C46)/2/12*0.3)","v":811},{"$f":"TRUNC((D46)/12*0.3)","v":974},{"$f":"TRUNC(((E46+F46)/2)/12*0.3)","v":1125},{"$f":"TRUNC(G46/12*0.3)","v":1255},{"$f":"TRUNC(((H46+I46)/2)/12*0.3)","v":1385}]
["Amador60% AMI",{"$f":"B45*2*0.6","v":33060},{"$f":"C45*2*0.6","v":37800},42540,47220,51000,54780,58560,62340,826,885,1063,1227,1369,1511]
["Amador65% AMI",{"$f":"B45*2*0.65","v":35815},{"$f":"C45*2*0.65","v":40950},46085,51155,55250,59345,63440,67535,895,959,1152,1330,1483,1637]
["Amador70% AMI",{"$f":"B45*2*0.7","v":38570},{"$f":"C45*2*0.7","v":44100},49630,55090,59499.999999999993,63909.999999999993,68320,72730,964,1033,1240,1432,1597,1763]
["Amador75% AMI",{"$f":"B45*2*0.75","v":41325},{"$f":"C45*2*0.75","v":47250},53175,59025,63750,68475,73200,77925,1033,1107,1329,1534,1711,1889]
["Amador80% AMI",{"$f":"B45*2*0.8","v":44080},{"$f":"C45*2*0.8","v":50400},56720,62960,68000,73040,78080,83120,1102,1181,1418,1637,1826,2015]
["Amador90% AMI",{"$f":"B45*2*0.9","v":49590},{"$f":"C45*2*0.9","v":56700},63810,70830,76500,82170,87840,93510,1239,1328,1595,1841,2054,2266]
["Amador100% AMI",{"$f":"B45*2","v":55100},{"$f":"C45*2","v":63000},70900,78700,85000,91300,97600,103900,{"$f":"J45*2","v":1376},{"$f":"K45*2","v":1476},1772,2046,2282,2518]
["Amador110% AMI",{"$f":"B45*2*1.1","v":60610.000000000007},{"$f":"C45*2*1.1","v":69300},77990,86570,93500.000000000015,100430.00000000001,107360.00000000001,114290.00000000001,{"$f":"TRUNC(B54/12*0.3)","v":1515},{"$f":"TRUNC((B54+C54)/2/12*0.3)","v":1623},{"$f":"TRUNC((D54)/12*0.3)","v":1949},{"$f":"TRUNC(((E54+F54)/2)/12*0.3)","v":2250},{"$f":"TRUNC(G54/12*0.3)","v":2510},{"$f":"TRUNC(((H54+I54)/2)/12*0.3)","v":2770}]
["Amador120% AMI",{"$f":"B45*2*1.2","v":66120},{"$f":"C45*2*1.2","v":75600},85080,94440,102000,109560,117120,124680,1653,1771,2127,2455,2739,3022]
["Butte15% AMI",{"$f":"B63*2*0.15","v":7425},{"$f":"C63*2*0.15","v":8490},{"$f":"D63*2*0.15","v":9555},{"$f":"E63*2*0.15","v":10605},{"$f":"F63*2*0.15","v":11460},{"$f":"G63*2*0.15","v":12315},13155,14010,185,198,238,275,307,339]
["Butte20% AMI",{"$f":"B63*2*0.2","v":9900},{"$f":"C63*2*0.2","v":11320},12740,14140,15280,16420,17540,18680,247,265,318,367,410,452]
["Butte25% AMI",{"$f":"B63*2*0.25","v":12375},{"$f":"C63*2*0.25","v":14150},15925,17675,19100,20525,21925,23350,309,331,398,459,513,565]
["Butte30% AMI",{"$f":"B63*2*0.3","v":14850},{"$f":"C63*2*0.3","v":16980},19110,21210,22920,24630,26310,28020,371,397,477,551,615,679]
["Butte35% AMI",{"$f":"B63*2*0.35","v":17325},{"$f":"C63*2*0.35","v":19810},22295,24745,26740,28734.999999999996,30694.999999999996,32689.999999999996,433,464,557,643,718,792]
["Butte40% AMI",{"$f":"B63*2*0.4","v":19800},{"$f":"C63*2*0.4","v":22640},25480,28280,30560,32840,35080,37360,495,530,637,735,821,905]
["Butte45% AMI",{"$f":"B63*2*0.45","v":22275},{"$f":"C63*2*0.45","v":25470},28665,31815,34380,36945,39465,42030,556,596,716,827,923,1018]
["Butte50% AMI",24750,28300,31850,35350,38200,41050,43850,46700,{"$f":"TRUNC(B63/12*0.3)","v":618},{"$f":"TRUNC((B63+C63)/2/12*0.3)","v":663},{"$f":"TRUNC((D63)/12*0.3)","v":796},{"$f":"TRUNC(((E63+F63)/2)/12*0.3)","v":919},{"$f":"TRUNC(G63/12*0.3)","v":1026},{"$f":"TRUNC(((H63+I63)/2)/12*0.3)","v":1131}]
["Butte55% AMI",{"$f":"B63*2*0.55","v":27225.000000000004},{"$f":"C63*2*0.55","v":31130.000000000004},35035,38885,42020,45155.000000000007,48235.000000000007,51370.000000000007,{"$f":"TRUNC(B64/12*0.3)","v":680},{"$f":"TRUNC((B64+C64)/2/12*0.3)","v":729},{"$f":"TRUNC((D64)/12*0.3)","v":875},{"$f":"TRUNC(((E64+F64)/2)/12*0.3)","v":1011},{"$f":"TRUNC(G64/12*0.3)","v":1128},{"$f":"TRUNC(((H64+I64)/2)/12*0.3)","v":1245}]
["Butte60% AMI",{"$f":"B63*2*0.6","v":29700},{"$f":"C63*2*0.6","v":33960},38220,42420,45840,49260,52620,56040,742,795,955,1103,1231,1358]
["Butte65% AMI",{"$f":"B63*2*0.65","v":32175},{"$f":"C63*2*0.65","v":36790},41405,45955,49660,53365,57005,60710,804,862,1035,1195,1334,1471]
["Butte70% AMI",{"$f":"B63*2*0.7","v":34650},{"$f":"C63*2*0.7","v":39620},44590,49490,53480,57469.999999999993,61389.999999999993,65379.999999999993,866,928,1114,1287,1436,1584]
["Butte75% AMI",{"$f":"B63*2*0.75","v":37125},{"$f":"C63*2*0.75","v":42450},47775,53025,57300,61575,65775,70050,928,994,1194,1379,1539,1697]
["Butte80% AMI",{"$f":"B63*2*0.8","v":39600},{"$f":"C63*2*0.8","v":45280},50960,56560,61120,65680,70160,74720,990,1061,1274,1471,1642,1811]
["Butte90% AMI",{"$f":"B63*2*0.9","v":44550},{"$f":"C63*2*0.9","v":50940},57330,63630,68760,73890,78930,84060,1113,1193,1433,1654,1847,2037]
["Butte100% AMI",{"$f":"B63*2","v":49500},{"$f":"C63*2","v":56600},63700,70700,76400,82100,87700,93400,{"$f":"J63*2","v":1236},{"$f":"K63*2","v":1326},1592,1838,2052,2262]
["Butte110% AMI",{"$f":"B63*2*1.1","v":54450.000000000007},{"$f":"C63*2*1.1","v":62260.000000000007},70070,77770,84040,90310.000000000015,96470.000000000015,102740.00000000001,{"$f":"TRUNC(B72/12*0.3)","v":1361},{"$f":"TRUNC((B72+C72)/2/12*0.3)","v":1458},{"$f":"TRUNC((D72)/12*0.3)","v":1751},{"$f":"TRUNC(((E72+F72)/2)/12*0.3)","v":2022},{"$f":"TRUNC(G72/12*0.3)","v":2257},{"$f":"TRUNC(((H72+I72)/2)/12*0.3)","v":2490}]
["Butte120% AMI",{"$f":"B63*2*1.2","v":59400},{"$f":"C63*2*1.2","v":67920},76440,84840,91680,98520,105240,112080,1485,1591,1911,2206,2463,2716]
["Calaveras15% AMI",{"$f":"B81*2*0.15","v":8445},{"$f":"C81*2*0.15","v":9660},{"$f":"D81*2*0.15","v":10860},{"$f":"E81*2*0.15","v":12060},{"$f":"F81*2*0.15","v":13035},{"$f":"G81*2*0.15","v":13995},14955,15930,211,226,271,313,349,386]
["Calaveras20% AMI",{"$f":"B81*2*0.2","v":11260},{"$f":"C81*2*0.2","v":12880},14480,16080,17380,18660,19940,21240,281,301,362,418,466,514]
["Calaveras25% AMI",{"$f":"B81*2*0.25","v":14075},{"$f":"C81*2*0.25","v":16100},18100,20100,21725,23325,24925,26550,351,377,452,522,583,643]
["Calaveras30% AMI",{"$f":"B81*2*0.3","v":16890},{"$f":"C81*2*0.3","v":19320},21720,24120,26070,27990,29910,31860,422,452,543,627,699,772]
["Calaveras35% AMI",{"$f":"B81*2*0.35","v":19705},{"$f":"C81*2*0.35","v":22540},25340,28140,30414.999999999996,32654.999999999996,34895,37170,492,528,633,731,816,900]
["Calaveras40% AMI",{"$f":"B81*2*0.4","v":22520},{"$f":"C81*2*0.4","v":25760},28960,32160,34760,37320,39880,42480,563,603,724,836,933,1029]
["Calaveras45% AMI",{"$f":"B81*2*0.45","v":25335},{"$f":"C81*2*0.45","v":28980},32580,36180,39105,41985,44865,47790,633,678,814,941,1049,1158]
["Calaveras50% AMI",28150,32200,36200,40200,43450,46650,49850,53100,{"$f":"TRUNC(B81/12*0.3)","v":703},{"$f":"TRUNC((B81+C81)/2/12*0.3)","v":754},{"$f":"TRUNC((D81)/12*0.3)","v":905},{"$f":"TRUNC(((E81+F81)/2)/12*0.3)","v":1045},{"$f":"TRUNC(G81/12*0.3)","v":1166},{"$f":"TRUNC(((H81+I81)/2)/12*0.3)","v":1286}]
["Calaveras55% AMI",{"$f":"B81*2*0.55","v":30965.000000000004},{"$f":"C81*2*0.55","v":35420},39820,44220,47795.000000000007,51315.000000000007,54835.000000000007,58410.000000000007,{"$f":"TRUNC(B82/12*0.3)","v":774},{"$f":"TRUNC((B82+C82)/2/12*0.3)","v":829},{"$f":"TRUNC((D82)/12*0.3)","v":995},{"$f":"TRUNC(((E82+F82)/2)/12*0.3)","v":1150},{"$f":"TRUNC(G82/12*0.3)","v":1282},{"$f":"TRUNC(((H82+I82)/2)/12*0.3)","v":1415}]
["Calaveras60% AMI",{"$f":"B81*2*0.6","v":33780},{"$f":"C81*2*0.6","v":38640},43440,48240,52140,55980,59820,63720,844,905,1086,1254,1399,1544]
["Calaveras65% AMI",{"$f":"B81*2*0.65","v":36595},{"$f":"C81*2*0.65","v":41860},47060,52260,56485,60645,64805,69030,914,980,1176,1359,1516,1672]
["Calaveras70% AMI",{"$f":"B81*2*0.7","v":39410},{"$f":"C81*2*0.7","v":45080},50680,56280,60829.999999999993,65309.999999999993,69790,74340,985,1056,1267,1463,1632,1801]
["Calaveras75% AMI",{"$f":"B81*2*0.75","v":42225},{"$f":"C81*2*0.75","v":48300},54300,60300,65175,69975,74775,79650,1055,1131,1357,1568,1749,1930]
["Calaveras80% AMI",{"$f":"B81*2*0.8","v":45040},{"$f":"C81*2*0.8","v":51520},57920,64320,69520,74640,79760,84960,1126,1207,1448,1673,1866,2059]
["Calaveras90% AMI",{"$f":"B81*2*0.9","v":50670},{"$f":"C81*2*0.9","v":57960},65160,72360,78210,83970,89730,95580,1266,1357,1629,1882,2099,2316]
["Calaveras100% AMI",{"$f":"B81*2","v":56300},{"$f":"C81*2","v":64400},72400,80400,86900,93300,99700,106200,{"$f":"J81*2","v":1406},{"$f":"K81*2","v":1508},1810,2090,2332,2572]
["Calaveras110% AMI",{"$f":"B81*2*1.1","v":61930.000000000007},{"$f":"C81*2*1.1","v":70840},79640,88440,95590.000000000015,102630.00000000001,109670.00000000001,116820.00000000001,{"$f":"TRUNC(B90/12*0.3)","v":1548},{"$f":"TRUNC((B90+C90)/2/12*0.3)","v":1659},{"$f":"TRUNC((D90)/12*0.3)","v":1991},{"$f":"TRUNC(((E90+F90)/2)/12*0.3)","v":2300},{"$f":"TRUNC(G90/12*0.3)","v":2565},{"$f":"TRUNC(((H90+I90)/2)/12*0.3)","v":2831}]
["Calaveras120% AMI",{"$f":"B81*2*1.2","v":67560},{"$f":"C81*2*1.2","v":77280},86880,96480,104280,111960,119640,127440,1689,1810,2172,2509,2799,3088]
["Colusa15% AMI",{"$f":"B99*2*0.15","v":7350},{"$f":"C99*2*0.15","v":8400},{"$f":"D99*2*0.15","v":9450},{"$f":"E99*2*0.15","v":10485},{"$f":"F99*2*0.15","v":11325},{"$f":"G99*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Colusa20% AMI",{"$f":"B99*2*0.2","v":9800},{"$f":"C99*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Colusa25% AMI",{"$f":"B99*2*0.25","v":12250},{"$f":"C99*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Colusa30% AMI",{"$f":"B99*2*0.3","v":14700},{"$f":"C99*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Colusa35% AMI",{"$f":"B99*2*0.35","v":17150},{"$f":"C99*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Colusa40% AMI",{"$f":"B99*2*0.4","v":19600},{"$f":"C99*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Colusa45% AMI",{"$f":"B99*2*0.45","v":22050},{"$f":"C99*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Colusa50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B99/12*0.3)","v":612},{"$f":"TRUNC((B99+C99)/2/12*0.3)","v":656},{"$f":"TRUNC((D99)/12*0.3)","v":787},{"$f":"TRUNC(((E99+F99)/2)/12*0.3)","v":908},{"$f":"TRUNC(G99/12*0.3)","v":1013},{"$f":"TRUNC(((H99+I99)/2)/12*0.3)","v":1118}]
["Colusa55% AMI",{"$f":"B99*2*0.55","v":26950.000000000004},{"$f":"C99*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B100/12*0.3)","v":673},{"$f":"TRUNC((B100+C100)/2/12*0.3)","v":721},{"$f":"TRUNC((D100)/12*0.3)","v":866},{"$f":"TRUNC(((E100+F100)/2)/12*0.3)","v":999},{"$f":"TRUNC(G100/12*0.3)","v":1115},{"$f":"TRUNC(((H100+I100)/2)/12*0.3)","v":1230}]
["Colusa60% AMI",{"$f":"B99*2*0.6","v":29400},{"$f":"C99*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Colusa65% AMI",{"$f":"B99*2*0.65","v":31850},{"$f":"C99*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Colusa70% AMI",{"$f":"B99*2*0.7","v":34300},{"$f":"C99*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Colusa75% AMI",{"$f":"B99*2*0.75","v":36750},{"$f":"C99*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Colusa80% AMI",{"$f":"B99*2*0.8","v":39200},{"$f":"C99*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Colusa90% AMI",{"$f":"B99*2*0.9","v":44100},{"$f":"C99*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Colusa100% AMI",{"$f":"B99*2","v":49000},{"$f":"C99*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J99*2","v":1224},{"$f":"K99*2","v":1312},1574,1816,2026,2236]
["Colusa110% AMI",{"$f":"B99*2*1.1","v":53900.000000000007},{"$f":"C99*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B108/12*0.3)","v":1347},{"$f":"TRUNC((B108+C108)/2/12*0.3)","v":1443},{"$f":"TRUNC((D108)/12*0.3)","v":1732},{"$f":"TRUNC(((E108+F108)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G108/12*0.3)","v":2230},{"$f":"TRUNC(((H108+I108)/2)/12*0.3)","v":2461}]
["Colusa120% AMI",{"$f":"B99*2*1.2","v":58800},{"$f":"C99*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Contra Costa15% AMI",{"$f":"B117*2*0.15","v":13710},{"$f":"C117*2*0.15","v":15660},{"$f":"D117*2*0.15","v":17625},{"$f":"E117*2*0.15","v":19575},{"$f":"F117*2*0.15","v":21150},{"$f":"G117*2*0.15","v":22710},24285,25845,342,367,440,509,567,626]
["Contra Costa20% AMI",{"$f":"B117*2*0.2","v":18280},{"$f":"C117*2*0.2","v":20880},23500,26100,28200,30280,32380,34460,457,489,587,678,757,835]
["Contra Costa25% AMI",{"$f":"B117*2*0.25","v":22850},{"$f":"C117*2*0.25","v":26100},29375,32625,35250,37850,40475,43075,571,611,734,848,946,1044]
["Contra Costa30% AMI",{"$f":"B117*2*0.3","v":27420},{"$f":"C117*2*0.3","v":31320},35250,39150,42300,45420,48570,51690,685,734,881,1018,1135,1253]
["Contra Costa35% AMI",{"$f":"B117*2*0.35","v":31989.999999999996},{"$f":"C117*2*0.35","v":36540},41125,45675,49350,52990,56665,60304.999999999993,799,856,1028,1187,1324,1462]
["Contra Costa40% AMI",{"$f":"B117*2*0.4","v":36560},{"$f":"C117*2*0.4","v":41760},47000,52200,56400,60560,64760,68920,914,979,1175,1357,1514,1671]
["Contra Costa45% AMI",{"$f":"B117*2*0.45","v":41130},{"$f":"C117*2*0.45","v":46980},52875,58725,63450,68130,72855,77535,1028,1101,1321,1527,1703,1879]
["Contra Costa50% AMI",45700,52200,58750,65250,70500,75700,80950,86150,{"$f":"TRUNC(B117/12*0.3)","v":1142},{"$f":"TRUNC((B117+C117)/2/12*0.3)","v":1223},{"$f":"TRUNC((D117)/12*0.3)","v":1468},{"$f":"TRUNC(((E117+F117)/2)/12*0.3)","v":1696},{"$f":"TRUNC(G117/12*0.3)","v":1892},{"$f":"TRUNC(((H117+I117)/2)/12*0.3)","v":2088}]
["Contra Costa55% AMI",{"$f":"B117*2*0.55","v":50270.000000000007},{"$f":"C117*2*0.55","v":57420.000000000007},64625.000000000007,71775,77550,83270,89045,94765.000000000015,{"$f":"TRUNC(B118/12*0.3)","v":1256},{"$f":"TRUNC((B118+C118)/2/12*0.3)","v":1346},{"$f":"TRUNC((D118)/12*0.3)","v":1615},{"$f":"TRUNC(((E118+F118)/2)/12*0.3)","v":1866},{"$f":"TRUNC(G118/12*0.3)","v":2081},{"$f":"TRUNC(((H118+I118)/2)/12*0.3)","v":2297}]
["Contra Costa60% AMI",{"$f":"B117*2*0.6","v":54840},{"$f":"C117*2*0.6","v":62640},70500,78300,84600,90840,97140,103380,1371,1468,1762,2036,2271,2506]
["Contra Costa65% AMI",{"$f":"B117*2*0.65","v":59410},{"$f":"C117*2*0.65","v":67860},76375,84825,91650,98410,105235,111995,1485,1590,1909,2205,2460,2715]
["Contra Costa70% AMI",{"$f":"B117*2*0.7","v":63979.999999999993},{"$f":"C117*2*0.7","v":73080},82250,91350,98700,105980,113330,120609.99999999999,1599,1713,2056,2375,2649,2924]
["Contra Costa75% AMI",{"$f":"B117*2*0.75","v":68550},{"$f":"C117*2*0.75","v":78300},88125,97875,105750,113550,121425,129225,1713,1835,2203,2545,2838,3133]
["Contra Costa80% AMI",{"$f":"B117*2*0.8","v":73120},{"$f":"C117*2*0.8","v":83520},94000,104400,112800,121120,129520,137840,1828,1958,2350,2715,3028,3342]
["Contra Costa90% AMI",{"$f":"B117*2*0.9","v":82260},{"$f":"C117*2*0.9","v":93960},105750,117450,126900,136260,145710,155070,2056,2202,2643,3054,3406,3759]
["Contra Costa100% AMI",{"$f":"B117*2","v":91400},{"$f":"C117*2","v":104400},117500,130500,141000,151400,161900,172300,{"$f":"J117*2","v":2284},{"$f":"K117*2","v":2446},2936,3392,3784,4176]
["Contra Costa110% AMI",{"$f":"B117*2*1.1","v":100540.00000000001},{"$f":"C117*2*1.1","v":114840.00000000001},129250.00000000001,143550,155100,166540,178090,189530.00000000003,{"$f":"TRUNC(B126/12*0.3)","v":2513},{"$f":"TRUNC((B126+C126)/2/12*0.3)","v":2692},{"$f":"TRUNC((D126)/12*0.3)","v":3231},{"$f":"TRUNC(((E126+F126)/2)/12*0.3)","v":3733},{"$f":"TRUNC(G126/12*0.3)","v":4163},{"$f":"TRUNC(((H126+I126)/2)/12*0.3)","v":4595}]
["Contra Costa120% AMI",{"$f":"B117*2*1.2","v":109680},{"$f":"C117*2*1.2","v":125280},141000,156600,169200,181680,194280,206760,2742,2937,3525,4072,4542,5013]
["Del Norte15% AMI",{"$f":"B135*2*0.15","v":7350},{"$f":"C135*2*0.15","v":8400},{"$f":"D135*2*0.15","v":9450},{"$f":"E135*2*0.15","v":10485},{"$f":"F135*2*0.15","v":11325},{"$f":"G135*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Del Norte20% AMI",{"$f":"B135*2*0.2","v":9800},{"$f":"C135*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Del Norte25% AMI",{"$f":"B135*2*0.25","v":12250},{"$f":"C135*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Del Norte30% AMI",{"$f":"B135*2*0.3","v":14700},{"$f":"C135*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Del Norte35% AMI",{"$f":"B135*2*0.35","v":17150},{"$f":"C135*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Del Norte40% AMI",{"$f":"B135*2*0.4","v":19600},{"$f":"C135*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Del Norte45% AMI",{"$f":"B135*2*0.45","v":22050},{"$f":"C135*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Del Norte50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B135/12*0.3)","v":612},{"$f":"TRUNC((B135+C135)/2/12*0.3)","v":656},{"$f":"TRUNC((D135)/12*0.3)","v":787},{"$f":"TRUNC(((E135+F135)/2)/12*0.3)","v":908},{"$f":"TRUNC(G135/12*0.3)","v":1013},{"$f":"TRUNC(((H135+I135)/2)/12*0.3)","v":1118}]
["Del Norte55% AMI",{"$f":"B135*2*0.55","v":26950.000000000004},{"$f":"C135*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B136/12*0.3)","v":673},{"$f":"TRUNC((B136+C136)/2/12*0.3)","v":721},{"$f":"TRUNC((D136)/12*0.3)","v":866},{"$f":"TRUNC(((E136+F136)/2)/12*0.3)","v":999},{"$f":"TRUNC(G136/12*0.3)","v":1115},{"$f":"TRUNC(((H136+I136)/2)/12*0.3)","v":1230}]
["Del Norte60% AMI",{"$f":"B135*2*0.6","v":29400},{"$f":"C135*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Del Norte65% AMI",{"$f":"B135*2*0.65","v":31850},{"$f":"C135*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Del Norte70% AMI",{"$f":"B135*2*0.7","v":34300},{"$f":"C135*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Del Norte75% AMI",{"$f":"B135*2*0.75","v":36750},{"$f":"C135*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Del Norte80% AMI",{"$f":"B135*2*0.8","v":39200},{"$f":"C135*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Del Norte90% AMI",{"$f":"B135*2*0.9","v":44100},{"$f":"C135*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Del Norte100% AMI",{"$f":"B135*2","v":49000},{"$f":"C135*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J135*2","v":1224},{"$f":"K135*2","v":1312},1574,1816,2026,2236]
["Del Norte110% AMI",{"$f":"B135*2*1.1","v":53900.000000000007},{"$f":"C135*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B144/12*0.3)","v":1347},{"$f":"TRUNC((B144+C144)/2/12*0.3)","v":1443},{"$f":"TRUNC((D144)/12*0.3)","v":1732},{"$f":"TRUNC(((E144+F144)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G144/12*0.3)","v":2230},{"$f":"TRUNC(((H144+I144)/2)/12*0.3)","v":2461}]
["Del Norte120% AMI",{"$f":"B135*2*1.2","v":58800},{"$f":"C135*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["El Dorado15% AMI",{"$f":"B153*2*0.15","v":9075},{"$f":"C153*2*0.15","v":10365},{"$f":"D153*2*0.15","v":11655},{"$f":"E153*2*0.15","v":12945},{"$f":"F153*2*0.15","v":13995},{"$f":"G153*2*0.15","v":15030},16065,17100,226,243,291,336,375,414]
["El Dorado20% AMI",{"$f":"B153*2*0.2","v":12100},{"$f":"C153*2*0.2","v":13820},15540,17260,18660,20040,21420,22800,302,324,388,449,501,552]
["El Dorado25% AMI",{"$f":"B153*2*0.25","v":15125},{"$f":"C153*2*0.25","v":17275},19425,21575,23325,25050,26775,28500,378,405,485,561,626,690]
["El Dorado30% AMI",{"$f":"B153*2*0.3","v":18150},{"$f":"C153*2*0.3","v":20730},23310,25890,27990,30060,32130,34200,453,486,582,673,751,829]
["El Dorado35% AMI",{"$f":"B153*2*0.35","v":21175},{"$f":"C153*2*0.35","v":24185},27195,30204.999999999996,32654.999999999996,35070,37485,39900,529,567,679,785,876,967]
["El Dorado40% AMI",{"$f":"B153*2*0.4","v":24200},{"$f":"C153*2*0.4","v":27640},31080,34520,37320,40080,42840,45600,605,648,777,898,1002,1105]
["El Dorado45% AMI",{"$f":"B153*2*0.45","v":27225},{"$f":"C153*2*0.45","v":31095},34965,38835,41985,45090,48195,51300,680,729,874,1010,1127,1243]
["El Dorado50% AMI",30250,34550,38850,43150,46650,50100,53550,57000,{"$f":"TRUNC(B153/12*0.3)","v":756},{"$f":"TRUNC((B153+C153)/2/12*0.3)","v":810},{"$f":"TRUNC((D153)/12*0.3)","v":971},{"$f":"TRUNC(((E153+F153)/2)/12*0.3)","v":1122},{"$f":"TRUNC(G153/12*0.3)","v":1252},{"$f":"TRUNC(((H153+I153)/2)/12*0.3)","v":1381}]
["El Dorado55% AMI",{"$f":"B153*2*0.55","v":33275},{"$f":"C153*2*0.55","v":38005},42735,47465.000000000007,51315.000000000007,55110.000000000007,58905.000000000007,62700.000000000007,{"$f":"TRUNC(B154/12*0.3)","v":831},{"$f":"TRUNC((B154+C154)/2/12*0.3)","v":891},{"$f":"TRUNC((D154)/12*0.3)","v":1068},{"$f":"TRUNC(((E154+F154)/2)/12*0.3)","v":1234},{"$f":"TRUNC(G154/12*0.3)","v":1377},{"$f":"TRUNC(((H154+I154)/2)/12*0.3)","v":1520}]
["El Dorado60% AMI",{"$f":"B153*2*0.6","v":36300},{"$f":"C153*2*0.6","v":41460},46620,51780,55980,60120,64260,68400,907,972,1165,1347,1503,1658]
["El Dorado65% AMI",{"$f":"B153*2*0.65","v":39325},{"$f":"C153*2*0.65","v":44915},50505,56095,60645,65130,69615,74100,983,1053,1262,1459,1628,1796]
["El Dorado70% AMI",{"$f":"B153*2*0.7","v":42350},{"$f":"C153*2*0.7","v":48370},54390,60409.999999999993,65309.999999999993,70140,74970,79800,1058,1134,1359,1571,1753,1934]
["El Dorado75% AMI",{"$f":"B153*2*0.75","v":45375},{"$f":"C153*2*0.75","v":51825},58275,64725,69975,75150,80325,85500,1134,1215,1456,1683,1878,2072]
["El Dorado80% AMI",{"$f":"B153*2*0.8","v":48400},{"$f":"C153*2*0.8","v":55280},62160,69040,74640,80160,85680,91200,1210,1296,1554,1796,2004,2211]
["El Dorado90% AMI",{"$f":"B153*2*0.9","v":54450},{"$f":"C153*2*0.9","v":62190},69930,77670,83970,90180,96390,102600,1361,1458,1748,2020,2254,2487]
["El Dorado100% AMI",{"$f":"B153*2","v":60500},{"$f":"C153*2","v":69100},77700,86300,93300,100200,107100,114000,{"$f":"J153*2","v":1512},{"$f":"K153*2","v":1620},1942,2244,2504,2762]
["El Dorado110% AMI",{"$f":"B153*2*1.1","v":66550},{"$f":"C153*2*1.1","v":76010},85470,94930.000000000015,102630.00000000001,110220.00000000001,117810.00000000001,125400.00000000001,{"$f":"TRUNC(B162/12*0.3)","v":1663},{"$f":"TRUNC((B162+C162)/2/12*0.3)","v":1782},{"$f":"TRUNC((D162)/12*0.3)","v":2136},{"$f":"TRUNC(((E162+F162)/2)/12*0.3)","v":2469},{"$f":"TRUNC(G162/12*0.3)","v":2755},{"$f":"TRUNC(((H162+I162)/2)/12*0.3)","v":3040}]
["El Dorado120% AMI",{"$f":"B153*2*1.2","v":72600},{"$f":"C153*2*1.2","v":82920},93240,103560,111960,120240,128520,136800,1815,1944,2331,2694,3006,3316]
["Fresno15% AMI",{"$f":"B171*2*0.15","v":7350},{"$f":"C171*2*0.15","v":8400},{"$f":"D171*2*0.15","v":9450},{"$f":"E171*2*0.15","v":10485},{"$f":"F171*2*0.15","v":11325},{"$f":"G171*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Fresno20% AMI",{"$f":"B171*2*0.2","v":9800},{"$f":"C171*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Fresno25% AMI",{"$f":"B171*2*0.25","v":12250},{"$f":"C171*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Fresno30% AMI",{"$f":"B171*2*0.3","v":14700},{"$f":"C171*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Fresno35% AMI",{"$f":"B171*2*0.35","v":17150},{"$f":"C171*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Fresno40% AMI",{"$f":"B171*2*0.4","v":19600},{"$f":"C171*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Fresno45% AMI",{"$f":"B171*2*0.45","v":22050},{"$f":"C171*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Fresno50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B171/12*0.3)","v":612},{"$f":"TRUNC((B171+C171)/2/12*0.3)","v":656},{"$f":"TRUNC((D171)/12*0.3)","v":787},{"$f":"TRUNC(((E171+F171)/2)/12*0.3)","v":908},{"$f":"TRUNC(G171/12*0.3)","v":1013},{"$f":"TRUNC(((H171+I171)/2)/12*0.3)","v":1118}]
["Fresno55% AMI",{"$f":"B171*2*0.55","v":26950.000000000004},{"$f":"C171*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B172/12*0.3)","v":673},{"$f":"TRUNC((B172+C172)/2/12*0.3)","v":721},{"$f":"TRUNC((D172)/12*0.3)","v":866},{"$f":"TRUNC(((E172+F172)/2)/12*0.3)","v":999},{"$f":"TRUNC(G172/12*0.3)","v":1115},{"$f":"TRUNC(((H172+I172)/2)/12*0.3)","v":1230}]
["Fresno60% AMI",{"$f":"B171*2*0.6","v":29400},{"$f":"C171*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Fresno65% AMI",{"$f":"B171*2*0.65","v":31850},{"$f":"C171*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Fresno70% AMI",{"$f":"B171*2*0.7","v":34300},{"$f":"C171*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Fresno75% AMI",{"$f":"B171*2*0.75","v":36750},{"$f":"C171*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Fresno80% AMI",{"$f":"B171*2*0.8","v":39200},{"$f":"C171*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Fresno90% AMI",{"$f":"B171*2*0.9","v":44100},{"$f":"C171*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Fresno100% AMI",{"$f":"B171*2","v":49000},{"$f":"C171*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J171*2","v":1224},{"$f":"K171*2","v":1312},1574,1816,2026,2236]
["Fresno110% AMI",{"$f":"B171*2*1.1","v":53900.000000000007},{"$f":"C171*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B180/12*0.3)","v":1347},{"$f":"TRUNC((B180+C180)/2/12*0.3)","v":1443},{"$f":"TRUNC((D180)/12*0.3)","v":1732},{"$f":"TRUNC(((E180+F180)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G180/12*0.3)","v":2230},{"$f":"TRUNC(((H180+I180)/2)/12*0.3)","v":2461}]
["Fresno120% AMI",{"$f":"B171*2*1.2","v":58800},{"$f":"C171*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Glenn15% AMI",{"$f":"B189*2*0.15","v":7350},{"$f":"C189*2*0.15","v":8400},{"$f":"D189*2*0.15","v":9450},{"$f":"E189*2*0.15","v":10485},{"$f":"F189*2*0.15","v":11325},{"$f":"G189*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Glenn20% AMI",{"$f":"B189*2*0.2","v":9800},{"$f":"C189*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Glenn25% AMI",{"$f":"B189*2*0.25","v":12250},{"$f":"C189*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Glenn30% AMI",{"$f":"B189*2*0.3","v":14700},{"$f":"C189*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Glenn35% AMI",{"$f":"B189*2*0.35","v":17150},{"$f":"C189*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Glenn40% AMI",{"$f":"B189*2*0.4","v":19600},{"$f":"C189*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Glenn45% AMI",{"$f":"B189*2*0.45","v":22050},{"$f":"C189*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Glenn50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B189/12*0.3)","v":612},{"$f":"TRUNC((B189+C189)/2/12*0.3)","v":656},{"$f":"TRUNC((D189)/12*0.3)","v":787},{"$f":"TRUNC(((E189+F189)/2)/12*0.3)","v":908},{"$f":"TRUNC(G189/12*0.3)","v":1013},{"$f":"TRUNC(((H189+I189)/2)/12*0.3)","v":1118}]
["Glenn55% AMI",{"$f":"B189*2*0.55","v":26950.000000000004},{"$f":"C189*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B190/12*0.3)","v":673},{"$f":"TRUNC((B190+C190)/2/12*0.3)","v":721},{"$f":"TRUNC((D190)/12*0.3)","v":866},{"$f":"TRUNC(((E190+F190)/2)/12*0.3)","v":999},{"$f":"TRUNC(G190/12*0.3)","v":1115},{"$f":"TRUNC(((H190+I190)/2)/12*0.3)","v":1230}]
["Glenn60% AMI",{"$f":"B189*2*0.6","v":29400},{"$f":"C189*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Glenn65% AMI",{"$f":"B189*2*0.65","v":31850},{"$f":"C189*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Glenn70% AMI",{"$f":"B189*2*0.7","v":34300},{"$f":"C189*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Glenn75% AMI",{"$f":"B189*2*0.75","v":36750},{"$f":"C189*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Glenn80% AMI",{"$f":"B189*2*0.8","v":39200},{"$f":"C189*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Glenn90% AMI",{"$f":"B189*2*0.9","v":44100},{"$f":"C189*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Glenn100% AMI",{"$f":"B189*2","v":49000},{"$f":"C189*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J189*2","v":1224},{"$f":"K189*2","v":1312},1574,1816,2026,2236]
["Glenn110% AMI",{"$f":"B189*2*1.1","v":53900.000000000007},{"$f":"C189*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B198/12*0.3)","v":1347},{"$f":"TRUNC((B198+C198)/2/12*0.3)","v":1443},{"$f":"TRUNC((D198)/12*0.3)","v":1732},{"$f":"TRUNC(((E198+F198)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G198/12*0.3)","v":2230},{"$f":"TRUNC(((H198+I198)/2)/12*0.3)","v":2461}]
["Glenn120% AMI",{"$f":"B189*2*1.2","v":58800},{"$f":"C189*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Humboldt15% AMI",{"$f":"B207*2*0.15","v":7350},{"$f":"C207*2*0.15","v":8400},{"$f":"D207*2*0.15","v":9450},{"$f":"E207*2*0.15","v":10485},{"$f":"F207*2*0.15","v":11325},{"$f":"G207*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Humboldt20% AMI",{"$f":"B207*2*0.2","v":9800},{"$f":"C207*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Humboldt25% AMI",{"$f":"B207*2*0.25","v":12250},{"$f":"C207*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Humboldt30% AMI",{"$f":"B207*2*0.3","v":14700},{"$f":"C207*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Humboldt35% AMI",{"$f":"B207*2*0.35","v":17150},{"$f":"C207*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Humboldt40% AMI",{"$f":"B207*2*0.4","v":19600},{"$f":"C207*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Humboldt45% AMI",{"$f":"B207*2*0.45","v":22050},{"$f":"C207*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Humboldt50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B207/12*0.3)","v":612},{"$f":"TRUNC((B207+C207)/2/12*0.3)","v":656},{"$f":"TRUNC((D207)/12*0.3)","v":787},{"$f":"TRUNC(((E207+F207)/2)/12*0.3)","v":908},{"$f":"TRUNC(G207/12*0.3)","v":1013},{"$f":"TRUNC(((H207+I207)/2)/12*0.3)","v":1118}]
["Humboldt55% AMI",{"$f":"B207*2*0.55","v":26950.000000000004},{"$f":"C207*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B208/12*0.3)","v":673},{"$f":"TRUNC((B208+C208)/2/12*0.3)","v":721},{"$f":"TRUNC((D208)/12*0.3)","v":866},{"$f":"TRUNC(((E208+F208)/2)/12*0.3)","v":999},{"$f":"TRUNC(G208/12*0.3)","v":1115},{"$f":"TRUNC(((H208+I208)/2)/12*0.3)","v":1230}]
["Humboldt60% AMI",{"$f":"B207*2*0.6","v":29400},{"$f":"C207*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Humboldt65% AMI",{"$f":"B207*2*0.65","v":31850},{"$f":"C207*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Humboldt70% AMI",{"$f":"B207*2*0.7","v":34300},{"$f":"C207*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Humboldt75% AMI",{"$f":"B207*2*0.75","v":36750},{"$f":"C207*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Humboldt80% AMI",{"$f":"B207*2*0.8","v":39200},{"$f":"C207*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Humboldt90% AMI",{"$f":"B207*2*0.9","v":44100},{"$f":"C207*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Humboldt100% AMI",{"$f":"B207*2","v":49000},{"$f":"C207*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J207*2","v":1224},{"$f":"K207*2","v":1312},1574,1816,2026,2236]
["Humboldt110% AMI",{"$f":"B207*2*1.1","v":53900.000000000007},{"$f":"C207*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B216/12*0.3)","v":1347},{"$f":"TRUNC((B216+C216)/2/12*0.3)","v":1443},{"$f":"TRUNC((D216)/12*0.3)","v":1732},{"$f":"TRUNC(((E216+F216)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G216/12*0.3)","v":2230},{"$f":"TRUNC(((H216+I216)/2)/12*0.3)","v":2461}]
["Humboldt120% AMI",{"$f":"B207*2*1.2","v":58800},{"$f":"C207*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Imperial15% AMI",{"$f":"B225*2*0.15","v":7350},{"$f":"C225*2*0.15","v":8400},{"$f":"D225*2*0.15","v":9450},{"$f":"E225*2*0.15","v":10485},{"$f":"F225*2*0.15","v":11325},{"$f":"G225*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Imperial20% AMI",{"$f":"B225*2*0.2","v":9800},{"$f":"C225*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Imperial25% AMI",{"$f":"B225*2*0.25","v":12250},{"$f":"C225*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Imperial30% AMI",{"$f":"B225*2*0.3","v":14700},{"$f":"C225*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Imperial35% AMI",{"$f":"B225*2*0.35","v":17150},{"$f":"C225*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Imperial40% AMI",{"$f":"B225*2*0.4","v":19600},{"$f":"C225*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Imperial45% AMI",{"$f":"B225*2*0.45","v":22050},{"$f":"C225*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Imperial50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B225/12*0.3)","v":612},{"$f":"TRUNC((B225+C225)/2/12*0.3)","v":656},{"$f":"TRUNC((D225)/12*0.3)","v":787},{"$f":"TRUNC(((E225+F225)/2)/12*0.3)","v":908},{"$f":"TRUNC(G225/12*0.3)","v":1013},{"$f":"TRUNC(((H225+I225)/2)/12*0.3)","v":1118}]
["Imperial55% AMI",{"$f":"B225*2*0.55","v":26950.000000000004},{"$f":"C225*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B226/12*0.3)","v":673},{"$f":"TRUNC((B226+C226)/2/12*0.3)","v":721},{"$f":"TRUNC((D226)/12*0.3)","v":866},{"$f":"TRUNC(((E226+F226)/2)/12*0.3)","v":999},{"$f":"TRUNC(G226/12*0.3)","v":1115},{"$f":"TRUNC(((H226+I226)/2)/12*0.3)","v":1230}]
["Imperial60% AMI",{"$f":"B225*2*0.6","v":29400},{"$f":"C225*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Imperial65% AMI",{"$f":"B225*2*0.65","v":31850},{"$f":"C225*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Imperial70% AMI",{"$f":"B225*2*0.7","v":34300},{"$f":"C225*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Imperial75% AMI",{"$f":"B225*2*0.75","v":36750},{"$f":"C225*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Imperial80% AMI",{"$f":"B225*2*0.8","v":39200},{"$f":"C225*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Imperial90% AMI",{"$f":"B225*2*0.9","v":44100},{"$f":"C225*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Imperial100% AMI",{"$f":"B225*2","v":49000},{"$f":"C225*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J225*2","v":1224},{"$f":"K225*2","v":1312},1574,1816,2026,2236]
["Imperial110% AMI",{"$f":"B225*2*1.1","v":53900.000000000007},{"$f":"C225*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B234/12*0.3)","v":1347},{"$f":"TRUNC((B234+C234)/2/12*0.3)","v":1443},{"$f":"TRUNC((D234)/12*0.3)","v":1732},{"$f":"TRUNC(((E234+F234)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G234/12*0.3)","v":2230},{"$f":"TRUNC(((H234+I234)/2)/12*0.3)","v":2461}]
["Imperial120% AMI",{"$f":"B225*2*1.2","v":58800},{"$f":"C225*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Inyo15% AMI",{"$f":"B243*2*0.15","v":7890},{"$f":"C243*2*0.15","v":9015},{"$f":"D243*2*0.15","v":10140},{"$f":"E243*2*0.15","v":11265},{"$f":"F243*2*0.15","v":12180},{"$f":"G243*2*0.15","v":13080},13980,14880,197,211,253,293,327,360]
["Inyo20% AMI",{"$f":"B243*2*0.2","v":10520},{"$f":"C243*2*0.2","v":12020},13520,15020,16240,17440,18640,19840,263,281,338,390,436,481]
["Inyo25% AMI",{"$f":"B243*2*0.25","v":13150},{"$f":"C243*2*0.25","v":15025},16900,18775,20300,21800,23300,24800,328,352,422,488,545,601]
["Inyo30% AMI",{"$f":"B243*2*0.3","v":15780},{"$f":"C243*2*0.3","v":18030},20280,22530,24360,26160,27960,29760,394,422,507,586,654,721]
["Inyo35% AMI",{"$f":"B243*2*0.35","v":18410},{"$f":"C243*2*0.35","v":21035},23660,26285,28420,30519.999999999996,32619.999999999996,34720,460,493,591,683,763,841]
["Inyo40% AMI",{"$f":"B243*2*0.4","v":21040},{"$f":"C243*2*0.4","v":24040},27040,30040,32480,34880,37280,39680,526,563,676,781,872,962]
["Inyo45% AMI",{"$f":"B243*2*0.45","v":23670},{"$f":"C243*2*0.45","v":27045},30420,33795,36540,39240,41940,44640,591,633,760,879,981,1082]
["Inyo50% AMI",26300,30050,33800,37550,40600,43600,46600,49600,{"$f":"TRUNC(B243/12*0.3)","v":657},{"$f":"TRUNC((B243+C243)/2/12*0.3)","v":704},{"$f":"TRUNC((D243)/12*0.3)","v":845},{"$f":"TRUNC(((E243+F243)/2)/12*0.3)","v":976},{"$f":"TRUNC(G243/12*0.3)","v":1090},{"$f":"TRUNC(((H243+I243)/2)/12*0.3)","v":1202}]
["Inyo55% AMI",{"$f":"B243*2*0.55","v":28930.000000000004},{"$f":"C243*2*0.55","v":33055},37180,41305,44660,47960.000000000007,51260.000000000007,54560.000000000007,{"$f":"TRUNC(B244/12*0.3)","v":723},{"$f":"TRUNC((B244+C244)/2/12*0.3)","v":774},{"$f":"TRUNC((D244)/12*0.3)","v":929},{"$f":"TRUNC(((E244+F244)/2)/12*0.3)","v":1074},{"$f":"TRUNC(G244/12*0.3)","v":1199},{"$f":"TRUNC(((H244+I244)/2)/12*0.3)","v":1322}]
["Inyo60% AMI",{"$f":"B243*2*0.6","v":31560},{"$f":"C243*2*0.6","v":36060},40560,45060,48720,52320,55920,59520,789,845,1014,1172,1308,1443]
["Inyo65% AMI",{"$f":"B243*2*0.65","v":34190},{"$f":"C243*2*0.65","v":39065},43940,48815,52780,56680,60580,64480,854,915,1098,1269,1417,1563]
["Inyo70% AMI",{"$f":"B243*2*0.7","v":36820},{"$f":"C243*2*0.7","v":42070},47320,52570,56840,61039.999999999993,65239.999999999993,69440,920,986,1183,1367,1526,1683]
["Inyo75% AMI",{"$f":"B243*2*0.75","v":39450},{"$f":"C243*2*0.75","v":45075},50700,56325,60900,65400,69900,74400,986,1056,1267,1465,1635,1803]
["Inyo80% AMI",{"$f":"B243*2*0.8","v":42080},{"$f":"C243*2*0.8","v":48080},54080,60080,64960,69760,74560,79360,1052,1127,1352,1563,1744,1924]
["Inyo90% AMI",{"$f":"B243*2*0.9","v":47340},{"$f":"C243*2*0.9","v":54090},60840,67590,73080,78480,83880,89280,1183,1267,1521,1758,1962,2164]
["Inyo100% AMI",{"$f":"B243*2","v":52600},{"$f":"C243*2","v":60100},67600,75100,81200,87200,93200,99200,{"$f":"J243*2","v":1314},{"$f":"K243*2","v":1408},1690,1952,2180,2404]
["Inyo110% AMI",{"$f":"B243*2*1.1","v":57860.000000000007},{"$f":"C243*2*1.1","v":66110},74360,82610,89320,95920.000000000015,102520.00000000001,109120.00000000001,{"$f":"TRUNC(B252/12*0.3)","v":1446},{"$f":"TRUNC((B252+C252)/2/12*0.3)","v":1549},{"$f":"TRUNC((D252)/12*0.3)","v":1859},{"$f":"TRUNC(((E252+F252)/2)/12*0.3)","v":2149},{"$f":"TRUNC(G252/12*0.3)","v":2398},{"$f":"TRUNC(((H252+I252)/2)/12*0.3)","v":2645}]
["Inyo120% AMI",{"$f":"B243*2*1.2","v":63120},{"$f":"C243*2*1.2","v":72120},81120,90120,97440,104640,111840,119040,1578,1690,2028,2344,2616,2886]
["Kern15% AMI",{"$f":"B261*2*0.15","v":7350},{"$f":"C261*2*0.15","v":8400},{"$f":"D261*2*0.15","v":9450},{"$f":"E261*2*0.15","v":10485},{"$f":"F261*2*0.15","v":11325},{"$f":"G261*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Kern20% AMI",{"$f":"B261*2*0.2","v":9800},{"$f":"C261*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Kern25% AMI",{"$f":"B261*2*0.25","v":12250},{"$f":"C261*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Kern30% AMI",{"$f":"B261*2*0.3","v":14700},{"$f":"C261*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Kern35% AMI",{"$f":"B261*2*0.35","v":17150},{"$f":"C261*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Kern40% AMI",{"$f":"B261*2*0.4","v":19600},{"$f":"C261*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Kern45% AMI",{"$f":"B261*2*0.45","v":22050},{"$f":"C261*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Kern50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B261/12*0.3)","v":612},{"$f":"TRUNC((B261+C261)/2/12*0.3)","v":656},{"$f":"TRUNC((D261)/12*0.3)","v":787},{"$f":"TRUNC(((E261+F261)/2)/12*0.3)","v":908},{"$f":"TRUNC(G261/12*0.3)","v":1013},{"$f":"TRUNC(((H261+I261)/2)/12*0.3)","v":1118}]
["Kern55% AMI",{"$f":"B261*2*0.55","v":26950.000000000004},{"$f":"C261*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B262/12*0.3)","v":673},{"$f":"TRUNC((B262+C262)/2/12*0.3)","v":721},{"$f":"TRUNC((D262)/12*0.3)","v":866},{"$f":"TRUNC(((E262+F262)/2)/12*0.3)","v":999},{"$f":"TRUNC(G262/12*0.3)","v":1115},{"$f":"TRUNC(((H262+I262)/2)/12*0.3)","v":1230}]
["Kern60% AMI",{"$f":"B261*2*0.6","v":29400},{"$f":"C261*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Kern65% AMI",{"$f":"B261*2*0.65","v":31850},{"$f":"C261*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Kern70% AMI",{"$f":"B261*2*0.7","v":34300},{"$f":"C261*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Kern75% AMI",{"$f":"B261*2*0.75","v":36750},{"$f":"C261*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Kern80% AMI",{"$f":"B261*2*0.8","v":39200},{"$f":"C261*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Kern90% AMI",{"$f":"B261*2*0.9","v":44100},{"$f":"C261*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Kern100% AMI",{"$f":"B261*2","v":49000},{"$f":"C261*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J261*2","v":1224},{"$f":"K261*2","v":1312},1574,1816,2026,2236]
["Kern110% AMI",{"$f":"B261*2*1.1","v":53900.000000000007},{"$f":"C261*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B270/12*0.3)","v":1347},{"$f":"TRUNC((B270+C270)/2/12*0.3)","v":1443},{"$f":"TRUNC((D270)/12*0.3)","v":1732},{"$f":"TRUNC(((E270+F270)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G270/12*0.3)","v":2230},{"$f":"TRUNC(((H270+I270)/2)/12*0.3)","v":2461}]
["Kern120% AMI",{"$f":"B261*2*1.2","v":58800},{"$f":"C261*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Kings15% AMI",{"$f":"B279*2*0.15","v":7350},{"$f":"C279*2*0.15","v":8400},{"$f":"D279*2*0.15","v":9450},{"$f":"E279*2*0.15","v":10485},{"$f":"F279*2*0.15","v":11325},{"$f":"G279*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Kings20% AMI",{"$f":"B279*2*0.2","v":9800},{"$f":"C279*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Kings25% AMI",{"$f":"B279*2*0.25","v":12250},{"$f":"C279*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Kings30% AMI",{"$f":"B279*2*0.3","v":14700},{"$f":"C279*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Kings35% AMI",{"$f":"B279*2*0.35","v":17150},{"$f":"C279*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Kings40% AMI",{"$f":"B279*2*0.4","v":19600},{"$f":"C279*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Kings45% AMI",{"$f":"B279*2*0.45","v":22050},{"$f":"C279*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Kings50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B279/12*0.3)","v":612},{"$f":"TRUNC((B279+C279)/2/12*0.3)","v":656},{"$f":"TRUNC((D279)/12*0.3)","v":787},{"$f":"TRUNC(((E279+F279)/2)/12*0.3)","v":908},{"$f":"TRUNC(G279/12*0.3)","v":1013},{"$f":"TRUNC(((H279+I279)/2)/12*0.3)","v":1118}]
["Kings55% AMI",{"$f":"B279*2*0.55","v":26950.000000000004},{"$f":"C279*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B280/12*0.3)","v":673},{"$f":"TRUNC((B280+C280)/2/12*0.3)","v":721},{"$f":"TRUNC((D280)/12*0.3)","v":866},{"$f":"TRUNC(((E280+F280)/2)/12*0.3)","v":999},{"$f":"TRUNC(G280/12*0.3)","v":1115},{"$f":"TRUNC(((H280+I280)/2)/12*0.3)","v":1230}]
["Kings60% AMI",{"$f":"B279*2*0.6","v":29400},{"$f":"C279*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Kings65% AMI",{"$f":"B279*2*0.65","v":31850},{"$f":"C279*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Kings70% AMI",{"$f":"B279*2*0.7","v":34300},{"$f":"C279*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Kings75% AMI",{"$f":"B279*2*0.75","v":36750},{"$f":"C279*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Kings80% AMI",{"$f":"B279*2*0.8","v":39200},{"$f":"C279*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Kings90% AMI",{"$f":"B279*2*0.9","v":44100},{"$f":"C279*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Kings100% AMI",{"$f":"B279*2","v":49000},{"$f":"C279*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J279*2","v":1224},{"$f":"K279*2","v":1312},1574,1816,2026,2236]
["Kings110% AMI",{"$f":"B279*2*1.1","v":53900.000000000007},{"$f":"C279*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B288/12*0.3)","v":1347},{"$f":"TRUNC((B288+C288)/2/12*0.3)","v":1443},{"$f":"TRUNC((D288)/12*0.3)","v":1732},{"$f":"TRUNC(((E288+F288)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G288/12*0.3)","v":2230},{"$f":"TRUNC(((H288+I288)/2)/12*0.3)","v":2461}]
["Kings120% AMI",{"$f":"B279*2*1.2","v":58800},{"$f":"C279*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Lake15% AMI",{"$f":"B297*2*0.15","v":7350},{"$f":"C297*2*0.15","v":8400},{"$f":"D297*2*0.15","v":9450},{"$f":"E297*2*0.15","v":10485},{"$f":"F297*2*0.15","v":11325},{"$f":"G297*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Lake20% AMI",{"$f":"B297*2*0.2","v":9800},{"$f":"C297*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Lake25% AMI",{"$f":"B297*2*0.25","v":12250},{"$f":"C297*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Lake30% AMI",{"$f":"B297*2*0.3","v":14700},{"$f":"C297*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Lake35% AMI",{"$f":"B297*2*0.35","v":17150},{"$f":"C297*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Lake40% AMI",{"$f":"B297*2*0.4","v":19600},{"$f":"C297*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Lake45% AMI",{"$f":"B297*2*0.45","v":22050},{"$f":"C297*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Lake50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B297/12*0.3)","v":612},{"$f":"TRUNC((B297+C297)/2/12*0.3)","v":656},{"$f":"TRUNC((D297)/12*0.3)","v":787},{"$f":"TRUNC(((E297+F297)/2)/12*0.3)","v":908},{"$f":"TRUNC(G297/12*0.3)","v":1013},{"$f":"TRUNC(((H297+I297)/2)/12*0.3)","v":1118}]
["Lake55% AMI",{"$f":"B297*2*0.55","v":26950.000000000004},{"$f":"C297*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B298/12*0.3)","v":673},{"$f":"TRUNC((B298+C298)/2/12*0.3)","v":721},{"$f":"TRUNC((D298)/12*0.3)","v":866},{"$f":"TRUNC(((E298+F298)/2)/12*0.3)","v":999},{"$f":"TRUNC(G298/12*0.3)","v":1115},{"$f":"TRUNC(((H298+I298)/2)/12*0.3)","v":1230}]
["Lake60% AMI",{"$f":"B297*2*0.6","v":29400},{"$f":"C297*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Lake65% AMI",{"$f":"B297*2*0.65","v":31850},{"$f":"C297*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Lake70% AMI",{"$f":"B297*2*0.7","v":34300},{"$f":"C297*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Lake75% AMI",{"$f":"B297*2*0.75","v":36750},{"$f":"C297*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Lake80% AMI",{"$f":"B297*2*0.8","v":39200},{"$f":"C297*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Lake90% AMI",{"$f":"B297*2*0.9","v":44100},{"$f":"C297*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Lake100% AMI",{"$f":"B297*2","v":49000},{"$f":"C297*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J297*2","v":1224},{"$f":"K297*2","v":1312},1574,1816,2026,2236]
["Lake110% AMI",{"$f":"B297*2*1.1","v":53900.000000000007},{"$f":"C297*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B306/12*0.3)","v":1347},{"$f":"TRUNC((B306+C306)/2/12*0.3)","v":1443},{"$f":"TRUNC((D306)/12*0.3)","v":1732},{"$f":"TRUNC(((E306+F306)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G306/12*0.3)","v":2230},{"$f":"TRUNC(((H306+I306)/2)/12*0.3)","v":2461}]
["Lake120% AMI",{"$f":"B297*2*1.2","v":58800},{"$f":"C297*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Lassen15% AMI",{"$f":"B315*2*0.15","v":7425},{"$f":"C315*2*0.15","v":8490},{"$f":"D315*2*0.15","v":9555},{"$f":"E315*2*0.15","v":10605},{"$f":"F315*2*0.15","v":11460},{"$f":"G315*2*0.15","v":12315},13155,14010,185,198,238,275,307,339]
["Lassen20% AMI",{"$f":"B315*2*0.2","v":9900},{"$f":"C315*2*0.2","v":11320},12740,14140,15280,16420,17540,18680,247,265,318,367,410,452]
["Lassen25% AMI",{"$f":"B315*2*0.25","v":12375},{"$f":"C315*2*0.25","v":14150},15925,17675,19100,20525,21925,23350,309,331,398,459,513,565]
["Lassen30% AMI",{"$f":"B315*2*0.3","v":14850},{"$f":"C315*2*0.3","v":16980},19110,21210,22920,24630,26310,28020,371,397,477,551,615,679]
["Lassen35% AMI",{"$f":"B315*2*0.35","v":17325},{"$f":"C315*2*0.35","v":19810},22295,24745,26740,28734.999999999996,30694.999999999996,32689.999999999996,433,464,557,643,718,792]
["Lassen40% AMI",{"$f":"B315*2*0.4","v":19800},{"$f":"C315*2*0.4","v":22640},25480,28280,30560,32840,35080,37360,495,530,637,735,821,905]
["Lassen45% AMI",{"$f":"B315*2*0.45","v":22275},{"$f":"C315*2*0.45","v":25470},28665,31815,34380,36945,39465,42030,556,596,716,827,923,1018]
["Lassen50% AMI",24750,28300,31850,35350,38200,41050,43850,46700,{"$f":"TRUNC(B315/12*0.3)","v":618},{"$f":"TRUNC((B315+C315)/2/12*0.3)","v":663},{"$f":"TRUNC((D315)/12*0.3)","v":796},{"$f":"TRUNC(((E315+F315)/2)/12*0.3)","v":919},{"$f":"TRUNC(G315/12*0.3)","v":1026},{"$f":"TRUNC(((H315+I315)/2)/12*0.3)","v":1131}]
["Lassen55% AMI",{"$f":"B315*2*0.55","v":27225.000000000004},{"$f":"C315*2*0.55","v":31130.000000000004},35035,38885,42020,45155.000000000007,48235.000000000007,51370.000000000007,{"$f":"TRUNC(B316/12*0.3)","v":680},{"$f":"TRUNC((B316+C316)/2/12*0.3)","v":729},{"$f":"TRUNC((D316)/12*0.3)","v":875},{"$f":"TRUNC(((E316+F316)/2)/12*0.3)","v":1011},{"$f":"TRUNC(G316/12*0.3)","v":1128},{"$f":"TRUNC(((H316+I316)/2)/12*0.3)","v":1245}]
["Lassen60% AMI",{"$f":"B315*2*0.6","v":29700},{"$f":"C315*2*0.6","v":33960},38220,42420,45840,49260,52620,56040,742,795,955,1103,1231,1358]
["Lassen65% AMI",{"$f":"B315*2*0.65","v":32175},{"$f":"C315*2*0.65","v":36790},41405,45955,49660,53365,57005,60710,804,862,1035,1195,1334,1471]
["Lassen70% AMI",{"$f":"B315*2*0.7","v":34650},{"$f":"C315*2*0.7","v":39620},44590,49490,53480,57469.999999999993,61389.999999999993,65379.999999999993,866,928,1114,1287,1436,1584]
["Lassen75% AMI",{"$f":"B315*2*0.75","v":37125},{"$f":"C315*2*0.75","v":42450},47775,53025,57300,61575,65775,70050,928,994,1194,1379,1539,1697]
["Lassen80% AMI",{"$f":"B315*2*0.8","v":39600},{"$f":"C315*2*0.8","v":45280},50960,56560,61120,65680,70160,74720,990,1061,1274,1471,1642,1811]
["Lassen90% AMI",{"$f":"B315*2*0.9","v":44550},{"$f":"C315*2*0.9","v":50940},57330,63630,68760,73890,78930,84060,1113,1193,1433,1654,1847,2037]
["Lassen100% AMI",{"$f":"B315*2","v":49500},{"$f":"C315*2","v":56600},63700,70700,76400,82100,87700,93400,{"$f":"J315*2","v":1236},{"$f":"K315*2","v":1326},1592,1838,2052,2262]
["Lassen110% AMI",{"$f":"B315*2*1.1","v":54450.000000000007},{"$f":"C315*2*1.1","v":62260.000000000007},70070,77770,84040,90310.000000000015,96470.000000000015,102740.00000000001,{"$f":"TRUNC(B324/12*0.3)","v":1361},{"$f":"TRUNC((B324+C324)/2/12*0.3)","v":1458},{"$f":"TRUNC((D324)/12*0.3)","v":1751},{"$f":"TRUNC(((E324+F324)/2)/12*0.3)","v":2022},{"$f":"TRUNC(G324/12*0.3)","v":2257},{"$f":"TRUNC(((H324+I324)/2)/12*0.3)","v":2490}]
["Lassen120% AMI",{"$f":"B315*2*1.2","v":59400},{"$f":"C315*2*1.2","v":67920},76440,84840,91680,98520,105240,112080,1485,1591,1911,2206,2463,2716]
["Los Angeles15% AMI",{"$f":"B333*2*0.15","v":11835},{"$f":"C333*2*0.15","v":13515},{"$f":"D333*2*0.15","v":15210},{"$f":"E333*2*0.15","v":16890},{"$f":"F333*2*0.15","v":18255},{"$f":"G333*2*0.15","v":19605},20955,22305,295,316,380,439,490,540]
["Los Angeles20% AMI",{"$f":"B333*2*0.2","v":15780},{"$f":"C333*2*0.2","v":18020},20280,22520,24340,26140,27940,29740,394,422,507,585,653,721]
["Los Angeles25% AMI",{"$f":"B333*2*0.25","v":19725},{"$f":"C333*2*0.25","v":22525},25350,28150,30425,32675,34925,37175,493,528,633,732,816,901]
["Los Angeles30% AMI",{"$f":"B333*2*0.3","v":23670},{"$f":"C333*2*0.3","v":27030},30420,33780,36510,39210,41910,44610,591,633,760,878,980,1081]
["Los Angeles35% AMI",{"$f":"B333*2*0.35","v":27615},{"$f":"C333*2*0.35","v":31534.999999999996},35490,39410,42595,45745,48895,52045,690,739,887,1025,1143,1261]
["Los Angeles40% AMI",{"$f":"B333*2*0.4","v":31560},{"$f":"C333*2*0.4","v":36040},40560,45040,48680,52280,55880,59480,789,845,1014,1171,1307,1442]
["Los Angeles45% AMI",{"$f":"B333*2*0.45","v":35505},{"$f":"C333*2*0.45","v":40545},45630,50670,54765,58815,62865,66915,887,950,1140,1317,1470,1622]
["Los Angeles50% AMI",39450,45050,50700,56300,60850,65350,69850,74350,{"$f":"TRUNC(B333/12*0.3)","v":986},{"$f":"TRUNC((B333+C333)/2/12*0.3)","v":1056},{"$f":"TRUNC((D333)/12*0.3)","v":1267},{"$f":"TRUNC(((E333+F333)/2)/12*0.3)","v":1464},{"$f":"TRUNC(G333/12*0.3)","v":1633},{"$f":"TRUNC(((H333+I333)/2)/12*0.3)","v":1802}]
["Los Angeles55% AMI",{"$f":"B333*2*0.55","v":43395},{"$f":"C333*2*0.55","v":49555.000000000007},55770.000000000007,61930.000000000007,66935,71885,76835,81785,{"$f":"TRUNC(B334/12*0.3)","v":1084},{"$f":"TRUNC((B334+C334)/2/12*0.3)","v":1161},{"$f":"TRUNC((D334)/12*0.3)","v":1394},{"$f":"TRUNC(((E334+F334)/2)/12*0.3)","v":1610},{"$f":"TRUNC(G334/12*0.3)","v":1797},{"$f":"TRUNC(((H334+I334)/2)/12*0.3)","v":1982}]
["Los Angeles60% AMI",{"$f":"B333*2*0.6","v":47340},{"$f":"C333*2*0.6","v":54060},60840,67560,73020,78420,83820,89220,1183,1267,1521,1757,1960,2163]
["Los Angeles65% AMI",{"$f":"B333*2*0.65","v":51285},{"$f":"C333*2*0.65","v":58565},65910,73190,79105,84955,90805,96655,1282,1373,1647,1903,2123,2343]
["Los Angeles70% AMI",{"$f":"B333*2*0.7","v":55230},{"$f":"C333*2*0.7","v":63069.999999999993},70980,78820,85190,91490,97790,104090,1380,1478,1774,2050,2287,2523]
["Los Angeles75% AMI",{"$f":"B333*2*0.75","v":59175},{"$f":"C333*2*0.75","v":67575},76050,84450,91275,98025,104775,111525,1479,1584,1901,2196,2450,2703]
["Los Angeles80% AMI",{"$f":"B333*2*0.8","v":63120},{"$f":"C333*2*0.8","v":72080},81120,90080,97360,104560,111760,118960,1578,1690,2028,2343,2614,2884]
["Los Angeles90% AMI",{"$f":"B333*2*0.9","v":71010},{"$f":"C333*2*0.9","v":81090},91260,101340,109530,117630,125730,133830,1775,1901,2281,2635,2940,3244]
["Los Angeles100% AMI",{"$f":"B333*2","v":78900},{"$f":"C333*2","v":90100},101400,112600,121700,130700,139700,148700,{"$f":"J333*2","v":1972},{"$f":"K333*2","v":2112},2534,2928,3266,3604]
["Los Angeles110% AMI",{"$f":"B333*2*1.1","v":86790},{"$f":"C333*2*1.1","v":99110.000000000015},111540.00000000001,123860.00000000001,133870,143770,153670,163570,{"$f":"TRUNC(B342/12*0.3)","v":2169},{"$f":"TRUNC((B342+C342)/2/12*0.3)","v":2323},{"$f":"TRUNC((D342)/12*0.3)","v":2788},{"$f":"TRUNC(((E342+F342)/2)/12*0.3)","v":3221},{"$f":"TRUNC(G342/12*0.3)","v":3594},{"$f":"TRUNC(((H342+I342)/2)/12*0.3)","v":3965}]
["Los Angeles120% AMI",{"$f":"B333*2*1.2","v":94680},{"$f":"C333*2*1.2","v":108120},121680,135120,146040,156840,167640,178440,2367,2535,3042,3514,3921,4326]
["Madera15% AMI",{"$f":"B351*2*0.15","v":7350},{"$f":"C351*2*0.15","v":8400},{"$f":"D351*2*0.15","v":9450},{"$f":"E351*2*0.15","v":10485},{"$f":"F351*2*0.15","v":11325},{"$f":"G351*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Madera20% AMI",{"$f":"B351*2*0.2","v":9800},{"$f":"C351*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Madera25% AMI",{"$f":"B351*2*0.25","v":12250},{"$f":"C351*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Madera30% AMI",{"$f":"B351*2*0.3","v":14700},{"$f":"C351*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Madera35% AMI",{"$f":"B351*2*0.35","v":17150},{"$f":"C351*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Madera40% AMI",{"$f":"B351*2*0.4","v":19600},{"$f":"C351*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Madera45% AMI",{"$f":"B351*2*0.45","v":22050},{"$f":"C351*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Madera50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B351/12*0.3)","v":612},{"$f":"TRUNC((B351+C351)/2/12*0.3)","v":656},{"$f":"TRUNC((D351)/12*0.3)","v":787},{"$f":"TRUNC(((E351+F351)/2)/12*0.3)","v":908},{"$f":"TRUNC(G351/12*0.3)","v":1013},{"$f":"TRUNC(((H351+I351)/2)/12*0.3)","v":1118}]
["Madera55% AMI",{"$f":"B351*2*0.55","v":26950.000000000004},{"$f":"C351*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B352/12*0.3)","v":673},{"$f":"TRUNC((B352+C352)/2/12*0.3)","v":721},{"$f":"TRUNC((D352)/12*0.3)","v":866},{"$f":"TRUNC(((E352+F352)/2)/12*0.3)","v":999},{"$f":"TRUNC(G352/12*0.3)","v":1115},{"$f":"TRUNC(((H352+I352)/2)/12*0.3)","v":1230}]
["Madera60% AMI",{"$f":"B351*2*0.6","v":29400},{"$f":"C351*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Madera65% AMI",{"$f":"B351*2*0.65","v":31850},{"$f":"C351*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Madera70% AMI",{"$f":"B351*2*0.7","v":34300},{"$f":"C351*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Madera75% AMI",{"$f":"B351*2*0.75","v":36750},{"$f":"C351*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Madera80% AMI",{"$f":"B351*2*0.8","v":39200},{"$f":"C351*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Madera90% AMI",{"$f":"B351*2*0.9","v":44100},{"$f":"C351*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Madera100% AMI",{"$f":"B351*2","v":49000},{"$f":"C351*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J351*2","v":1224},{"$f":"K351*2","v":1312},1574,1816,2026,2236]
["Madera110% AMI",{"$f":"B351*2*1.1","v":53900.000000000007},{"$f":"C351*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B360/12*0.3)","v":1347},{"$f":"TRUNC((B360+C360)/2/12*0.3)","v":1443},{"$f":"TRUNC((D360)/12*0.3)","v":1732},{"$f":"TRUNC(((E360+F360)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G360/12*0.3)","v":2230},{"$f":"TRUNC(((H360+I360)/2)/12*0.3)","v":2461}]
["Madera120% AMI",{"$f":"B351*2*1.2","v":58800},{"$f":"C351*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Marin15% AMI",{"$f":"B369*2*0.15","v":18270},{"$f":"C369*2*0.15","v":20880},{"$f":"D369*2*0.15","v":23490},{"$f":"E369*2*0.15","v":26100},{"$f":"F369*2*0.15","v":28200},{"$f":"G369*2*0.15","v":30285},32370,34455,456,489,587,678,757,835]
["Marin20% AMI",{"$f":"B369*2*0.2","v":24360},{"$f":"C369*2*0.2","v":27840},31320,34800,37600,40380,43160,45940,609,652,783,905,1009,1113]
["Marin25% AMI",{"$f":"B369*2*0.25","v":30450},{"$f":"C369*2*0.25","v":34800},39150,43500,47000,50475,53950,57425,761,815,978,1131,1261,1392]
["Marin30% AMI",{"$f":"B369*2*0.3","v":36540},{"$f":"C369*2*0.3","v":41760},46980,52200,56400,60570,64740,68910,913,978,1174,1357,1514,1670]
["Marin35% AMI",{"$f":"B369*2*0.35","v":42630},{"$f":"C369*2*0.35","v":48720},54810,60899.999999999993,65800,70665,75530,80395,1065,1141,1370,1583,1766,1949]
["Marin40% AMI",{"$f":"B369*2*0.4","v":48720},{"$f":"C369*2*0.4","v":55680},62640,69600,75200,80760,86320,91880,1218,1305,1566,1810,2019,2227]
["Marin45% AMI",{"$f":"B369*2*0.45","v":54810},{"$f":"C369*2*0.45","v":62640},70470,78300,84600,90855,97110,103365,1370,1468,1761,2036,2271,2505]
["Marin50% AMI",60900,69600,78300,87000,94000,100950,107900,114850,{"$f":"TRUNC(B369/12*0.3)","v":1522},{"$f":"TRUNC((B369+C369)/2/12*0.3)","v":1631},{"$f":"TRUNC((D369)/12*0.3)","v":1957},{"$f":"TRUNC(((E369+F369)/2)/12*0.3)","v":2262},{"$f":"TRUNC(G369/12*0.3)","v":2523},{"$f":"TRUNC(((H369+I369)/2)/12*0.3)","v":2784}]
["Marin55% AMI",{"$f":"B369*2*0.55","v":66990},{"$f":"C369*2*0.55","v":76560},86130,95700.000000000015,103400.00000000001,111045.00000000001,118690.00000000001,126335.00000000001,{"$f":"TRUNC(B370/12*0.3)","v":1674},{"$f":"TRUNC((B370+C370)/2/12*0.3)","v":1794},{"$f":"TRUNC((D370)/12*0.3)","v":2153},{"$f":"TRUNC(((E370+F370)/2)/12*0.3)","v":2488},{"$f":"TRUNC(G370/12*0.3)","v":2776},{"$f":"TRUNC(((H370+I370)/2)/12*0.3)","v":3062}]
["Marin60% AMI",{"$f":"B369*2*0.6","v":73080},{"$f":"C369*2*0.6","v":83520},93960,104400,112800,121140,129480,137820,1827,1957,2349,2715,3028,3341]
["Marin65% AMI",{"$f":"B369*2*0.65","v":79170},{"$f":"C369*2*0.65","v":90480},101790,113100,122200,131235,140270,149305,1979,2120,2544,2941,3280,3619]
["Marin70% AMI",{"$f":"B369*2*0.7","v":85260},{"$f":"C369*2*0.7","v":97440},109620,121799.99999999999,131600,141330,151060,160790,2131,2283,2740,3167,3533,3898]
["Marin75% AMI",{"$f":"B369*2*0.75","v":91350},{"$f":"C369*2*0.75","v":104400},117450,130500,141000,151425,161850,172275,2283,2446,2936,3393,3785,4176]
["Marin80% AMI",{"$f":"B369*2*0.8","v":97440},{"$f":"C369*2*0.8","v":111360},125280,139200,150400,161520,172640,183760,2436,2610,3132,3620,4038,4455]
["Marin90% AMI",{"$f":"B369*2*0.9","v":109620},{"$f":"C369*2*0.9","v":125280},140940,156600,169200,181710,194220,206730,2740,2936,3523,4072,4542,5011]
["Marin100% AMI",{"$f":"B369*2","v":121800},{"$f":"C369*2","v":139200},156600,174000,188000,201900,215800,229700,{"$f":"J369*2","v":3044},{"$f":"K369*2","v":3262},3914,4524,5046,5568]
["Marin110% AMI",{"$f":"B369*2*1.1","v":133980},{"$f":"C369*2*1.1","v":153120},172260,191400.00000000003,206800.00000000003,222090.00000000003,237380.00000000003,252670.00000000003,{"$f":"TRUNC(B378/12*0.3)","v":3349},{"$f":"TRUNC((B378+C378)/2/12*0.3)","v":3588},{"$f":"TRUNC((D378)/12*0.3)","v":4306},{"$f":"TRUNC(((E378+F378)/2)/12*0.3)","v":4977},{"$f":"TRUNC(G378/12*0.3)","v":5552},{"$f":"TRUNC(((H378+I378)/2)/12*0.3)","v":6125}]
["Marin120% AMI",{"$f":"B369*2*1.2","v":146160},{"$f":"C369*2*1.2","v":167040},187920,208800,225600,242280,258960,275640,3654,3915,4698,5430,6057,6682]
["Mariposa15% AMI",{"$f":"B387*2*0.15","v":7350},{"$f":"C387*2*0.15","v":8400},{"$f":"D387*2*0.15","v":9450},{"$f":"E387*2*0.15","v":10485},{"$f":"F387*2*0.15","v":11325},{"$f":"G387*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Mariposa20% AMI",{"$f":"B387*2*0.2","v":9800},{"$f":"C387*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Mariposa25% AMI",{"$f":"B387*2*0.25","v":12250},{"$f":"C387*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Mariposa30% AMI",{"$f":"B387*2*0.3","v":14700},{"$f":"C387*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Mariposa35% AMI",{"$f":"B387*2*0.35","v":17150},{"$f":"C387*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Mariposa40% AMI",{"$f":"B387*2*0.4","v":19600},{"$f":"C387*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Mariposa45% AMI",{"$f":"B387*2*0.45","v":22050},{"$f":"C387*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Mariposa50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B387/12*0.3)","v":612},{"$f":"TRUNC((B387+C387)/2/12*0.3)","v":656},{"$f":"TRUNC((D387)/12*0.3)","v":787},{"$f":"TRUNC(((E387+F387)/2)/12*0.3)","v":908},{"$f":"TRUNC(G387/12*0.3)","v":1013},{"$f":"TRUNC(((H387+I387)/2)/12*0.3)","v":1118}]
["Mariposa55% AMI",{"$f":"B387*2*0.55","v":26950.000000000004},{"$f":"C387*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B388/12*0.3)","v":673},{"$f":"TRUNC((B388+C388)/2/12*0.3)","v":721},{"$f":"TRUNC((D388)/12*0.3)","v":866},{"$f":"TRUNC(((E388+F388)/2)/12*0.3)","v":999},{"$f":"TRUNC(G388/12*0.3)","v":1115},{"$f":"TRUNC(((H388+I388)/2)/12*0.3)","v":1230}]
["Mariposa60% AMI",{"$f":"B387*2*0.6","v":29400},{"$f":"C387*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Mariposa65% AMI",{"$f":"B387*2*0.65","v":31850},{"$f":"C387*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Mariposa70% AMI",{"$f":"B387*2*0.7","v":34300},{"$f":"C387*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Mariposa75% AMI",{"$f":"B387*2*0.75","v":36750},{"$f":"C387*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Mariposa80% AMI",{"$f":"B387*2*0.8","v":39200},{"$f":"C387*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Mariposa90% AMI",{"$f":"B387*2*0.9","v":44100},{"$f":"C387*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Mariposa100% AMI",{"$f":"B387*2","v":49000},{"$f":"C387*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J387*2","v":1224},{"$f":"K387*2","v":1312},1574,1816,2026,2236]
["Mariposa110% AMI",{"$f":"B387*2*1.1","v":53900.000000000007},{"$f":"C387*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B396/12*0.3)","v":1347},{"$f":"TRUNC((B396+C396)/2/12*0.3)","v":1443},{"$f":"TRUNC((D396)/12*0.3)","v":1732},{"$f":"TRUNC(((E396+F396)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G396/12*0.3)","v":2230},{"$f":"TRUNC(((H396+I396)/2)/12*0.3)","v":2461}]
["Mariposa120% AMI",{"$f":"B387*2*1.2","v":58800},{"$f":"C387*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Mendocino15% AMI",{"$f":"B405*2*0.15","v":7350},{"$f":"C405*2*0.15","v":8400},{"$f":"D405*2*0.15","v":9450},{"$f":"E405*2*0.15","v":10485},{"$f":"F405*2*0.15","v":11325},{"$f":"G405*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Mendocino20% AMI",{"$f":"B405*2*0.2","v":9800},{"$f":"C405*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Mendocino25% AMI",{"$f":"B405*2*0.25","v":12250},{"$f":"C405*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Mendocino30% AMI",{"$f":"B405*2*0.3","v":14700},{"$f":"C405*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Mendocino35% AMI",{"$f":"B405*2*0.35","v":17150},{"$f":"C405*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Mendocino40% AMI",{"$f":"B405*2*0.4","v":19600},{"$f":"C405*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Mendocino45% AMI",{"$f":"B405*2*0.45","v":22050},{"$f":"C405*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Mendocino50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B405/12*0.3)","v":612},{"$f":"TRUNC((B405+C405)/2/12*0.3)","v":656},{"$f":"TRUNC((D405)/12*0.3)","v":787},{"$f":"TRUNC(((E405+F405)/2)/12*0.3)","v":908},{"$f":"TRUNC(G405/12*0.3)","v":1013},{"$f":"TRUNC(((H405+I405)/2)/12*0.3)","v":1118}]
["Mendocino55% AMI",{"$f":"B405*2*0.55","v":26950.000000000004},{"$f":"C405*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B406/12*0.3)","v":673},{"$f":"TRUNC((B406+C406)/2/12*0.3)","v":721},{"$f":"TRUNC((D406)/12*0.3)","v":866},{"$f":"TRUNC(((E406+F406)/2)/12*0.3)","v":999},{"$f":"TRUNC(G406/12*0.3)","v":1115},{"$f":"TRUNC(((H406+I406)/2)/12*0.3)","v":1230}]
["Mendocino60% AMI",{"$f":"B405*2*0.6","v":29400},{"$f":"C405*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Mendocino65% AMI",{"$f":"B405*2*0.65","v":31850},{"$f":"C405*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Mendocino70% AMI",{"$f":"B405*2*0.7","v":34300},{"$f":"C405*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Mendocino75% AMI",{"$f":"B405*2*0.75","v":36750},{"$f":"C405*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Mendocino80% AMI",{"$f":"B405*2*0.8","v":39200},{"$f":"C405*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Mendocino90% AMI",{"$f":"B405*2*0.9","v":44100},{"$f":"C405*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Mendocino100% AMI",{"$f":"B405*2","v":49000},{"$f":"C405*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J405*2","v":1224},{"$f":"K405*2","v":1312},1574,1816,2026,2236]
["Mendocino110% AMI",{"$f":"B405*2*1.1","v":53900.000000000007},{"$f":"C405*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B414/12*0.3)","v":1347},{"$f":"TRUNC((B414+C414)/2/12*0.3)","v":1443},{"$f":"TRUNC((D414)/12*0.3)","v":1732},{"$f":"TRUNC(((E414+F414)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G414/12*0.3)","v":2230},{"$f":"TRUNC(((H414+I414)/2)/12*0.3)","v":2461}]
["Mendocino120% AMI",{"$f":"B405*2*1.2","v":58800},{"$f":"C405*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Merced15% AMI",{"$f":"B423*2*0.15","v":7350},{"$f":"C423*2*0.15","v":8400},{"$f":"D423*2*0.15","v":9450},{"$f":"E423*2*0.15","v":10485},{"$f":"F423*2*0.15","v":11325},{"$f":"G423*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Merced20% AMI",{"$f":"B423*2*0.2","v":9800},{"$f":"C423*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Merced25% AMI",{"$f":"B423*2*0.25","v":12250},{"$f":"C423*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Merced30% AMI",{"$f":"B423*2*0.3","v":14700},{"$f":"C423*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Merced35% AMI",{"$f":"B423*2*0.35","v":17150},{"$f":"C423*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Merced40% AMI",{"$f":"B423*2*0.4","v":19600},{"$f":"C423*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Merced45% AMI",{"$f":"B423*2*0.45","v":22050},{"$f":"C423*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Merced50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B423/12*0.3)","v":612},{"$f":"TRUNC((B423+C423)/2/12*0.3)","v":656},{"$f":"TRUNC((D423)/12*0.3)","v":787},{"$f":"TRUNC(((E423+F423)/2)/12*0.3)","v":908},{"$f":"TRUNC(G423/12*0.3)","v":1013},{"$f":"TRUNC(((H423+I423)/2)/12*0.3)","v":1118}]
["Merced55% AMI",{"$f":"B423*2*0.55","v":26950.000000000004},{"$f":"C423*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B424/12*0.3)","v":673},{"$f":"TRUNC((B424+C424)/2/12*0.3)","v":721},{"$f":"TRUNC((D424)/12*0.3)","v":866},{"$f":"TRUNC(((E424+F424)/2)/12*0.3)","v":999},{"$f":"TRUNC(G424/12*0.3)","v":1115},{"$f":"TRUNC(((H424+I424)/2)/12*0.3)","v":1230}]
["Merced60% AMI",{"$f":"B423*2*0.6","v":29400},{"$f":"C423*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Merced65% AMI",{"$f":"B423*2*0.65","v":31850},{"$f":"C423*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Merced70% AMI",{"$f":"B423*2*0.7","v":34300},{"$f":"C423*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Merced75% AMI",{"$f":"B423*2*0.75","v":36750},{"$f":"C423*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Merced80% AMI",{"$f":"B423*2*0.8","v":39200},{"$f":"C423*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Merced90% AMI",{"$f":"B423*2*0.9","v":44100},{"$f":"C423*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Merced100% AMI",{"$f":"B423*2","v":49000},{"$f":"C423*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J423*2","v":1224},{"$f":"K423*2","v":1312},1574,1816,2026,2236]
["Merced110% AMI",{"$f":"B423*2*1.1","v":53900.000000000007},{"$f":"C423*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B432/12*0.3)","v":1347},{"$f":"TRUNC((B432+C432)/2/12*0.3)","v":1443},{"$f":"TRUNC((D432)/12*0.3)","v":1732},{"$f":"TRUNC(((E432+F432)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G432/12*0.3)","v":2230},{"$f":"TRUNC(((H432+I432)/2)/12*0.3)","v":2461}]
["Merced120% AMI",{"$f":"B423*2*1.2","v":58800},{"$f":"C423*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Modoc15% AMI",{"$f":"B441*2*0.15","v":7350},{"$f":"C441*2*0.15","v":8400},{"$f":"D441*2*0.15","v":9450},{"$f":"E441*2*0.15","v":10485},{"$f":"F441*2*0.15","v":11325},{"$f":"G441*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Modoc20% AMI",{"$f":"B441*2*0.2","v":9800},{"$f":"C441*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Modoc25% AMI",{"$f":"B441*2*0.25","v":12250},{"$f":"C441*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Modoc30% AMI",{"$f":"B441*2*0.3","v":14700},{"$f":"C441*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Modoc35% AMI",{"$f":"B441*2*0.35","v":17150},{"$f":"C441*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Modoc40% AMI",{"$f":"B441*2*0.4","v":19600},{"$f":"C441*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Modoc45% AMI",{"$f":"B441*2*0.45","v":22050},{"$f":"C441*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Modoc50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B441/12*0.3)","v":612},{"$f":"TRUNC((B441+C441)/2/12*0.3)","v":656},{"$f":"TRUNC((D441)/12*0.3)","v":787},{"$f":"TRUNC(((E441+F441)/2)/12*0.3)","v":908},{"$f":"TRUNC(G441/12*0.3)","v":1013},{"$f":"TRUNC(((H441+I441)/2)/12*0.3)","v":1118}]
["Modoc55% AMI",{"$f":"B441*2*0.55","v":26950.000000000004},{"$f":"C441*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B442/12*0.3)","v":673},{"$f":"TRUNC((B442+C442)/2/12*0.3)","v":721},{"$f":"TRUNC((D442)/12*0.3)","v":866},{"$f":"TRUNC(((E442+F442)/2)/12*0.3)","v":999},{"$f":"TRUNC(G442/12*0.3)","v":1115},{"$f":"TRUNC(((H442+I442)/2)/12*0.3)","v":1230}]
["Modoc60% AMI",{"$f":"B441*2*0.6","v":29400},{"$f":"C441*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Modoc65% AMI",{"$f":"B441*2*0.65","v":31850},{"$f":"C441*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Modoc70% AMI",{"$f":"B441*2*0.7","v":34300},{"$f":"C441*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Modoc75% AMI",{"$f":"B441*2*0.75","v":36750},{"$f":"C441*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Modoc80% AMI",{"$f":"B441*2*0.8","v":39200},{"$f":"C441*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Modoc90% AMI",{"$f":"B441*2*0.9","v":44100},{"$f":"C441*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Modoc100% AMI",{"$f":"B441*2","v":49000},{"$f":"C441*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J441*2","v":1224},{"$f":"K441*2","v":1312},1574,1816,2026,2236]
["Modoc110% AMI",{"$f":"B441*2*1.1","v":53900.000000000007},{"$f":"C441*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B450/12*0.3)","v":1347},{"$f":"TRUNC((B450+C450)/2/12*0.3)","v":1443},{"$f":"TRUNC((D450)/12*0.3)","v":1732},{"$f":"TRUNC(((E450+F450)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G450/12*0.3)","v":2230},{"$f":"TRUNC(((H450+I450)/2)/12*0.3)","v":2461}]
["Modoc120% AMI",{"$f":"B441*2*1.2","v":58800},{"$f":"C441*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Mono15% AMI",{"$f":"B459*2*0.15","v":8505},{"$f":"C459*2*0.15","v":9720},{"$f":"D459*2*0.15","v":10935},{"$f":"E459*2*0.15","v":12135},{"$f":"F459*2*0.15","v":13110},{"$f":"G459*2*0.15","v":14085},15060,16020,212,227,273,315,352,388]
["Mono20% AMI",{"$f":"B459*2*0.2","v":11340},{"$f":"C459*2*0.2","v":12960},14580,16180,17480,18780,20080,21360,283,303,364,420,469,518]
["Mono25% AMI",{"$f":"B459*2*0.25","v":14175},{"$f":"C459*2*0.25","v":16200},18225,20225,21850,23475,25100,26700,354,379,455,525,586,647]
["Mono30% AMI",{"$f":"B459*2*0.3","v":17010},{"$f":"C459*2*0.3","v":19440},21870,24270,26220,28170,30120,32040,425,455,546,631,704,777]
["Mono35% AMI",{"$f":"B459*2*0.35","v":19845},{"$f":"C459*2*0.35","v":22680},25515,28315,30589.999999999996,32865,35140,37380,496,531,637,736,821,906]
["Mono40% AMI",{"$f":"B459*2*0.4","v":22680},{"$f":"C459*2*0.4","v":25920},29160,32360,34960,37560,40160,42720,567,607,729,841,939,1036]
["Mono45% AMI",{"$f":"B459*2*0.45","v":25515},{"$f":"C459*2*0.45","v":29160},32805,36405,39330,42255,45180,48060,637,683,820,946,1056,1165]
["Mono50% AMI",28350,32400,36450,40450,43700,46950,50200,53400,{"$f":"TRUNC(B459/12*0.3)","v":708},{"$f":"TRUNC((B459+C459)/2/12*0.3)","v":759},{"$f":"TRUNC((D459)/12*0.3)","v":911},{"$f":"TRUNC(((E459+F459)/2)/12*0.3)","v":1051},{"$f":"TRUNC(G459/12*0.3)","v":1173},{"$f":"TRUNC(((H459+I459)/2)/12*0.3)","v":1295}]
["Mono55% AMI",{"$f":"B459*2*0.55","v":31185.000000000004},{"$f":"C459*2*0.55","v":35640},40095,44495,48070.000000000007,51645.000000000007,55220.000000000007,58740.000000000007,{"$f":"TRUNC(B460/12*0.3)","v":779},{"$f":"TRUNC((B460+C460)/2/12*0.3)","v":835},{"$f":"TRUNC((D460)/12*0.3)","v":1002},{"$f":"TRUNC(((E460+F460)/2)/12*0.3)","v":1157},{"$f":"TRUNC(G460/12*0.3)","v":1291},{"$f":"TRUNC(((H460+I460)/2)/12*0.3)","v":1424}]
["Mono60% AMI",{"$f":"B459*2*0.6","v":34020},{"$f":"C459*2*0.6","v":38880},43740,48540,52440,56340,60240,64080,850,911,1093,1262,1408,1554]
["Mono65% AMI",{"$f":"B459*2*0.65","v":36855},{"$f":"C459*2*0.65","v":42120},47385,52585,56810,61035,65260,69420,921,987,1184,1367,1525,1683]
["Mono70% AMI",{"$f":"B459*2*0.7","v":39690},{"$f":"C459*2*0.7","v":45360},51030,56630,61179.999999999993,65730,70280,74760,992,1063,1275,1472,1643,1813]
["Mono75% AMI",{"$f":"B459*2*0.75","v":42525},{"$f":"C459*2*0.75","v":48600},54675,60675,65550,70425,75300,80100,1063,1139,1366,1577,1760,1942]
["Mono80% AMI",{"$f":"B459*2*0.8","v":45360},{"$f":"C459*2*0.8","v":51840},58320,64720,69920,75120,80320,85440,1134,1215,1458,1683,1878,2072]
["Mono90% AMI",{"$f":"B459*2*0.9","v":51030},{"$f":"C459*2*0.9","v":58320},65610,72810,78660,84510,90360,96120,1275,1366,1640,1893,2112,2331]
["Mono100% AMI",{"$f":"B459*2","v":56700},{"$f":"C459*2","v":64800},72900,80900,87400,93900,100400,106800,{"$f":"J459*2","v":1416},{"$f":"K459*2","v":1518},1822,2102,2346,2590]
["Mono110% AMI",{"$f":"B459*2*1.1","v":62370.000000000007},{"$f":"C459*2*1.1","v":71280},80190,88990,96140.000000000015,103290.00000000001,110440.00000000001,117480.00000000001,{"$f":"TRUNC(B468/12*0.3)","v":1559},{"$f":"TRUNC((B468+C468)/2/12*0.3)","v":1670},{"$f":"TRUNC((D468)/12*0.3)","v":2004},{"$f":"TRUNC(((E468+F468)/2)/12*0.3)","v":2314},{"$f":"TRUNC(G468/12*0.3)","v":2582},{"$f":"TRUNC(((H468+I468)/2)/12*0.3)","v":2849}]
["Mono120% AMI",{"$f":"B459*2*1.2","v":68040},{"$f":"C459*2*1.2","v":77760},87480,97080,104880,112680,120480,128160,1701,1822,2187,2524,2817,3108]
["Monterey15% AMI",{"$f":"B477*2*0.15","v":10185},{"$f":"C477*2*0.15","v":11640},{"$f":"D477*2*0.15","v":13095},{"$f":"E477*2*0.15","v":14535},{"$f":"F477*2*0.15","v":15705},{"$f":"G477*2*0.15","v":16875},18030,19200,254,272,327,378,421,465]
["Monterey20% AMI",{"$f":"B477*2*0.2","v":13580},{"$f":"C477*2*0.2","v":15520},17460,19380,20940,22500,24040,25600,339,363,436,504,562,620]
["Monterey25% AMI",{"$f":"B477*2*0.25","v":16975},{"$f":"C477*2*0.25","v":19400},21825,24225,26175,28125,30050,32000,424,454,545,630,703,775]
["Monterey30% AMI",{"$f":"B477*2*0.3","v":20370},{"$f":"C477*2*0.3","v":23280},26190,29070,31410,33750,36060,38400,509,545,654,756,843,930]
["Monterey35% AMI",{"$f":"B477*2*0.35","v":23765},{"$f":"C477*2*0.35","v":27160},30554.999999999996,33915,36645,39375,42070,44800,594,636,763,882,984,1085]
["Monterey40% AMI",{"$f":"B477*2*0.4","v":27160},{"$f":"C477*2*0.4","v":31040},34920,38760,41880,45000,48080,51200,679,727,873,1008,1125,1241]
["Monterey45% AMI",{"$f":"B477*2*0.45","v":30555},{"$f":"C477*2*0.45","v":34920},39285,43605,47115,50625,54090,57600,763,818,982,1134,1265,1396]
["Monterey50% AMI",33950,38800,43650,48450,52350,56250,60100,64000,{"$f":"TRUNC(B477/12*0.3)","v":848},{"$f":"TRUNC((B477+C477)/2/12*0.3)","v":909},{"$f":"TRUNC((D477)/12*0.3)","v":1091},{"$f":"TRUNC(((E477+F477)/2)/12*0.3)","v":1260},{"$f":"TRUNC(G477/12*0.3)","v":1406},{"$f":"TRUNC(((H477+I477)/2)/12*0.3)","v":1551}]
["Monterey55% AMI",{"$f":"B477*2*0.55","v":37345},{"$f":"C477*2*0.55","v":42680},48015.000000000007,53295.000000000007,57585.000000000007,61875.000000000007,66110,70400,{"$f":"TRUNC(B478/12*0.3)","v":933},{"$f":"TRUNC((B478+C478)/2/12*0.3)","v":1000},{"$f":"TRUNC((D478)/12*0.3)","v":1200},{"$f":"TRUNC(((E478+F478)/2)/12*0.3)","v":1386},{"$f":"TRUNC(G478/12*0.3)","v":1546},{"$f":"TRUNC(((H478+I478)/2)/12*0.3)","v":1706}]
["Monterey60% AMI",{"$f":"B477*2*0.6","v":40740},{"$f":"C477*2*0.6","v":46560},52380,58140,62820,67500,72120,76800,1018,1091,1309,1512,1687,1861]
["Monterey65% AMI",{"$f":"B477*2*0.65","v":44135},{"$f":"C477*2*0.65","v":50440},56745,62985,68055,73125,78130,83200,1103,1182,1418,1638,1828,2016]
["Monterey70% AMI",{"$f":"B477*2*0.7","v":47530},{"$f":"C477*2*0.7","v":54320},61109.999999999993,67830,73290,78750,84140,89600,1188,1273,1527,1764,1968,2171]
["Monterey75% AMI",{"$f":"B477*2*0.75","v":50925},{"$f":"C477*2*0.75","v":58200},65475,72675,78525,84375,90150,96000,1273,1364,1636,1890,2109,2326]
["Monterey80% AMI",{"$f":"B477*2*0.8","v":54320},{"$f":"C477*2*0.8","v":62080},69840,77520,83760,90000,96160,102400,1358,1455,1746,2016,2250,2482]
["Monterey90% AMI",{"$f":"B477*2*0.9","v":61110},{"$f":"C477*2*0.9","v":69840},78570,87210,94230,101250,108180,115200,1527,1636,1964,2268,2531,2792]
["Monterey100% AMI",{"$f":"B477*2","v":67900},{"$f":"C477*2","v":77600},87300,96900,104700,112500,120200,128000,{"$f":"J477*2","v":1696},{"$f":"K477*2","v":1818},2182,2520,2812,3102]
["Monterey110% AMI",{"$f":"B477*2*1.1","v":74690},{"$f":"C477*2*1.1","v":85360},96030.000000000015,106590.00000000001,115170.00000000001,123750.00000000001,132220,140800,{"$f":"TRUNC(B486/12*0.3)","v":1867},{"$f":"TRUNC((B486+C486)/2/12*0.3)","v":2000},{"$f":"TRUNC((D486)/12*0.3)","v":2400},{"$f":"TRUNC(((E486+F486)/2)/12*0.3)","v":2772},{"$f":"TRUNC(G486/12*0.3)","v":3093},{"$f":"TRUNC(((H486+I486)/2)/12*0.3)","v":3412}]
["Monterey120% AMI",{"$f":"B477*2*1.2","v":81480},{"$f":"C477*2*1.2","v":93120},104760,116280,125640,135000,144240,153600,2037,2182,2619,3024,3375,3723]
["Napa15% AMI",{"$f":"B495*2*0.15","v":11385},{"$f":"C495*2*0.15","v":13005},{"$f":"D495*2*0.15","v":14625},{"$f":"E495*2*0.15","v":16245},{"$f":"F495*2*0.15","v":17550},{"$f":"G495*2*0.15","v":18855},20145,21450,284,304,365,422,471,519]
["Napa20% AMI",{"$f":"B495*2*0.2","v":15180},{"$f":"C495*2*0.2","v":17340},19500,21660,23400,25140,26860,28600,379,406,487,563,628,693]
["Napa25% AMI",{"$f":"B495*2*0.25","v":18975},{"$f":"C495*2*0.25","v":21675},24375,27075,29250,31425,33575,35750,474,508,609,704,785,866]
["Napa30% AMI",{"$f":"B495*2*0.3","v":22770},{"$f":"C495*2*0.3","v":26010},29250,32490,35100,37710,40290,42900,569,609,731,844,942,1039]
["Napa35% AMI",{"$f":"B495*2*0.35","v":26565},{"$f":"C495*2*0.35","v":30344.999999999996},34125,37905,40950,43995,47005,50050,664,711,853,985,1099,1213]
["Napa40% AMI",{"$f":"B495*2*0.4","v":30360},{"$f":"C495*2*0.4","v":34680},39000,43320,46800,50280,53720,57200,759,813,975,1126,1257,1386]
["Napa45% AMI",{"$f":"B495*2*0.45","v":34155},{"$f":"C495*2*0.45","v":39015},43875,48735,52650,56565,60435,64350,853,914,1096,1267,1414,1559]
["Napa50% AMI",37950,43350,48750,54150,58500,62850,67150,71500,{"$f":"TRUNC(B495/12*0.3)","v":948},{"$f":"TRUNC((B495+C495)/2/12*0.3)","v":1016},{"$f":"TRUNC((D495)/12*0.3)","v":1218},{"$f":"TRUNC(((E495+F495)/2)/12*0.3)","v":1408},{"$f":"TRUNC(G495/12*0.3)","v":1571},{"$f":"TRUNC(((H495+I495)/2)/12*0.3)","v":1733}]
["Napa55% AMI",{"$f":"B495*2*0.55","v":41745},{"$f":"C495*2*0.55","v":47685.000000000007},53625.000000000007,59565.000000000007,64350.000000000007,69135,73865,78650,{"$f":"TRUNC(B496/12*0.3)","v":1043},{"$f":"TRUNC((B496+C496)/2/12*0.3)","v":1117},{"$f":"TRUNC((D496)/12*0.3)","v":1340},{"$f":"TRUNC(((E496+F496)/2)/12*0.3)","v":1548},{"$f":"TRUNC(G496/12*0.3)","v":1728},{"$f":"TRUNC(((H496+I496)/2)/12*0.3)","v":1906}]
["Napa60% AMI",{"$f":"B495*2*0.6","v":45540},{"$f":"C495*2*0.6","v":52020},58500,64980,70200,75420,80580,85800,1138,1219,1462,1689,1885,2079]
["Napa65% AMI",{"$f":"B495*2*0.65","v":49335},{"$f":"C495*2*0.65","v":56355},63375,70395,76050,81705,87295,92950,1233,1321,1584,1830,2042,2253]
["Napa70% AMI",{"$f":"B495*2*0.7","v":53130},{"$f":"C495*2*0.7","v":60689.999999999993},68250,75810,81900,87990,94010,100100,1328,1422,1706,1971,2199,2426]
["Napa75% AMI",{"$f":"B495*2*0.75","v":56925},{"$f":"C495*2*0.75","v":65025},73125,81225,87750,94275,100725,107250,1423,1524,1828,2112,2356,2599]
["Napa80% AMI",{"$f":"B495*2*0.8","v":60720},{"$f":"C495*2*0.8","v":69360},78000,86640,93600,100560,107440,114400,1518,1626,1950,2253,2514,2773]
["Napa90% AMI",{"$f":"B495*2*0.9","v":68310},{"$f":"C495*2*0.9","v":78030},87750,97470,105300,113130,120870,128700,1707,1829,2193,2534,2828,3119]
["Napa100% AMI",{"$f":"B495*2","v":75900},{"$f":"C495*2","v":86700},97500,108300,117000,125700,134300,143000,{"$f":"J495*2","v":1896},{"$f":"K495*2","v":2032},2436,2816,3142,3466]
["Napa110% AMI",{"$f":"B495*2*1.1","v":83490},{"$f":"C495*2*1.1","v":95370.000000000015},107250.00000000001,119130.00000000001,128700.00000000001,138270,147730,157300,{"$f":"TRUNC(B504/12*0.3)","v":2087},{"$f":"TRUNC((B504+C504)/2/12*0.3)","v":2235},{"$f":"TRUNC((D504)/12*0.3)","v":2681},{"$f":"TRUNC(((E504+F504)/2)/12*0.3)","v":3097},{"$f":"TRUNC(G504/12*0.3)","v":3456},{"$f":"TRUNC(((H504+I504)/2)/12*0.3)","v":3812}]
["Napa120% AMI",{"$f":"B495*2*1.2","v":91080},{"$f":"C495*2*1.2","v":104040},117000,129960,140400,150840,161160,171600,2277,2439,2925,3379,3771,4159]
["Nevada15% AMI",{"$f":"B513*2*0.15","v":9030},{"$f":"C513*2*0.15","v":10320},{"$f":"D513*2*0.15","v":11610},{"$f":"E513*2*0.15","v":12900},{"$f":"F513*2*0.15","v":13935},{"$f":"G513*2*0.15","v":14970},16005,17040,225,241,290,335,374,413]
["Nevada20% AMI",{"$f":"B513*2*0.2","v":12040},{"$f":"C513*2*0.2","v":13760},15480,17200,18580,19960,21340,22720,301,322,387,447,499,550]
["Nevada25% AMI",{"$f":"B513*2*0.25","v":15050},{"$f":"C513*2*0.25","v":17200},19350,21500,23225,24950,26675,28400,376,403,483,559,623,688]
["Nevada30% AMI",{"$f":"B513*2*0.3","v":18060},{"$f":"C513*2*0.3","v":20640},23220,25800,27870,29940,32010,34080,451,483,580,670,748,826]
["Nevada35% AMI",{"$f":"B513*2*0.35","v":21070},{"$f":"C513*2*0.35","v":24080},27090,30099.999999999996,32514.999999999996,34930,37345,39760,526,564,677,782,873,963]
["Nevada40% AMI",{"$f":"B513*2*0.4","v":24080},{"$f":"C513*2*0.4","v":27520},30960,34400,37160,39920,42680,45440,602,645,774,894,998,1101]
["Nevada45% AMI",{"$f":"B513*2*0.45","v":27090},{"$f":"C513*2*0.45","v":30960},34830,38700,41805,44910,48015,51120,677,725,870,1006,1122,1239]
["Nevada50% AMI",30100,34400,38700,43000,46450,49900,53350,56800,{"$f":"TRUNC(B513/12*0.3)","v":752},{"$f":"TRUNC((B513+C513)/2/12*0.3)","v":806},{"$f":"TRUNC((D513)/12*0.3)","v":967},{"$f":"TRUNC(((E513+F513)/2)/12*0.3)","v":1118},{"$f":"TRUNC(G513/12*0.3)","v":1247},{"$f":"TRUNC(((H513+I513)/2)/12*0.3)","v":1376}]
["Nevada55% AMI",{"$f":"B513*2*0.55","v":33110},{"$f":"C513*2*0.55","v":37840},42570,47300.000000000007,51095.000000000007,54890.000000000007,58685.000000000007,62480.000000000007,{"$f":"TRUNC(B514/12*0.3)","v":827},{"$f":"TRUNC((B514+C514)/2/12*0.3)","v":886},{"$f":"TRUNC((D514)/12*0.3)","v":1064},{"$f":"TRUNC(((E514+F514)/2)/12*0.3)","v":1229},{"$f":"TRUNC(G514/12*0.3)","v":1372},{"$f":"TRUNC(((H514+I514)/2)/12*0.3)","v":1514}]
["Nevada60% AMI",{"$f":"B513*2*0.6","v":36120},{"$f":"C513*2*0.6","v":41280},46440,51600,55740,59880,64020,68160,903,967,1161,1341,1497,1652]
["Nevada65% AMI",{"$f":"B513*2*0.65","v":39130},{"$f":"C513*2*0.65","v":44720},50310,55900,60385,64870,69355,73840,978,1048,1257,1453,1621,1789]
["Nevada70% AMI",{"$f":"B513*2*0.7","v":42140},{"$f":"C513*2*0.7","v":48160},54180,60199.999999999993,65029.999999999993,69860,74690,79520,1053,1128,1354,1565,1746,1927]
["Nevada75% AMI",{"$f":"B513*2*0.75","v":45150},{"$f":"C513*2*0.75","v":51600},58050,64500,69675,74850,80025,85200,1128,1209,1451,1677,1871,2065]
["Nevada80% AMI",{"$f":"B513*2*0.8","v":48160},{"$f":"C513*2*0.8","v":55040},61920,68800,74320,79840,85360,90880,1204,1290,1548,1789,1996,2203]
["Nevada90% AMI",{"$f":"B513*2*0.9","v":54180},{"$f":"C513*2*0.9","v":61920},69660,77400,83610,89820,96030,102240,1354,1451,1741,2012,2245,2478]
["Nevada100% AMI",{"$f":"B513*2","v":60200},{"$f":"C513*2","v":68800},77400,86000,92900,99800,106700,113600,{"$f":"J513*2","v":1504},{"$f":"K513*2","v":1612},1934,2236,2494,2752]
["Nevada110% AMI",{"$f":"B513*2*1.1","v":66220},{"$f":"C513*2*1.1","v":75680},85140,94600.000000000015,102190.00000000001,109780.00000000001,117370.00000000001,124960.00000000001,{"$f":"TRUNC(B522/12*0.3)","v":1655},{"$f":"TRUNC((B522+C522)/2/12*0.3)","v":1773},{"$f":"TRUNC((D522)/12*0.3)","v":2128},{"$f":"TRUNC(((E522+F522)/2)/12*0.3)","v":2459},{"$f":"TRUNC(G522/12*0.3)","v":2744},{"$f":"TRUNC(((H522+I522)/2)/12*0.3)","v":3029}]
["Nevada120% AMI",{"$f":"B513*2*1.2","v":72240},{"$f":"C513*2*1.2","v":82560},92880,103200,111480,119760,128040,136320,1806,1935,2322,2683,2994,3304]
["Orange15% AMI",{"$f":"B531*2*0.15","v":13455},{"$f":"C531*2*0.15","v":15375},{"$f":"D531*2*0.15","v":17295},{"$f":"E531*2*0.15","v":19215},{"$f":"F531*2*0.15","v":20760},{"$f":"G531*2*0.15","v":22290},23835,25365,336,360,432,499,557,615]
["Orange20% AMI",{"$f":"B531*2*0.2","v":17940},{"$f":"C531*2*0.2","v":20500},23060,25620,27680,29720,31780,33820,448,480,576,666,743,820]
["Orange25% AMI",{"$f":"B531*2*0.25","v":22425},{"$f":"C531*2*0.25","v":25625},28825,32025,34600,37150,39725,42275,560,600,720,832,928,1025]
["Orange30% AMI",{"$f":"B531*2*0.3","v":26910},{"$f":"C531*2*0.3","v":30750},34590,38430,41520,44580,47670,50730,672,720,864,999,1114,1230]
["Orange35% AMI",{"$f":"B531*2*0.35","v":31394.999999999996},{"$f":"C531*2*0.35","v":35875},40355,44835,48440,52010,55615,59184.999999999993,784,840,1008,1165,1300,1435]
["Orange40% AMI",{"$f":"B531*2*0.4","v":35880},{"$f":"C531*2*0.4","v":41000},46120,51240,55360,59440,63560,67640,897,961,1153,1332,1486,1640]
["Orange45% AMI",{"$f":"B531*2*0.45","v":40365},{"$f":"C531*2*0.45","v":46125},51885,57645,62280,66870,71505,76095,1009,1081,1297,1499,1671,1845]
["Orange50% AMI",44850,51250,57650,64050,69200,74300,79450,84550,{"$f":"TRUNC(B531/12*0.3)","v":1121},{"$f":"TRUNC((B531+C531)/2/12*0.3)","v":1201},{"$f":"TRUNC((D531)/12*0.3)","v":1441},{"$f":"TRUNC(((E531+F531)/2)/12*0.3)","v":1665},{"$f":"TRUNC(G531/12*0.3)","v":1857},{"$f":"TRUNC(((H531+I531)/2)/12*0.3)","v":2050}]
["Orange55% AMI",{"$f":"B531*2*0.55","v":49335.000000000007},{"$f":"C531*2*0.55","v":56375.000000000007},63415.000000000007,70455,76120,81730,87395,93005.000000000015,{"$f":"TRUNC(B532/12*0.3)","v":1233},{"$f":"TRUNC((B532+C532)/2/12*0.3)","v":1321},{"$f":"TRUNC((D532)/12*0.3)","v":1585},{"$f":"TRUNC(((E532+F532)/2)/12*0.3)","v":1832},{"$f":"TRUNC(G532/12*0.3)","v":2043},{"$f":"TRUNC(((H532+I532)/2)/12*0.3)","v":2255}]
["Orange60% AMI",{"$f":"B531*2*0.6","v":53820},{"$f":"C531*2*0.6","v":61500},69180,76860,83040,89160,95340,101460,1345,1441,1729,1998,2229,2460]
["Orange65% AMI",{"$f":"B531*2*0.65","v":58305},{"$f":"C531*2*0.65","v":66625},74945,83265,89960,96590,103285,109915,1457,1561,1873,2165,2414,2665]
["Orange70% AMI",{"$f":"B531*2*0.7","v":62789.999999999993},{"$f":"C531*2*0.7","v":71750},80710,89670,96880,104020,111230,118369.99999999999,1569,1681,2017,2331,2600,2870]
["Orange75% AMI",{"$f":"B531*2*0.75","v":67275},{"$f":"C531*2*0.75","v":76875},86475,96075,103800,111450,119175,126825,1681,1801,2161,2498,2786,3075]
["Orange80% AMI",{"$f":"B531*2*0.8","v":71760},{"$f":"C531*2*0.8","v":82000},92240,102480,110720,118880,127120,135280,1794,1922,2306,2665,2972,3280]
["Orange90% AMI",{"$f":"B531*2*0.9","v":80730},{"$f":"C531*2*0.9","v":92250},103770,115290,124560,133740,143010,152190,2018,2162,2594,2998,3343,3690]
["Orange100% AMI",{"$f":"B531*2","v":89700},{"$f":"C531*2","v":102500},115300,128100,138400,148600,158900,169100,{"$f":"J531*2","v":2242},{"$f":"K531*2","v":2402},2882,3330,3714,4100]
["Orange110% AMI",{"$f":"B531*2*1.1","v":98670.000000000015},{"$f":"C531*2*1.1","v":112750.00000000001},126830.00000000001,140910,152240,163460,174790,186010.00000000003,{"$f":"TRUNC(B540/12*0.3)","v":2466},{"$f":"TRUNC((B540+C540)/2/12*0.3)","v":2642},{"$f":"TRUNC((D540)/12*0.3)","v":3170},{"$f":"TRUNC(((E540+F540)/2)/12*0.3)","v":3664},{"$f":"TRUNC(G540/12*0.3)","v":4086},{"$f":"TRUNC(((H540+I540)/2)/12*0.3)","v":4510}]
["Orange120% AMI",{"$f":"B531*2*1.2","v":107640},{"$f":"C531*2*1.2","v":123000},138360,153720,166080,178320,190680,202920,2691,2883,3459,3997,4458,4920]
["Placer15% AMI",{"$f":"B549*2*0.15","v":9075},{"$f":"C549*2*0.15","v":10365},{"$f":"D549*2*0.15","v":11655},{"$f":"E549*2*0.15","v":12945},{"$f":"F549*2*0.15","v":13995},{"$f":"G549*2*0.15","v":15030},16065,17100,226,243,291,336,375,414]
["Placer20% AMI",{"$f":"B549*2*0.2","v":12100},{"$f":"C549*2*0.2","v":13820},15540,17260,18660,20040,21420,22800,302,324,388,449,501,552]
["Placer25% AMI",{"$f":"B549*2*0.25","v":15125},{"$f":"C549*2*0.25","v":17275},19425,21575,23325,25050,26775,28500,378,405,485,561,626,690]
["Placer30% AMI",{"$f":"B549*2*0.3","v":18150},{"$f":"C549*2*0.3","v":20730},23310,25890,27990,30060,32130,34200,453,486,582,673,751,829]
["Placer35% AMI",{"$f":"B549*2*0.35","v":21175},{"$f":"C549*2*0.35","v":24185},27195,30204.999999999996,32654.999999999996,35070,37485,39900,529,567,679,785,876,967]
["Placer40% AMI",{"$f":"B549*2*0.4","v":24200},{"$f":"C549*2*0.4","v":27640},31080,34520,37320,40080,42840,45600,605,648,777,898,1002,1105]
["Placer45% AMI",{"$f":"B549*2*0.45","v":27225},{"$f":"C549*2*0.45","v":31095},34965,38835,41985,45090,48195,51300,680,729,874,1010,1127,1243]
["Placer50% AMI",30250,34550,38850,43150,46650,50100,53550,57000,{"$f":"TRUNC(B549/12*0.3)","v":756},{"$f":"TRUNC((B549+C549)/2/12*0.3)","v":810},{"$f":"TRUNC((D549)/12*0.3)","v":971},{"$f":"TRUNC(((E549+F549)/2)/12*0.3)","v":1122},{"$f":"TRUNC(G549/12*0.3)","v":1252},{"$f":"TRUNC(((H549+I549)/2)/12*0.3)","v":1381}]
["Placer55% AMI",{"$f":"B549*2*0.55","v":33275},{"$f":"C549*2*0.55","v":38005},42735,47465.000000000007,51315.000000000007,55110.000000000007,58905.000000000007,62700.000000000007,{"$f":"TRUNC(B550/12*0.3)","v":831},{"$f":"TRUNC((B550+C550)/2/12*0.3)","v":891},{"$f":"TRUNC((D550)/12*0.3)","v":1068},{"$f":"TRUNC(((E550+F550)/2)/12*0.3)","v":1234},{"$f":"TRUNC(G550/12*0.3)","v":1377},{"$f":"TRUNC(((H550+I550)/2)/12*0.3)","v":1520}]
["Placer60% AMI",{"$f":"B549*2*0.6","v":36300},{"$f":"C549*2*0.6","v":41460},46620,51780,55980,60120,64260,68400,907,972,1165,1347,1503,1658]
["Placer65% AMI",{"$f":"B549*2*0.65","v":39325},{"$f":"C549*2*0.65","v":44915},50505,56095,60645,65130,69615,74100,983,1053,1262,1459,1628,1796]
["Placer70% AMI",{"$f":"B549*2*0.7","v":42350},{"$f":"C549*2*0.7","v":48370},54390,60409.999999999993,65309.999999999993,70140,74970,79800,1058,1134,1359,1571,1753,1934]
["Placer75% AMI",{"$f":"B549*2*0.75","v":45375},{"$f":"C549*2*0.75","v":51825},58275,64725,69975,75150,80325,85500,1134,1215,1456,1683,1878,2072]
["Placer80% AMI",{"$f":"B549*2*0.8","v":48400},{"$f":"C549*2*0.8","v":55280},62160,69040,74640,80160,85680,91200,1210,1296,1554,1796,2004,2211]
["Placer90% AMI",{"$f":"B549*2*0.9","v":54450},{"$f":"C549*2*0.9","v":62190},69930,77670,83970,90180,96390,102600,1361,1458,1748,2020,2254,2487]
["Placer100% AMI",{"$f":"B549*2","v":60500},{"$f":"C549*2","v":69100},77700,86300,93300,100200,107100,114000,{"$f":"J549*2","v":1512},{"$f":"K549*2","v":1620},1942,2244,2504,2762]
["Placer110% AMI",{"$f":"B549*2*1.1","v":66550},{"$f":"C549*2*1.1","v":76010},85470,94930.000000000015,102630.00000000001,110220.00000000001,117810.00000000001,125400.00000000001,{"$f":"TRUNC(B558/12*0.3)","v":1663},{"$f":"TRUNC((B558+C558)/2/12*0.3)","v":1782},{"$f":"TRUNC((D558)/12*0.3)","v":2136},{"$f":"TRUNC(((E558+F558)/2)/12*0.3)","v":2469},{"$f":"TRUNC(G558/12*0.3)","v":2755},{"$f":"TRUNC(((H558+I558)/2)/12*0.3)","v":3040}]
["Placer120% AMI",{"$f":"B549*2*1.2","v":72600},{"$f":"C549*2*1.2","v":82920},93240,103560,111960,120240,128520,136800,1815,1944,2331,2694,3006,3316]
["Plumas15% AMI",{"$f":"B567*2*0.15","v":7590},{"$f":"C567*2*0.15","v":8670},{"$f":"D567*2*0.15","v":9750},{"$f":"E567*2*0.15","v":10830},{"$f":"F567*2*0.15","v":11700},{"$f":"G567*2*0.15","v":12570},13440,14310,189,203,243,281,314,346]
["Plumas20% AMI",{"$f":"B567*2*0.2","v":10120},{"$f":"C567*2*0.2","v":11560},13000,14440,15600,16760,17920,19080,253,271,325,375,419,462]
["Plumas25% AMI",{"$f":"B567*2*0.25","v":12650},{"$f":"C567*2*0.25","v":14450},16250,18050,19500,20950,22400,23850,316,338,406,469,523,578]
["Plumas30% AMI",{"$f":"B567*2*0.3","v":15180},{"$f":"C567*2*0.3","v":17340},19500,21660,23400,25140,26880,28620,379,406,487,563,628,693]
["Plumas35% AMI",{"$f":"B567*2*0.35","v":17710},{"$f":"C567*2*0.35","v":20230},22750,25270,27300,29329.999999999996,31359.999999999996,33390,442,474,568,657,733,809]
["Plumas40% AMI",{"$f":"B567*2*0.4","v":20240},{"$f":"C567*2*0.4","v":23120},26000,28880,31200,33520,35840,38160,506,542,650,751,838,925]
["Plumas45% AMI",{"$f":"B567*2*0.45","v":22770},{"$f":"C567*2*0.45","v":26010},29250,32490,35100,37710,40320,42930,569,609,731,844,942,1040]
["Plumas50% AMI",25300,28900,32500,36100,39000,41900,44800,47700,{"$f":"TRUNC(B567/12*0.3)","v":632},{"$f":"TRUNC((B567+C567)/2/12*0.3)","v":677},{"$f":"TRUNC((D567)/12*0.3)","v":812},{"$f":"TRUNC(((E567+F567)/2)/12*0.3)","v":938},{"$f":"TRUNC(G567/12*0.3)","v":1047},{"$f":"TRUNC(((H567+I567)/2)/12*0.3)","v":1156}]
["Plumas55% AMI",{"$f":"B567*2*0.55","v":27830.000000000004},{"$f":"C567*2*0.55","v":31790.000000000004},35750,39710,42900,46090.000000000007,49280.000000000007,52470.000000000007,{"$f":"TRUNC(B568/12*0.3)","v":695},{"$f":"TRUNC((B568+C568)/2/12*0.3)","v":745},{"$f":"TRUNC((D568)/12*0.3)","v":893},{"$f":"TRUNC(((E568+F568)/2)/12*0.3)","v":1032},{"$f":"TRUNC(G568/12*0.3)","v":1152},{"$f":"TRUNC(((H568+I568)/2)/12*0.3)","v":1271}]
["Plumas60% AMI",{"$f":"B567*2*0.6","v":30360},{"$f":"C567*2*0.6","v":34680},39000,43320,46800,50280,53760,57240,759,813,975,1126,1257,1387]
["Plumas65% AMI",{"$f":"B567*2*0.65","v":32890},{"$f":"C567*2*0.65","v":37570},42250,46930,50700,54470,58240,62010,822,880,1056,1220,1361,1503]
["Plumas70% AMI",{"$f":"B567*2*0.7","v":35420},{"$f":"C567*2*0.7","v":40460},45500,50540,54600,58659.999999999993,62719.999999999993,66780,885,948,1137,1314,1466,1618]
["Plumas75% AMI",{"$f":"B567*2*0.75","v":37950},{"$f":"C567*2*0.75","v":43350},48750,54150,58500,62850,67200,71550,948,1016,1218,1408,1571,1734]
["Plumas80% AMI",{"$f":"B567*2*0.8","v":40480},{"$f":"C567*2*0.8","v":46240},52000,57760,62400,67040,71680,76320,1012,1084,1300,1502,1676,1850]
["Plumas90% AMI",{"$f":"B567*2*0.9","v":45540},{"$f":"C567*2*0.9","v":52020},58500,64980,70200,75420,80640,85860,1138,1219,1462,1689,1885,2081]
["Plumas100% AMI",{"$f":"B567*2","v":50600},{"$f":"C567*2","v":57800},65000,72200,78000,83800,89600,95400,{"$f":"J567*2","v":1264},{"$f":"K567*2","v":1354},1624,1876,2094,2312]
["Plumas110% AMI",{"$f":"B567*2*1.1","v":55660.000000000007},{"$f":"C567*2*1.1","v":63580.000000000007},71500,79420,85800,92180.000000000015,98560.000000000015,104940.00000000001,{"$f":"TRUNC(B576/12*0.3)","v":1391},{"$f":"TRUNC((B576+C576)/2/12*0.3)","v":1490},{"$f":"TRUNC((D576)/12*0.3)","v":1787},{"$f":"TRUNC(((E576+F576)/2)/12*0.3)","v":2065},{"$f":"TRUNC(G576/12*0.3)","v":2304},{"$f":"TRUNC(((H576+I576)/2)/12*0.3)","v":2543}]
["Plumas120% AMI",{"$f":"B567*2*1.2","v":60720},{"$f":"C567*2*1.2","v":69360},78000,86640,93600,100560,107520,114480,1518,1626,1950,2253,2514,2775]
["Riverside15% AMI",{"$f":"B585*2*0.15","v":7920},{"$f":"C585*2*0.15","v":9045},{"$f":"D585*2*0.15","v":10170},{"$f":"E585*2*0.15","v":11295},{"$f":"F585*2*0.15","v":12210},{"$f":"G585*2*0.15","v":13110},14010,14910,198,212,254,293,327,361]
["Riverside20% AMI",{"$f":"B585*2*0.2","v":10560},{"$f":"C585*2*0.2","v":12060},13560,15060,16280,17480,18680,19880,264,282,339,391,437,482]
["Riverside25% AMI",{"$f":"B585*2*0.25","v":13200},{"$f":"C585*2*0.25","v":15075},16950,18825,20350,21850,23350,24850,330,353,423,489,546,602]
["Riverside30% AMI",{"$f":"B585*2*0.3","v":15840},{"$f":"C585*2*0.3","v":18090},20340,22590,24420,26220,28020,29820,396,424,508,587,655,723]
["Riverside35% AMI",{"$f":"B585*2*0.35","v":18480},{"$f":"C585*2*0.35","v":21105},23730,26355,28490,30589.999999999996,32689.999999999996,34790,462,494,593,685,764,843]
["Riverside40% AMI",{"$f":"B585*2*0.4","v":21120},{"$f":"C585*2*0.4","v":24120},27120,30120,32560,34960,37360,39760,528,565,678,783,874,964]
["Riverside45% AMI",{"$f":"B585*2*0.45","v":23760},{"$f":"C585*2*0.45","v":27135},30510,33885,36630,39330,42030,44730,594,636,762,881,983,1084]
["Riverside50% AMI",26400,30150,33900,37650,40700,43700,46700,49700,{"$f":"TRUNC(B585/12*0.3)","v":660},{"$f":"TRUNC((B585+C585)/2/12*0.3)","v":706},{"$f":"TRUNC((D585)/12*0.3)","v":847},{"$f":"TRUNC(((E585+F585)/2)/12*0.3)","v":979},{"$f":"TRUNC(G585/12*0.3)","v":1092},{"$f":"TRUNC(((H585+I585)/2)/12*0.3)","v":1205}]
["Riverside55% AMI",{"$f":"B585*2*0.55","v":29040.000000000004},{"$f":"C585*2*0.55","v":33165},37290,41415,44770,48070.000000000007,51370.000000000007,54670.000000000007,{"$f":"TRUNC(B586/12*0.3)","v":726},{"$f":"TRUNC((B586+C586)/2/12*0.3)","v":777},{"$f":"TRUNC((D586)/12*0.3)","v":932},{"$f":"TRUNC(((E586+F586)/2)/12*0.3)","v":1077},{"$f":"TRUNC(G586/12*0.3)","v":1201},{"$f":"TRUNC(((H586+I586)/2)/12*0.3)","v":1325}]
["Riverside60% AMI",{"$f":"B585*2*0.6","v":31680},{"$f":"C585*2*0.6","v":36180},40680,45180,48840,52440,56040,59640,792,848,1017,1175,1311,1446]
["Riverside65% AMI",{"$f":"B585*2*0.65","v":34320},{"$f":"C585*2*0.65","v":39195},44070,48945,52910,56810,60710,64610,858,918,1101,1273,1420,1566]
["Riverside70% AMI",{"$f":"B585*2*0.7","v":36960},{"$f":"C585*2*0.7","v":42210},47460,52710,56980,61179.999999999993,65379.999999999993,69580,924,989,1186,1371,1529,1687]
["Riverside75% AMI",{"$f":"B585*2*0.75","v":39600},{"$f":"C585*2*0.75","v":45225},50850,56475,61050,65550,70050,74550,990,1060,1271,1469,1638,1807]
["Riverside80% AMI",{"$f":"B585*2*0.8","v":42240},{"$f":"C585*2*0.8","v":48240},54240,60240,65120,69920,74720,79520,1056,1131,1356,1567,1748,1928]
["Riverside90% AMI",{"$f":"B585*2*0.9","v":47520},{"$f":"C585*2*0.9","v":54270},61020,67770,73260,78660,84060,89460,1188,1272,1525,1762,1966,2169]
["Riverside100% AMI",{"$f":"B585*2","v":52800},{"$f":"C585*2","v":60300},67800,75300,81400,87400,93400,99400,{"$f":"J585*2","v":1320},{"$f":"K585*2","v":1412},1694,1958,2184,2410]
["Riverside110% AMI",{"$f":"B585*2*1.1","v":58080.000000000007},{"$f":"C585*2*1.1","v":66330},74580,82830,89540,96140.000000000015,102740.00000000001,109340.00000000001,{"$f":"TRUNC(B594/12*0.3)","v":1452},{"$f":"TRUNC((B594+C594)/2/12*0.3)","v":1555},{"$f":"TRUNC((D594)/12*0.3)","v":1864},{"$f":"TRUNC(((E594+F594)/2)/12*0.3)","v":2154},{"$f":"TRUNC(G594/12*0.3)","v":2403},{"$f":"TRUNC(((H594+I594)/2)/12*0.3)","v":2651}]
["Riverside120% AMI",{"$f":"B585*2*1.2","v":63360},{"$f":"C585*2*1.2","v":72360},81360,90360,97680,104880,112080,119280,1584,1696,2034,2350,2622,2892]
["Sacramento15% AMI",{"$f":"B603*2*0.15","v":9075},{"$f":"C603*2*0.15","v":10365},{"$f":"D603*2*0.15","v":11655},{"$f":"E603*2*0.15","v":12945},{"$f":"F603*2*0.15","v":13995},{"$f":"G603*2*0.15","v":15030},16065,17100,226,243,291,336,375,414]
["Sacramento20% AMI",{"$f":"B603*2*0.2","v":12100},{"$f":"C603*2*0.2","v":13820},15540,17260,18660,20040,21420,22800,302,324,388,449,501,552]
["Sacramento25% AMI",{"$f":"B603*2*0.25","v":15125},{"$f":"C603*2*0.25","v":17275},19425,21575,23325,25050,26775,28500,378,405,485,561,626,690]
["Sacramento30% AMI",{"$f":"B603*2*0.3","v":18150},{"$f":"C603*2*0.3","v":20730},23310,25890,27990,30060,32130,34200,453,486,582,673,751,829]
["Sacramento35% AMI",{"$f":"B603*2*0.35","v":21175},{"$f":"C603*2*0.35","v":24185},27195,30204.999999999996,32654.999999999996,35070,37485,39900,529,567,679,785,876,967]
["Sacramento40% AMI",{"$f":"B603*2*0.4","v":24200},{"$f":"C603*2*0.4","v":27640},31080,34520,37320,40080,42840,45600,605,648,777,898,1002,1105]
["Sacramento45% AMI",{"$f":"B603*2*0.45","v":27225},{"$f":"C603*2*0.45","v":31095},34965,38835,41985,45090,48195,51300,680,729,874,1010,1127,1243]
["Sacramento50% AMI",30250,34550,38850,43150,46650,50100,53550,57000,{"$f":"TRUNC(B603/12*0.3)","v":756},{"$f":"TRUNC((B603+C603)/2/12*0.3)","v":810},{"$f":"TRUNC((D603)/12*0.3)","v":971},{"$f":"TRUNC(((E603+F603)/2)/12*0.3)","v":1122},{"$f":"TRUNC(G603/12*0.3)","v":1252},{"$f":"TRUNC(((H603+I603)/2)/12*0.3)","v":1381}]
["Sacramento55% AMI",{"$f":"B603*2*0.55","v":33275},{"$f":"C603*2*0.55","v":38005},42735,47465.000000000007,51315.000000000007,55110.000000000007,58905.000000000007,62700.000000000007,{"$f":"TRUNC(B604/12*0.3)","v":831},{"$f":"TRUNC((B604+C604)/2/12*0.3)","v":891},{"$f":"TRUNC((D604)/12*0.3)","v":1068},{"$f":"TRUNC(((E604+F604)/2)/12*0.3)","v":1234},{"$f":"TRUNC(G604/12*0.3)","v":1377},{"$f":"TRUNC(((H604+I604)/2)/12*0.3)","v":1520}]
["Sacramento60% AMI",{"$f":"B603*2*0.6","v":36300},{"$f":"C603*2*0.6","v":41460},46620,51780,55980,60120,64260,68400,907,972,1165,1347,1503,1658]
["Sacramento65% AMI",{"$f":"B603*2*0.65","v":39325},{"$f":"C603*2*0.65","v":44915},50505,56095,60645,65130,69615,74100,983,1053,1262,1459,1628,1796]
["Sacramento70% AMI",{"$f":"B603*2*0.7","v":42350},{"$f":"C603*2*0.7","v":48370},54390,60409.999999999993,65309.999999999993,70140,74970,79800,1058,1134,1359,1571,1753,1934]
["Sacramento75% AMI",{"$f":"B603*2*0.75","v":45375},{"$f":"C603*2*0.75","v":51825},58275,64725,69975,75150,80325,85500,1134,1215,1456,1683,1878,2072]
["Sacramento80% AMI",{"$f":"B603*2*0.8","v":48400},{"$f":"C603*2*0.8","v":55280},62160,69040,74640,80160,85680,91200,1210,1296,1554,1796,2004,2211]
["Sacramento90% AMI",{"$f":"B603*2*0.9","v":54450},{"$f":"C603*2*0.9","v":62190},69930,77670,83970,90180,96390,102600,1361,1458,1748,2020,2254,2487]
["Sacramento100% AMI",{"$f":"B603*2","v":60500},{"$f":"C603*2","v":69100},77700,86300,93300,100200,107100,114000,{"$f":"J603*2","v":1512},{"$f":"K603*2","v":1620},1942,2244,2504,2762]
["Sacramento110% AMI",{"$f":"B603*2*1.1","v":66550},{"$f":"C603*2*1.1","v":76010},85470,94930.000000000015,102630.00000000001,110220.00000000001,117810.00000000001,125400.00000000001,{"$f":"TRUNC(B612/12*0.3)","v":1663},{"$f":"TRUNC((B612+C612)/2/12*0.3)","v":1782},{"$f":"TRUNC((D612)/12*0.3)","v":2136},{"$f":"TRUNC(((E612+F612)/2)/12*0.3)","v":2469},{"$f":"TRUNC(G612/12*0.3)","v":2755},{"$f":"TRUNC(((H612+I612)/2)/12*0.3)","v":3040}]
["Sacramento120% AMI",{"$f":"B603*2*1.2","v":72600},{"$f":"C603*2*1.2","v":82920},93240,103560,111960,120240,128520,136800,1815,1944,2331,2694,3006,3316]
["San Benito15% AMI",{"$f":"B621*2*0.15","v":10470},{"$f":"C621*2*0.15","v":11970},{"$f":"D621*2*0.15","v":13470},{"$f":"E621*2*0.15","v":14955},{"$f":"F621*2*0.15","v":16155},{"$f":"G621*2*0.15","v":17355},18555,19755,261,280,336,388,433,478]
["San Benito20% AMI",{"$f":"B621*2*0.2","v":13960},{"$f":"C621*2*0.2","v":15960},17960,19940,21540,23140,24740,26340,349,374,449,518,578,638]
["San Benito25% AMI",{"$f":"B621*2*0.25","v":17450},{"$f":"C621*2*0.25","v":19950},22450,24925,26925,28925,30925,32925,436,467,561,648,723,798]
["San Benito30% AMI",{"$f":"B621*2*0.3","v":20940},{"$f":"C621*2*0.3","v":23940},26940,29910,32310,34710,37110,39510,523,561,673,777,867,957]
["San Benito35% AMI",{"$f":"B621*2*0.35","v":24430},{"$f":"C621*2*0.35","v":27930},31429.999999999996,34895,37695,40495,43295,46095,610,654,785,907,1012,1117]
["San Benito40% AMI",{"$f":"B621*2*0.4","v":27920},{"$f":"C621*2*0.4","v":31920},35920,39880,43080,46280,49480,52680,698,748,898,1037,1157,1277]
["San Benito45% AMI",{"$f":"B621*2*0.45","v":31410},{"$f":"C621*2*0.45","v":35910},40410,44865,48465,52065,55665,59265,785,841,1010,1166,1301,1436]
["San Benito50% AMI",34900,39900,44900,49850,53850,57850,61850,65850,{"$f":"TRUNC(B621/12*0.3)","v":872},{"$f":"TRUNC((B621+C621)/2/12*0.3)","v":935},{"$f":"TRUNC((D621)/12*0.3)","v":1122},{"$f":"TRUNC(((E621+F621)/2)/12*0.3)","v":1296},{"$f":"TRUNC(G621/12*0.3)","v":1446},{"$f":"TRUNC(((H621+I621)/2)/12*0.3)","v":1596}]
["San Benito55% AMI",{"$f":"B621*2*0.55","v":38390},{"$f":"C621*2*0.55","v":43890},49390.000000000007,54835.000000000007,59235.000000000007,63635.000000000007,68035,72435,{"$f":"TRUNC(B622/12*0.3)","v":959},{"$f":"TRUNC((B622+C622)/2/12*0.3)","v":1028},{"$f":"TRUNC((D622)/12*0.3)","v":1234},{"$f":"TRUNC(((E622+F622)/2)/12*0.3)","v":1425},{"$f":"TRUNC(G622/12*0.3)","v":1590},{"$f":"TRUNC(((H622+I622)/2)/12*0.3)","v":1755}]
["San Benito60% AMI",{"$f":"B621*2*0.6","v":41880},{"$f":"C621*2*0.6","v":47880},53880,59820,64620,69420,74220,79020,1047,1122,1347,1555,1735,1915]
["San Benito65% AMI",{"$f":"B621*2*0.65","v":45370},{"$f":"C621*2*0.65","v":51870},58370,64805,70005,75205,80405,85605,1134,1215,1459,1685,1880,2075]
["San Benito70% AMI",{"$f":"B621*2*0.7","v":48860},{"$f":"C621*2*0.7","v":55860},62859.999999999993,69790,75390,80990,86590,92190,1221,1309,1571,1814,2024,2234]
["San Benito75% AMI",{"$f":"B621*2*0.75","v":52350},{"$f":"C621*2*0.75","v":59850},67350,74775,80775,86775,92775,98775,1308,1402,1683,1944,2169,2394]
["San Benito80% AMI",{"$f":"B621*2*0.8","v":55840},{"$f":"C621*2*0.8","v":63840},71840,79760,86160,92560,98960,105360,1396,1496,1796,2074,2314,2554]
["San Benito90% AMI",{"$f":"B621*2*0.9","v":62820},{"$f":"C621*2*0.9","v":71820},80820,89730,96930,104130,111330,118530,1570,1683,2020,2333,2603,2873]
["San Benito100% AMI",{"$f":"B621*2","v":69800},{"$f":"C621*2","v":79800},89800,99700,107700,115700,123700,131700,{"$f":"J621*2","v":1744},{"$f":"K621*2","v":1870},2244,2592,2892,3192]
["San Benito110% AMI",{"$f":"B621*2*1.1","v":76780},{"$f":"C621*2*1.1","v":87780},98780.000000000015,109670.00000000001,118470.00000000001,127270.00000000001,136070,144870,{"$f":"TRUNC(B630/12*0.3)","v":1919},{"$f":"TRUNC((B630+C630)/2/12*0.3)","v":2057},{"$f":"TRUNC((D630)/12*0.3)","v":2469},{"$f":"TRUNC(((E630+F630)/2)/12*0.3)","v":2851},{"$f":"TRUNC(G630/12*0.3)","v":3181},{"$f":"TRUNC(((H630+I630)/2)/12*0.3)","v":3511}]
["San Benito120% AMI",{"$f":"B621*2*1.2","v":83760},{"$f":"C621*2*1.2","v":95760},107760,119640,129240,138840,148440,158040,2094,2244,2694,3111,3471,3831]
["San Bernardino15% AMI",{"$f":"B639*2*0.15","v":7920},{"$f":"C639*2*0.15","v":9045},{"$f":"D639*2*0.15","v":10170},{"$f":"E639*2*0.15","v":11295},{"$f":"F639*2*0.15","v":12210},{"$f":"G639*2*0.15","v":13110},14010,14910,198,212,254,293,327,361]
["San Bernardino20% AMI",{"$f":"B639*2*0.2","v":10560},{"$f":"C639*2*0.2","v":12060},13560,15060,16280,17480,18680,19880,264,282,339,391,437,482]
["San Bernardino25% AMI",{"$f":"B639*2*0.25","v":13200},{"$f":"C639*2*0.25","v":15075},16950,18825,20350,21850,23350,24850,330,353,423,489,546,602]
["San Bernardino30% AMI",{"$f":"B639*2*0.3","v":15840},{"$f":"C639*2*0.3","v":18090},20340,22590,24420,26220,28020,29820,396,424,508,587,655,723]
["San Bernardino35% AMI",{"$f":"B639*2*0.35","v":18480},{"$f":"C639*2*0.35","v":21105},23730,26355,28490,30589.999999999996,32689.999999999996,34790,462,494,593,685,764,843]
["San Bernardino40% AMI",{"$f":"B639*2*0.4","v":21120},{"$f":"C639*2*0.4","v":24120},27120,30120,32560,34960,37360,39760,528,565,678,783,874,964]
["San Bernardino45% AMI",{"$f":"B639*2*0.45","v":23760},{"$f":"C639*2*0.45","v":27135},30510,33885,36630,39330,42030,44730,594,636,762,881,983,1084]
["San Bernardino50% AMI",26400,30150,33900,37650,40700,43700,46700,49700,{"$f":"TRUNC(B639/12*0.3)","v":660},{"$f":"TRUNC((B639+C639)/2/12*0.3)","v":706},{"$f":"TRUNC((D639)/12*0.3)","v":847},{"$f":"TRUNC(((E639+F639)/2)/12*0.3)","v":979},{"$f":"TRUNC(G639/12*0.3)","v":1092},{"$f":"TRUNC(((H639+I639)/2)/12*0.3)","v":1205}]
["San Bernardino55% AMI",{"$f":"B639*2*0.55","v":29040.000000000004},{"$f":"C639*2*0.55","v":33165},37290,41415,44770,48070.000000000007,51370.000000000007,54670.000000000007,{"$f":"TRUNC(B640/12*0.3)","v":726},{"$f":"TRUNC((B640+C640)/2/12*0.3)","v":777},{"$f":"TRUNC((D640)/12*0.3)","v":932},{"$f":"TRUNC(((E640+F640)/2)/12*0.3)","v":1077},{"$f":"TRUNC(G640/12*0.3)","v":1201},{"$f":"TRUNC(((H640+I640)/2)/12*0.3)","v":1325}]
["San Bernardino60% AMI",{"$f":"B639*2*0.6","v":31680},{"$f":"C639*2*0.6","v":36180},40680,45180,48840,52440,56040,59640,792,848,1017,1175,1311,1446]
["San Bernardino65% AMI",{"$f":"B639*2*0.65","v":34320},{"$f":"C639*2*0.65","v":39195},44070,48945,52910,56810,60710,64610,858,918,1101,1273,1420,1566]
["San Bernardino70% AMI",{"$f":"B639*2*0.7","v":36960},{"$f":"C639*2*0.7","v":42210},47460,52710,56980,61179.999999999993,65379.999999999993,69580,924,989,1186,1371,1529,1687]
["San Bernardino75% AMI",{"$f":"B639*2*0.75","v":39600},{"$f":"C639*2*0.75","v":45225},50850,56475,61050,65550,70050,74550,990,1060,1271,1469,1638,1807]
["San Bernardino80% AMI",{"$f":"B639*2*0.8","v":42240},{"$f":"C639*2*0.8","v":48240},54240,60240,65120,69920,74720,79520,1056,1131,1356,1567,1748,1928]
["San Bernardino90% AMI",{"$f":"B639*2*0.9","v":47520},{"$f":"C639*2*0.9","v":54270},61020,67770,73260,78660,84060,89460,1188,1272,1525,1762,1966,2169]
["San Bernardino100% AMI",{"$f":"B639*2","v":52800},{"$f":"C639*2","v":60300},67800,75300,81400,87400,93400,99400,{"$f":"J639*2","v":1320},{"$f":"K639*2","v":1412},1694,1958,2184,2410]
["San Bernardino110% AMI",{"$f":"B639*2*1.1","v":58080.000000000007},{"$f":"C639*2*1.1","v":66330},74580,82830,89540,96140.000000000015,102740.00000000001,109340.00000000001,{"$f":"TRUNC(B648/12*0.3)","v":1452},{"$f":"TRUNC((B648+C648)/2/12*0.3)","v":1555},{"$f":"TRUNC((D648)/12*0.3)","v":1864},{"$f":"TRUNC(((E648+F648)/2)/12*0.3)","v":2154},{"$f":"TRUNC(G648/12*0.3)","v":2403},{"$f":"TRUNC(((H648+I648)/2)/12*0.3)","v":2651}]
["San Bernardino120% AMI",{"$f":"B639*2*1.2","v":63360},{"$f":"C639*2*1.2","v":72360},81360,90360,97680,104880,112080,119280,1584,1696,2034,2350,2622,2892]
["San Diego15% AMI",{"$f":"B657*2*0.15","v":12135},{"$f":"C657*2*0.15","v":13860},{"$f":"D657*2*0.15","v":15600},{"$f":"E657*2*0.15","v":17325},{"$f":"F657*2*0.15","v":18720},{"$f":"G657*2*0.15","v":20100},21495,22875,303,324,390,450,502,554]
["San Diego20% AMI",{"$f":"B657*2*0.2","v":16180},{"$f":"C657*2*0.2","v":18480},20800,23100,24960,26800,28660,30500,404,433,520,600,670,739]
["San Diego25% AMI",{"$f":"B657*2*0.25","v":20225},{"$f":"C657*2*0.25","v":23100},26000,28875,31200,33500,35825,38125,505,541,650,750,837,924]
["San Diego30% AMI",{"$f":"B657*2*0.3","v":24270},{"$f":"C657*2*0.3","v":27720},31200,34650,37440,40200,42990,45750,606,649,780,901,1005,1109]
["San Diego35% AMI",{"$f":"B657*2*0.35","v":28315},{"$f":"C657*2*0.35","v":32339.999999999996},36400,40425,43680,46900,50155,53375,707,758,910,1051,1172,1294]
["San Diego40% AMI",{"$f":"B657*2*0.4","v":32360},{"$f":"C657*2*0.4","v":36960},41600,46200,49920,53600,57320,61000,809,866,1040,1201,1340,1479]
["San Diego45% AMI",{"$f":"B657*2*0.45","v":36405},{"$f":"C657*2*0.45","v":41580},46800,51975,56160,60300,64485,68625,910,974,1170,1351,1507,1663]
["San Diego50% AMI",40450,46200,52000,57750,62400,67000,71650,76250,{"$f":"TRUNC(B657/12*0.3)","v":1011},{"$f":"TRUNC((B657+C657)/2/12*0.3)","v":1083},{"$f":"TRUNC((D657)/12*0.3)","v":1300},{"$f":"TRUNC(((E657+F657)/2)/12*0.3)","v":1501},{"$f":"TRUNC(G657/12*0.3)","v":1675},{"$f":"TRUNC(((H657+I657)/2)/12*0.3)","v":1848}]
["San Diego55% AMI",{"$f":"B657*2*0.55","v":44495},{"$f":"C657*2*0.55","v":50820.000000000007},57200.000000000007,63525.000000000007,68640,73700,78815,83875,{"$f":"TRUNC(B658/12*0.3)","v":1112},{"$f":"TRUNC((B658+C658)/2/12*0.3)","v":1191},{"$f":"TRUNC((D658)/12*0.3)","v":1430},{"$f":"TRUNC(((E658+F658)/2)/12*0.3)","v":1652},{"$f":"TRUNC(G658/12*0.3)","v":1842},{"$f":"TRUNC(((H658+I658)/2)/12*0.3)","v":2033}]
["San Diego60% AMI",{"$f":"B657*2*0.6","v":48540},{"$f":"C657*2*0.6","v":55440},62400,69300,74880,80400,85980,91500,1213,1299,1560,1802,2010,2218]
["San Diego65% AMI",{"$f":"B657*2*0.65","v":52585},{"$f":"C657*2*0.65","v":60060},67600,75075,81120,87100,93145,99125,1314,1408,1690,1952,2177,2403]
["San Diego70% AMI",{"$f":"B657*2*0.7","v":56630},{"$f":"C657*2*0.7","v":64679.999999999993},72800,80850,87360,93800,100310,106750,1415,1516,1820,2102,2345,2588]
["San Diego75% AMI",{"$f":"B657*2*0.75","v":60675},{"$f":"C657*2*0.75","v":69300},78000,86625,93600,100500,107475,114375,1516,1624,1950,2252,2512,2773]
["San Diego80% AMI",{"$f":"B657*2*0.8","v":64720},{"$f":"C657*2*0.8","v":73920},83200,92400,99840,107200,114640,122000,1618,1733,2080,2403,2680,2958]
["San Diego90% AMI",{"$f":"B657*2*0.9","v":72810},{"$f":"C657*2*0.9","v":83160},93600,103950,112320,120600,128970,137250,1820,1949,2340,2703,3015,3327]
["San Diego100% AMI",{"$f":"B657*2","v":80900},{"$f":"C657*2","v":92400},104000,115500,124800,134000,143300,152500,{"$f":"J657*2","v":2022},{"$f":"K657*2","v":2166},2600,3002,3350,3696]
["San Diego110% AMI",{"$f":"B657*2*1.1","v":88990},{"$f":"C657*2*1.1","v":101640.00000000001},114400.00000000001,127050.00000000001,137280,147400,157630,167750,{"$f":"TRUNC(B666/12*0.3)","v":2224},{"$f":"TRUNC((B666+C666)/2/12*0.3)","v":2382},{"$f":"TRUNC((D666)/12*0.3)","v":2860},{"$f":"TRUNC(((E666+F666)/2)/12*0.3)","v":3304},{"$f":"TRUNC(G666/12*0.3)","v":3685},{"$f":"TRUNC(((H666+I666)/2)/12*0.3)","v":4067}]
["San Diego120% AMI",{"$f":"B657*2*1.2","v":97080},{"$f":"C657*2*1.2","v":110880},124800,138600,149760,160800,171960,183000,2427,2599,3120,3604,4020,4437]
["San Francisco15% AMI",{"$f":"B675*2*0.15","v":18270},{"$f":"C675*2*0.15","v":20880},{"$f":"D675*2*0.15","v":23490},{"$f":"E675*2*0.15","v":26100},{"$f":"F675*2*0.15","v":28200},{"$f":"G675*2*0.15","v":30285},32370,34455,456,489,587,678,757,835]
["San Francisco20% AMI",{"$f":"B675*2*0.2","v":24360},{"$f":"C675*2*0.2","v":27840},31320,34800,37600,40380,43160,45940,609,652,783,905,1009,1113]
["San Francisco25% AMI",{"$f":"B675*2*0.25","v":30450},{"$f":"C675*2*0.25","v":34800},39150,43500,47000,50475,53950,57425,761,815,978,1131,1261,1392]
["San Francisco30% AMI",{"$f":"B675*2*0.3","v":36540},{"$f":"C675*2*0.3","v":41760},46980,52200,56400,60570,64740,68910,913,978,1174,1357,1514,1670]
["San Francisco35% AMI",{"$f":"B675*2*0.35","v":42630},{"$f":"C675*2*0.35","v":48720},54810,60899.999999999993,65800,70665,75530,80395,1065,1141,1370,1583,1766,1949]
["San Francisco40% AMI",{"$f":"B675*2*0.4","v":48720},{"$f":"C675*2*0.4","v":55680},62640,69600,75200,80760,86320,91880,1218,1305,1566,1810,2019,2227]
["San Francisco45% AMI",{"$f":"B675*2*0.45","v":54810},{"$f":"C675*2*0.45","v":62640},70470,78300,84600,90855,97110,103365,1370,1468,1761,2036,2271,2505]
["San Francisco50% AMI",60900,69600,78300,87000,94000,100950,107900,114850,{"$f":"TRUNC(B675/12*0.3)","v":1522},{"$f":"TRUNC((B675+C675)/2/12*0.3)","v":1631},{"$f":"TRUNC((D675)/12*0.3)","v":1957},{"$f":"TRUNC(((E675+F675)/2)/12*0.3)","v":2262},{"$f":"TRUNC(G675/12*0.3)","v":2523},{"$f":"TRUNC(((H675+I675)/2)/12*0.3)","v":2784}]
["San Francisco55% AMI",{"$f":"B675*2*0.55","v":66990},{"$f":"C675*2*0.55","v":76560},86130,95700.000000000015,103400.00000000001,111045.00000000001,118690.00000000001,126335.00000000001,{"$f":"TRUNC(B676/12*0.3)","v":1674},{"$f":"TRUNC((B676+C676)/2/12*0.3)","v":1794},{"$f":"TRUNC((D676)/12*0.3)","v":2153},{"$f":"TRUNC(((E676+F676)/2)/12*0.3)","v":2488},{"$f":"TRUNC(G676/12*0.3)","v":2776},{"$f":"TRUNC(((H676+I676)/2)/12*0.3)","v":3062}]
["San Francisco60% AMI",{"$f":"B675*2*0.6","v":73080},{"$f":"C675*2*0.6","v":83520},93960,104400,112800,121140,129480,137820,1827,1957,2349,2715,3028,3341]
["San Francisco65% AMI",{"$f":"B675*2*0.65","v":79170},{"$f":"C675*2*0.65","v":90480},101790,113100,122200,131235,140270,149305,1979,2120,2544,2941,3280,3619]
["San Francisco70% AMI",{"$f":"B675*2*0.7","v":85260},{"$f":"C675*2*0.7","v":97440},109620,121799.99999999999,131600,141330,151060,160790,2131,2283,2740,3167,3533,3898]
["San Francisco75% AMI",{"$f":"B675*2*0.75","v":91350},{"$f":"C675*2*0.75","v":104400},117450,130500,141000,151425,161850,172275,2283,2446,2936,3393,3785,4176]
["San Francisco80% AMI",{"$f":"B675*2*0.8","v":97440},{"$f":"C675*2*0.8","v":111360},125280,139200,150400,161520,172640,183760,2436,2610,3132,3620,4038,4455]
["San Francisco90% AMI",{"$f":"B675*2*0.9","v":109620},{"$f":"C675*2*0.9","v":125280},140940,156600,169200,181710,194220,206730,2740,2936,3523,4072,4542,5011]
["San Francisco100% AMI",{"$f":"B675*2","v":121800},{"$f":"C675*2","v":139200},156600,174000,188000,201900,215800,229700,{"$f":"J675*2","v":3044},{"$f":"K675*2","v":3262},3914,4524,5046,5568]
["San Francisco110% AMI",{"$f":"B675*2*1.1","v":133980},{"$f":"C675*2*1.1","v":153120},172260,191400.00000000003,206800.00000000003,222090.00000000003,237380.00000000003,252670.00000000003,{"$f":"TRUNC(B684/12*0.3)","v":3349},{"$f":"TRUNC((B684+C684)/2/12*0.3)","v":3588},{"$f":"TRUNC((D684)/12*0.3)","v":4306},{"$f":"TRUNC(((E684+F684)/2)/12*0.3)","v":4977},{"$f":"TRUNC(G684/12*0.3)","v":5552},{"$f":"TRUNC(((H684+I684)/2)/12*0.3)","v":6125}]
["San Francisco120% AMI",{"$f":"B675*2*1.2","v":146160},{"$f":"C675*2*1.2","v":167040},187920,208800,225600,242280,258960,275640,3654,3915,4698,5430,6057,6682]
["San Joaquin15% AMI",{"$f":"B693*2*0.15","v":7875},{"$f":"C693*2*0.15","v":9000},{"$f":"D693*2*0.15","v":10125},{"$f":"E693*2*0.15","v":11250},{"$f":"F693*2*0.15","v":12150},{"$f":"G693*2*0.15","v":13050},13950,14850,196,210,253,292,326,360]
["San Joaquin20% AMI",{"$f":"B693*2*0.2","v":10500},{"$f":"C693*2*0.2","v":12000},13500,15000,16200,17400,18600,19800,262,281,337,390,435,480]
["San Joaquin25% AMI",{"$f":"B693*2*0.25","v":13125},{"$f":"C693*2*0.25","v":15000},16875,18750,20250,21750,23250,24750,328,351,421,487,543,600]
["San Joaquin30% AMI",{"$f":"B693*2*0.3","v":15750},{"$f":"C693*2*0.3","v":18000},20250,22500,24300,26100,27900,29700,393,421,506,585,652,720]
["San Joaquin35% AMI",{"$f":"B693*2*0.35","v":18375},{"$f":"C693*2*0.35","v":21000},23625,26250,28350,30449.999999999996,32549.999999999996,34650,459,492,590,682,761,840]
["San Joaquin40% AMI",{"$f":"B693*2*0.4","v":21000},{"$f":"C693*2*0.4","v":24000},27000,30000,32400,34800,37200,39600,525,562,675,780,870,960]
["San Joaquin45% AMI",{"$f":"B693*2*0.45","v":23625},{"$f":"C693*2*0.45","v":27000},30375,33750,36450,39150,41850,44550,590,632,759,877,978,1080]
["San Joaquin50% AMI",26250,30000,33750,37500,40500,43500,46500,49500,{"$f":"TRUNC(B693/12*0.3)","v":656},{"$f":"TRUNC((B693+C693)/2/12*0.3)","v":703},{"$f":"TRUNC((D693)/12*0.3)","v":843},{"$f":"TRUNC(((E693+F693)/2)/12*0.3)","v":975},{"$f":"TRUNC(G693/12*0.3)","v":1087},{"$f":"TRUNC(((H693+I693)/2)/12*0.3)","v":1200}]
["San Joaquin55% AMI",{"$f":"B693*2*0.55","v":28875.000000000004},{"$f":"C693*2*0.55","v":33000},37125,41250,44550,47850.000000000007,51150.000000000007,54450.000000000007,{"$f":"TRUNC(B694/12*0.3)","v":721},{"$f":"TRUNC((B694+C694)/2/12*0.3)","v":773},{"$f":"TRUNC((D694)/12*0.3)","v":928},{"$f":"TRUNC(((E694+F694)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G694/12*0.3)","v":1196},{"$f":"TRUNC(((H694+I694)/2)/12*0.3)","v":1320}]
["San Joaquin60% AMI",{"$f":"B693*2*0.6","v":31500},{"$f":"C693*2*0.6","v":36000},40500,45000,48600,52200,55800,59400,787,843,1012,1170,1305,1440]
["San Joaquin65% AMI",{"$f":"B693*2*0.65","v":34125},{"$f":"C693*2*0.65","v":39000},43875,48750,52650,56550,60450,64350,853,914,1096,1267,1413,1560]
["San Joaquin70% AMI",{"$f":"B693*2*0.7","v":36750},{"$f":"C693*2*0.7","v":42000},47250,52500,56700,60899.999999999993,65099.999999999993,69300,918,984,1181,1365,1522,1680]
["San Joaquin75% AMI",{"$f":"B693*2*0.75","v":39375},{"$f":"C693*2*0.75","v":45000},50625,56250,60750,65250,69750,74250,984,1054,1265,1462,1631,1800]
["San Joaquin80% AMI",{"$f":"B693*2*0.8","v":42000},{"$f":"C693*2*0.8","v":48000},54000,60000,64800,69600,74400,79200,1050,1125,1350,1560,1740,1920]
["San Joaquin90% AMI",{"$f":"B693*2*0.9","v":47250},{"$f":"C693*2*0.9","v":54000},60750,67500,72900,78300,83700,89100,1181,1265,1518,1755,1957,2160]
["San Joaquin100% AMI",{"$f":"B693*2","v":52500},{"$f":"C693*2","v":60000},67500,75000,81000,87000,93000,99000,{"$f":"J693*2","v":1312},{"$f":"K693*2","v":1406},1686,1950,2174,2400]
["San Joaquin110% AMI",{"$f":"B693*2*1.1","v":57750.000000000007},{"$f":"C693*2*1.1","v":66000},74250,82500,89100,95700.000000000015,102300.00000000001,108900.00000000001,{"$f":"TRUNC(B702/12*0.3)","v":1443},{"$f":"TRUNC((B702+C702)/2/12*0.3)","v":1546},{"$f":"TRUNC((D702)/12*0.3)","v":1856},{"$f":"TRUNC(((E702+F702)/2)/12*0.3)","v":2145},{"$f":"TRUNC(G702/12*0.3)","v":2392},{"$f":"TRUNC(((H702+I702)/2)/12*0.3)","v":2640}]
["San Joaquin120% AMI",{"$f":"B693*2*1.2","v":63000},{"$f":"C693*2*1.2","v":72000},81000,90000,97200,104400,111600,118800,1575,1687,2025,2340,2610,2880]
["San Luis Obispo15% AMI",{"$f":"B711*2*0.15","v":10185},{"$f":"C711*2*0.15","v":11640},{"$f":"D711*2*0.15","v":13095},{"$f":"E711*2*0.15","v":14550},{"$f":"F711*2*0.15","v":15720},{"$f":"G711*2*0.15","v":16890},18045,19215,254,272,327,378,422,465]
["San Luis Obispo20% AMI",{"$f":"B711*2*0.2","v":13580},{"$f":"C711*2*0.2","v":15520},17460,19400,20960,22520,24060,25620,339,363,436,504,563,621]
["San Luis Obispo25% AMI",{"$f":"B711*2*0.25","v":16975},{"$f":"C711*2*0.25","v":19400},21825,24250,26200,28150,30075,32025,424,454,545,630,703,776]
["San Luis Obispo30% AMI",{"$f":"B711*2*0.3","v":20370},{"$f":"C711*2*0.3","v":23280},26190,29100,31440,33780,36090,38430,509,545,654,756,844,931]
["San Luis Obispo35% AMI",{"$f":"B711*2*0.35","v":23765},{"$f":"C711*2*0.35","v":27160},30554.999999999996,33950,36680,39410,42105,44835,594,636,763,882,985,1086]
["San Luis Obispo40% AMI",{"$f":"B711*2*0.4","v":27160},{"$f":"C711*2*0.4","v":31040},34920,38800,41920,45040,48120,51240,679,727,873,1009,1126,1242]
["San Luis Obispo45% AMI",{"$f":"B711*2*0.45","v":30555},{"$f":"C711*2*0.45","v":34920},39285,43650,47160,50670,54135,57645,763,818,982,1135,1266,1397]
["San Luis Obispo50% AMI",33950,38800,43650,48500,52400,56300,60150,64050,{"$f":"TRUNC(B711/12*0.3)","v":848},{"$f":"TRUNC((B711+C711)/2/12*0.3)","v":909},{"$f":"TRUNC((D711)/12*0.3)","v":1091},{"$f":"TRUNC(((E711+F711)/2)/12*0.3)","v":1261},{"$f":"TRUNC(G711/12*0.3)","v":1407},{"$f":"TRUNC(((H711+I711)/2)/12*0.3)","v":1552}]
["San Luis Obispo55% AMI",{"$f":"B711*2*0.55","v":37345},{"$f":"C711*2*0.55","v":42680},48015.000000000007,53350.000000000007,57640.000000000007,61930.000000000007,66165,70455,{"$f":"TRUNC(B712/12*0.3)","v":933},{"$f":"TRUNC((B712+C712)/2/12*0.3)","v":1000},{"$f":"TRUNC((D712)/12*0.3)","v":1200},{"$f":"TRUNC(((E712+F712)/2)/12*0.3)","v":1387},{"$f":"TRUNC(G712/12*0.3)","v":1548},{"$f":"TRUNC(((H712+I712)/2)/12*0.3)","v":1707}]
["San Luis Obispo60% AMI",{"$f":"B711*2*0.6","v":40740},{"$f":"C711*2*0.6","v":46560},52380,58200,62880,67560,72180,76860,1018,1091,1309,1513,1689,1863]
["San Luis Obispo65% AMI",{"$f":"B711*2*0.65","v":44135},{"$f":"C711*2*0.65","v":50440},56745,63050,68120,73190,78195,83265,1103,1182,1418,1639,1829,2018]
["San Luis Obispo70% AMI",{"$f":"B711*2*0.7","v":47530},{"$f":"C711*2*0.7","v":54320},61109.999999999993,67900,73360,78820,84210,89670,1188,1273,1527,1765,1970,2173]
["San Luis Obispo75% AMI",{"$f":"B711*2*0.75","v":50925},{"$f":"C711*2*0.75","v":58200},65475,72750,78600,84450,90225,96075,1273,1364,1636,1891,2111,2328]
["San Luis Obispo80% AMI",{"$f":"B711*2*0.8","v":54320},{"$f":"C711*2*0.8","v":62080},69840,77600,83840,90080,96240,102480,1358,1455,1746,2018,2252,2484]
["San Luis Obispo90% AMI",{"$f":"B711*2*0.9","v":61110},{"$f":"C711*2*0.9","v":69840},78570,87300,94320,101340,108270,115290,1527,1636,1964,2270,2533,2794]
["San Luis Obispo100% AMI",{"$f":"B711*2","v":67900},{"$f":"C711*2","v":77600},87300,97000,104800,112600,120300,128100,{"$f":"J711*2","v":1696},{"$f":"K711*2","v":1818},2182,2522,2814,3104]
["San Luis Obispo110% AMI",{"$f":"B711*2*1.1","v":74690},{"$f":"C711*2*1.1","v":85360},96030.000000000015,106700.00000000001,115280.00000000001,123860.00000000001,132330,140910,{"$f":"TRUNC(B720/12*0.3)","v":1867},{"$f":"TRUNC((B720+C720)/2/12*0.3)","v":2000},{"$f":"TRUNC((D720)/12*0.3)","v":2400},{"$f":"TRUNC(((E720+F720)/2)/12*0.3)","v":2774},{"$f":"TRUNC(G720/12*0.3)","v":3096},{"$f":"TRUNC(((H720+I720)/2)/12*0.3)","v":3415}]
["San Luis Obispo120% AMI",{"$f":"B711*2*1.2","v":81480},{"$f":"C711*2*1.2","v":93120},104760,116400,125760,135120,144360,153720,2037,2182,2619,3027,3378,3726]
["San Mateo15% AMI",{"$f":"B729*2*0.15","v":18270},{"$f":"C729*2*0.15","v":20880},{"$f":"D729*2*0.15","v":23490},{"$f":"E729*2*0.15","v":26100},{"$f":"F729*2*0.15","v":28200},{"$f":"G729*2*0.15","v":30285},32370,34455,456,489,587,678,757,835]
["San Mateo20% AMI",{"$f":"B729*2*0.2","v":24360},{"$f":"C729*2*0.2","v":27840},31320,34800,37600,40380,43160,45940,609,652,783,905,1009,1113]
["San Mateo25% AMI",{"$f":"B729*2*0.25","v":30450},{"$f":"C729*2*0.25","v":34800},39150,43500,47000,50475,53950,57425,761,815,978,1131,1261,1392]
["San Mateo30% AMI",{"$f":"B729*2*0.3","v":36540},{"$f":"C729*2*0.3","v":41760},46980,52200,56400,60570,64740,68910,913,978,1174,1357,1514,1670]
["San Mateo35% AMI",{"$f":"B729*2*0.35","v":42630},{"$f":"C729*2*0.35","v":48720},54810,60899.999999999993,65800,70665,75530,80395,1065,1141,1370,1583,1766,1949]
["San Mateo40% AMI",{"$f":"B729*2*0.4","v":48720},{"$f":"C729*2*0.4","v":55680},62640,69600,75200,80760,86320,91880,1218,1305,1566,1810,2019,2227]
["San Mateo45% AMI",{"$f":"B729*2*0.45","v":54810},{"$f":"C729*2*0.45","v":62640},70470,78300,84600,90855,97110,103365,1370,1468,1761,2036,2271,2505]
["San Mateo50% AMI",60900,69600,78300,87000,94000,100950,107900,114850,{"$f":"TRUNC(B729/12*0.3)","v":1522},{"$f":"TRUNC((B729+C729)/2/12*0.3)","v":1631},{"$f":"TRUNC((D729)/12*0.3)","v":1957},{"$f":"TRUNC(((E729+F729)/2)/12*0.3)","v":2262},{"$f":"TRUNC(G729/12*0.3)","v":2523},{"$f":"TRUNC(((H729+I729)/2)/12*0.3)","v":2784}]
["San Mateo55% AMI",{"$f":"B729*2*0.55","v":66990},{"$f":"C729*2*0.55","v":76560},86130,95700.000000000015,103400.00000000001,111045.00000000001,118690.00000000001,126335.00000000001,{"$f":"TRUNC(B730/12*0.3)","v":1674},{"$f":"TRUNC((B730+C730)/2/12*0.3)","v":1794},{"$f":"TRUNC((D730)/12*0.3)","v":2153},{"$f":"TRUNC(((E730+F730)/2)/12*0.3)","v":2488},{"$f":"TRUNC(G730/12*0.3)","v":2776},{"$f":"TRUNC(((H730+I730)/2)/12*0.3)","v":3062}]
["San Mateo60% AMI",{"$f":"B729*2*0.6","v":73080},{"$f":"C729*2*0.6","v":83520},93960,104400,112800,121140,129480,137820,1827,1957,2349,2715,3028,3341]
["San Mateo65% AMI",{"$f":"B729*2*0.65","v":79170},{"$f":"C729*2*0.65","v":90480},101790,113100,122200,131235,140270,149305,1979,2120,2544,2941,3280,3619]
["San Mateo70% AMI",{"$f":"B729*2*0.7","v":85260},{"$f":"C729*2*0.7","v":97440},109620,121799.99999999999,131600,141330,151060,160790,2131,2283,2740,3167,3533,3898]
["San Mateo75% AMI",{"$f":"B729*2*0.75","v":91350},{"$f":"C729*2*0.75","v":104400},117450,130500,141000,151425,161850,172275,2283,2446,2936,3393,3785,4176]
["San Mateo80% AMI",{"$f":"B729*2*0.8","v":97440},{"$f":"C729*2*0.8","v":111360},125280,139200,150400,161520,172640,183760,2436,2610,3132,3620,4038,4455]
["San Mateo90% AMI",{"$f":"B729*2*0.9","v":109620},{"$f":"C729*2*0.9","v":125280},140940,156600,169200,181710,194220,206730,2740,2936,3523,4072,4542,5011]
["San Mateo100% AMI",{"$f":"B729*2","v":121800},{"$f":"C729*2","v":139200},156600,174000,188000,201900,215800,229700,{"$f":"J729*2","v":3044},{"$f":"K729*2","v":3262},3914,4524,5046,5568]
["San Mateo110% AMI",{"$f":"B729*2*1.1","v":133980},{"$f":"C729*2*1.1","v":153120},172260,191400.00000000003,206800.00000000003,222090.00000000003,237380.00000000003,252670.00000000003,{"$f":"TRUNC(B738/12*0.3)","v":3349},{"$f":"TRUNC((B738+C738)/2/12*0.3)","v":3588},{"$f":"TRUNC((D738)/12*0.3)","v":4306},{"$f":"TRUNC(((E738+F738)/2)/12*0.3)","v":4977},{"$f":"TRUNC(G738/12*0.3)","v":5552},{"$f":"TRUNC(((H738+I738)/2)/12*0.3)","v":6125}]
["San Mateo120% AMI",{"$f":"B729*2*1.2","v":146160},{"$f":"C729*2*1.2","v":167040},187920,208800,225600,242280,258960,275640,3654,3915,4698,5430,6057,6682]
["Santa Barbara15% AMI",{"$f":"B747*2*0.15","v":12495},{"$f":"C747*2*0.15","v":14280},{"$f":"D747*2*0.15","v":16065},{"$f":"E747*2*0.15","v":17850},{"$f":"F747*2*0.15","v":19290},{"$f":"G747*2*0.15","v":20715},22140,23565,312,334,401,464,517,571]
["Santa Barbara20% AMI",{"$f":"B747*2*0.2","v":16660},{"$f":"C747*2*0.2","v":19040},21420,23800,25720,27620,29520,31420,416,446,535,619,690,761]
["Santa Barbara25% AMI",{"$f":"B747*2*0.25","v":20825},{"$f":"C747*2*0.25","v":23800},26775,29750,32150,34525,36900,39275,520,557,669,773,863,952]
["Santa Barbara30% AMI",{"$f":"B747*2*0.3","v":24990},{"$f":"C747*2*0.3","v":28560},32130,35700,38580,41430,44280,47130,624,669,803,928,1035,1142]
["Santa Barbara35% AMI",{"$f":"B747*2*0.35","v":29154.999999999996},{"$f":"C747*2*0.35","v":33320},37485,41650,45010,48335,51660,54985,728,780,937,1083,1208,1333]
["Santa Barbara40% AMI",{"$f":"B747*2*0.4","v":33320},{"$f":"C747*2*0.4","v":38080},42840,47600,51440,55240,59040,62840,833,892,1071,1238,1381,1523]
["Santa Barbara45% AMI",{"$f":"B747*2*0.45","v":37485},{"$f":"C747*2*0.45","v":42840},48195,53550,57870,62145,66420,70695,937,1004,1204,1392,1553,1713]
["Santa Barbara50% AMI",41650,47600,53550,59500,64300,69050,73800,78550,{"$f":"TRUNC(B747/12*0.3)","v":1041},{"$f":"TRUNC((B747+C747)/2/12*0.3)","v":1115},{"$f":"TRUNC((D747)/12*0.3)","v":1338},{"$f":"TRUNC(((E747+F747)/2)/12*0.3)","v":1547},{"$f":"TRUNC(G747/12*0.3)","v":1726},{"$f":"TRUNC(((H747+I747)/2)/12*0.3)","v":1904}]
["Santa Barbara55% AMI",{"$f":"B747*2*0.55","v":45815.000000000007},{"$f":"C747*2*0.55","v":52360.000000000007},58905.000000000007,65450.000000000007,70730,75955,81180,86405,{"$f":"TRUNC(B748/12*0.3)","v":1145},{"$f":"TRUNC((B748+C748)/2/12*0.3)","v":1227},{"$f":"TRUNC((D748)/12*0.3)","v":1472},{"$f":"TRUNC(((E748+F748)/2)/12*0.3)","v":1702},{"$f":"TRUNC(G748/12*0.3)","v":1898},{"$f":"TRUNC(((H748+I748)/2)/12*0.3)","v":2094}]
["Santa Barbara60% AMI",{"$f":"B747*2*0.6","v":49980},{"$f":"C747*2*0.6","v":57120},64260,71400,77160,82860,88560,94260,1249,1338,1606,1857,2071,2285]
["Santa Barbara65% AMI",{"$f":"B747*2*0.65","v":54145},{"$f":"C747*2*0.65","v":61880},69615,77350,83590,89765,95940,102115,1353,1450,1740,2011,2244,2475]
["Santa Barbara70% AMI",{"$f":"B747*2*0.7","v":58309.999999999993},{"$f":"C747*2*0.7","v":66640},74970,83300,90020,96670,103320,109970,1457,1561,1874,2166,2416,2666]
["Santa Barbara75% AMI",{"$f":"B747*2*0.75","v":62475},{"$f":"C747*2*0.75","v":71400},80325,89250,96450,103575,110700,117825,1561,1673,2008,2321,2589,2856]
["Santa Barbara80% AMI",{"$f":"B747*2*0.8","v":66640},{"$f":"C747*2*0.8","v":76160},85680,95200,102880,110480,118080,125680,1666,1785,2142,2476,2762,3047]
["Santa Barbara90% AMI",{"$f":"B747*2*0.9","v":74970},{"$f":"C747*2*0.9","v":85680},96390,107100,115740,124290,132840,141390,1874,2008,2409,2785,3107,3427]
["Santa Barbara100% AMI",{"$f":"B747*2","v":83300},{"$f":"C747*2","v":95200},107100,119000,128600,138100,147600,157100,{"$f":"J747*2","v":2082},{"$f":"K747*2","v":2230},2676,3094,3452,3808]
["Santa Barbara110% AMI",{"$f":"B747*2*1.1","v":91630.000000000015},{"$f":"C747*2*1.1","v":104720.00000000001},117810.00000000001,130900.00000000001,141460,151910,162360,172810,{"$f":"TRUNC(B756/12*0.3)","v":2290},{"$f":"TRUNC((B756+C756)/2/12*0.3)","v":2454},{"$f":"TRUNC((D756)/12*0.3)","v":2945},{"$f":"TRUNC(((E756+F756)/2)/12*0.3)","v":3404},{"$f":"TRUNC(G756/12*0.3)","v":3797},{"$f":"TRUNC(((H756+I756)/2)/12*0.3)","v":4189}]
["Santa Barbara120% AMI",{"$f":"B747*2*1.2","v":99960},{"$f":"C747*2*1.2","v":114240},128520,142800,154320,165720,177120,188520,2499,2677,3213,3714,4143,4570]
["Santa Clara15% AMI",{"$f":"B765*2*0.15","v":16590},{"$f":"C765*2*0.15","v":18960},{"$f":"D765*2*0.15","v":21330},{"$f":"E765*2*0.15","v":23685},{"$f":"F765*2*0.15","v":25590},{"$f":"G765*2*0.15","v":27480},29370,31275,414,444,533,615,687,758]
["Santa Clara20% AMI",{"$f":"B765*2*0.2","v":22120},{"$f":"C765*2*0.2","v":25280},28440,31580,34120,36640,39160,41700,553,592,711,821,916,1010]
["Santa Clara25% AMI",{"$f":"B765*2*0.25","v":27650},{"$f":"C765*2*0.25","v":31600},35550,39475,42650,45800,48950,52125,691,740,888,1026,1145,1263]
["Santa Clara30% AMI",{"$f":"B765*2*0.3","v":33180},{"$f":"C765*2*0.3","v":37920},42660,47370,51180,54960,58740,62550,829,888,1066,1231,1374,1516]
["Santa Clara35% AMI",{"$f":"B765*2*0.35","v":38710},{"$f":"C765*2*0.35","v":44240},49770,55265,59709.999999999993,64119.999999999993,68530,72975,967,1036,1244,1437,1603,1768]
["Santa Clara40% AMI",{"$f":"B765*2*0.4","v":44240},{"$f":"C765*2*0.4","v":50560},56880,63160,68240,73280,78320,83400,1106,1185,1422,1642,1832,2021]
["Santa Clara45% AMI",{"$f":"B765*2*0.45","v":49770},{"$f":"C765*2*0.45","v":56880},63990,71055,76770,82440,88110,93825,1244,1333,1599,1847,2061,2274]
["Santa Clara50% AMI",55300,63200,71100,78950,85300,91600,97900,104250,{"$f":"TRUNC(B765/12*0.3)","v":1382},{"$f":"TRUNC((B765+C765)/2/12*0.3)","v":1481},{"$f":"TRUNC((D765)/12*0.3)","v":1777},{"$f":"TRUNC(((E765+F765)/2)/12*0.3)","v":2053},{"$f":"TRUNC(G765/12*0.3)","v":2290},{"$f":"TRUNC(((H765+I765)/2)/12*0.3)","v":2526}]
["Santa Clara55% AMI",{"$f":"B765*2*0.55","v":60830.000000000007},{"$f":"C765*2*0.55","v":69520},78210,86845,93830.000000000015,100760.00000000001,107690.00000000001,114675.00000000001,{"$f":"TRUNC(B766/12*0.3)","v":1520},{"$f":"TRUNC((B766+C766)/2/12*0.3)","v":1629},{"$f":"TRUNC((D766)/12*0.3)","v":1955},{"$f":"TRUNC(((E766+F766)/2)/12*0.3)","v":2258},{"$f":"TRUNC(G766/12*0.3)","v":2519},{"$f":"TRUNC(((H766+I766)/2)/12*0.3)","v":2779}]
["Santa Clara60% AMI",{"$f":"B765*2*0.6","v":66360},{"$f":"C765*2*0.6","v":75840},85320,94740,102360,109920,117480,125100,1659,1777,2133,2463,2748,3032]
["Santa Clara65% AMI",{"$f":"B765*2*0.65","v":71890},{"$f":"C765*2*0.65","v":82160},92430,102635,110890,119080,127270,135525,1797,1925,2310,2669,2977,3284]
["Santa Clara70% AMI",{"$f":"B765*2*0.7","v":77420},{"$f":"C765*2*0.7","v":88480},99540,110530,119419.99999999999,128239.99999999999,137060,145950,1935,2073,2488,2874,3206,3537]
["Santa Clara75% AMI",{"$f":"B765*2*0.75","v":82950},{"$f":"C765*2*0.75","v":94800},106650,118425,127950,137400,146850,156375,2073,2221,2666,3079,3435,3790]
["Santa Clara80% AMI",{"$f":"B765*2*0.8","v":88480},{"$f":"C765*2*0.8","v":101120},113760,126320,136480,146560,156640,166800,2212,2370,2844,3285,3664,4043]
["Santa Clara90% AMI",{"$f":"B765*2*0.9","v":99540},{"$f":"C765*2*0.9","v":113760},127980,142110,153540,164880,176220,187650,2488,2666,3199,3695,4122,4548]
["Santa Clara100% AMI",{"$f":"B765*2","v":110600},{"$f":"C765*2","v":126400},142200,157900,170600,183200,195800,208500,{"$f":"J765*2","v":2764},{"$f":"K765*2","v":2962},3554,4106,4580,5052]
["Santa Clara110% AMI",{"$f":"B765*2*1.1","v":121660.00000000001},{"$f":"C765*2*1.1","v":139040},156420,173690,187660.00000000003,201520.00000000003,215380.00000000003,229350.00000000003,{"$f":"TRUNC(B774/12*0.3)","v":3041},{"$f":"TRUNC((B774+C774)/2/12*0.3)","v":3258},{"$f":"TRUNC((D774)/12*0.3)","v":3910},{"$f":"TRUNC(((E774+F774)/2)/12*0.3)","v":4516},{"$f":"TRUNC(G774/12*0.3)","v":5038},{"$f":"TRUNC(((H774+I774)/2)/12*0.3)","v":5559}]
["Santa Clara120% AMI",{"$f":"B765*2*1.2","v":132720},{"$f":"C765*2*1.2","v":151680},170640,189480,204720,219840,234960,250200,3318,3555,4266,4927,5496,6064]
["Santa Cruz15% AMI",{"$f":"B783*2*0.15","v":13905},{"$f":"C783*2*0.15","v":15900},{"$f":"D783*2*0.15","v":17880},{"$f":"E783*2*0.15","v":19860},{"$f":"F783*2*0.15","v":21450},{"$f":"G783*2*0.15","v":23040},24630,26220,347,372,447,516,576,635]
["Santa Cruz20% AMI",{"$f":"B783*2*0.2","v":18540},{"$f":"C783*2*0.2","v":21200},23840,26480,28600,30720,32840,34960,463,496,596,688,768,847]
["Santa Cruz25% AMI",{"$f":"B783*2*0.25","v":23175},{"$f":"C783*2*0.25","v":26500},29800,33100,35750,38400,41050,43700,579,620,745,860,960,1059]
["Santa Cruz30% AMI",{"$f":"B783*2*0.3","v":27810},{"$f":"C783*2*0.3","v":31800},35760,39720,42900,46080,49260,52440,695,745,894,1032,1152,1271]
["Santa Cruz35% AMI",{"$f":"B783*2*0.35","v":32444.999999999996},{"$f":"C783*2*0.35","v":37100},41720,46340,50050,53760,57469.999999999993,61179.999999999993,811,869,1043,1204,1344,1483]
["Santa Cruz40% AMI",{"$f":"B783*2*0.4","v":37080},{"$f":"C783*2*0.4","v":42400},47680,52960,57200,61440,65680,69920,927,993,1192,1377,1536,1695]
["Santa Cruz45% AMI",{"$f":"B783*2*0.45","v":41715},{"$f":"C783*2*0.45","v":47700},53640,59580,64350,69120,73890,78660,1042,1117,1341,1549,1728,1906]
["Santa Cruz50% AMI",46350,53000,59600,66200,71500,76800,82100,87400,{"$f":"TRUNC(B783/12*0.3)","v":1158},{"$f":"TRUNC((B783+C783)/2/12*0.3)","v":1241},{"$f":"TRUNC((D783)/12*0.3)","v":1490},{"$f":"TRUNC(((E783+F783)/2)/12*0.3)","v":1721},{"$f":"TRUNC(G783/12*0.3)","v":1920},{"$f":"TRUNC(((H783+I783)/2)/12*0.3)","v":2118}]
["Santa Cruz55% AMI",{"$f":"B783*2*0.55","v":50985.000000000007},{"$f":"C783*2*0.55","v":58300.000000000007},65560,72820,78650,84480,90310.000000000015,96140.000000000015,{"$f":"TRUNC(B784/12*0.3)","v":1274},{"$f":"TRUNC((B784+C784)/2/12*0.3)","v":1366},{"$f":"TRUNC((D784)/12*0.3)","v":1639},{"$f":"TRUNC(((E784+F784)/2)/12*0.3)","v":1893},{"$f":"TRUNC(G784/12*0.3)","v":2112},{"$f":"TRUNC(((H784+I784)/2)/12*0.3)","v":2330}]
["Santa Cruz60% AMI",{"$f":"B783*2*0.6","v":55620},{"$f":"C783*2*0.6","v":63600},71520,79440,85800,92160,98520,104880,1390,1490,1788,2065,2304,2542]
["Santa Cruz65% AMI",{"$f":"B783*2*0.65","v":60255},{"$f":"C783*2*0.65","v":68900},77480,86060,92950,99840,106730,113620,1506,1614,1937,2237,2496,2754]
["Santa Cruz70% AMI",{"$f":"B783*2*0.7","v":64889.999999999993},{"$f":"C783*2*0.7","v":74200},83440,92680,100100,107520,114939.99999999999,122359.99999999999,1622,1738,2086,2409,2688,2966]
["Santa Cruz75% AMI",{"$f":"B783*2*0.75","v":69525},{"$f":"C783*2*0.75","v":79500},89400,99300,107250,115200,123150,131100,1738,1862,2235,2581,2880,3178]
["Santa Cruz80% AMI",{"$f":"B783*2*0.8","v":74160},{"$f":"C783*2*0.8","v":84800},95360,105920,114400,122880,131360,139840,1854,1987,2384,2754,3072,3390]
["Santa Cruz90% AMI",{"$f":"B783*2*0.9","v":83430},{"$f":"C783*2*0.9","v":95400},107280,119160,128700,138240,147780,157320,2085,2235,2682,3098,3456,3813]
["Santa Cruz100% AMI",{"$f":"B783*2","v":92700},{"$f":"C783*2","v":106000},119200,132400,143000,153600,164200,174800,{"$f":"J783*2","v":2316},{"$f":"K783*2","v":2482},2980,3442,3840,4236]
["Santa Cruz110% AMI",{"$f":"B783*2*1.1","v":101970.00000000001},{"$f":"C783*2*1.1","v":116600.00000000001},131120,145640,157300,168960,180620.00000000003,192280.00000000003,{"$f":"TRUNC(B792/12*0.3)","v":2549},{"$f":"TRUNC((B792+C792)/2/12*0.3)","v":2732},{"$f":"TRUNC((D792)/12*0.3)","v":3278},{"$f":"TRUNC(((E792+F792)/2)/12*0.3)","v":3786},{"$f":"TRUNC(G792/12*0.3)","v":4224},{"$f":"TRUNC(((H792+I792)/2)/12*0.3)","v":4661}]
["Santa Cruz120% AMI",{"$f":"B783*2*1.2","v":111240},{"$f":"C783*2*1.2","v":127200},143040,158880,171600,184320,197040,209760,2781,2980,3576,4131,4608,5085]
["Shasta15% AMI",{"$f":"B801*2*0.15","v":7350},{"$f":"C801*2*0.15","v":8400},{"$f":"D801*2*0.15","v":9450},{"$f":"E801*2*0.15","v":10485},{"$f":"F801*2*0.15","v":11325},{"$f":"G801*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Shasta20% AMI",{"$f":"B801*2*0.2","v":9800},{"$f":"C801*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Shasta25% AMI",{"$f":"B801*2*0.25","v":12250},{"$f":"C801*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Shasta30% AMI",{"$f":"B801*2*0.3","v":14700},{"$f":"C801*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Shasta35% AMI",{"$f":"B801*2*0.35","v":17150},{"$f":"C801*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Shasta40% AMI",{"$f":"B801*2*0.4","v":19600},{"$f":"C801*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Shasta45% AMI",{"$f":"B801*2*0.45","v":22050},{"$f":"C801*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Shasta50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B801/12*0.3)","v":612},{"$f":"TRUNC((B801+C801)/2/12*0.3)","v":656},{"$f":"TRUNC((D801)/12*0.3)","v":787},{"$f":"TRUNC(((E801+F801)/2)/12*0.3)","v":908},{"$f":"TRUNC(G801/12*0.3)","v":1013},{"$f":"TRUNC(((H801+I801)/2)/12*0.3)","v":1118}]
["Shasta55% AMI",{"$f":"B801*2*0.55","v":26950.000000000004},{"$f":"C801*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B802/12*0.3)","v":673},{"$f":"TRUNC((B802+C802)/2/12*0.3)","v":721},{"$f":"TRUNC((D802)/12*0.3)","v":866},{"$f":"TRUNC(((E802+F802)/2)/12*0.3)","v":999},{"$f":"TRUNC(G802/12*0.3)","v":1115},{"$f":"TRUNC(((H802+I802)/2)/12*0.3)","v":1230}]
["Shasta60% AMI",{"$f":"B801*2*0.6","v":29400},{"$f":"C801*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Shasta65% AMI",{"$f":"B801*2*0.65","v":31850},{"$f":"C801*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Shasta70% AMI",{"$f":"B801*2*0.7","v":34300},{"$f":"C801*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Shasta75% AMI",{"$f":"B801*2*0.75","v":36750},{"$f":"C801*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Shasta80% AMI",{"$f":"B801*2*0.8","v":39200},{"$f":"C801*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Shasta90% AMI",{"$f":"B801*2*0.9","v":44100},{"$f":"C801*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Shasta100% AMI",{"$f":"B801*2","v":49000},{"$f":"C801*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J801*2","v":1224},{"$f":"K801*2","v":1312},1574,1816,2026,2236]
["Shasta110% AMI",{"$f":"B801*2*1.1","v":53900.000000000007},{"$f":"C801*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B810/12*0.3)","v":1347},{"$f":"TRUNC((B810+C810)/2/12*0.3)","v":1443},{"$f":"TRUNC((D810)/12*0.3)","v":1732},{"$f":"TRUNC(((E810+F810)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G810/12*0.3)","v":2230},{"$f":"TRUNC(((H810+I810)/2)/12*0.3)","v":2461}]
["Shasta120% AMI",{"$f":"B801*2*1.2","v":58800},{"$f":"C801*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Sierra15% AMI",{"$f":"B819*2*0.15","v":8460},{"$f":"C819*2*0.15","v":9660},{"$f":"D819*2*0.15","v":10875},{"$f":"E819*2*0.15","v":12075},{"$f":"F819*2*0.15","v":13050},{"$f":"G819*2*0.15","v":14010},14985,15945,211,226,271,314,350,386]
["Sierra20% AMI",{"$f":"B819*2*0.2","v":11280},{"$f":"C819*2*0.2","v":12880},14500,16100,17400,18680,19980,21260,282,302,362,418,467,515]
["Sierra25% AMI",{"$f":"B819*2*0.25","v":14100},{"$f":"C819*2*0.25","v":16100},18125,20125,21750,23350,24975,26575,352,377,453,523,583,644]
["Sierra30% AMI",{"$f":"B819*2*0.3","v":16920},{"$f":"C819*2*0.3","v":19320},21750,24150,26100,28020,29970,31890,423,453,543,628,700,773]
["Sierra35% AMI",{"$f":"B819*2*0.35","v":19740},{"$f":"C819*2*0.35","v":22540},25375,28175,30449.999999999996,32689.999999999996,34965,37205,493,528,634,732,817,902]
["Sierra40% AMI",{"$f":"B819*2*0.4","v":22560},{"$f":"C819*2*0.4","v":25760},29000,32200,34800,37360,39960,42520,564,604,725,837,934,1031]
["Sierra45% AMI",{"$f":"B819*2*0.45","v":25380},{"$f":"C819*2*0.45","v":28980},32625,36225,39150,42030,44955,47835,634,679,815,942,1050,1159]
["Sierra50% AMI",28200,32200,36250,40250,43500,46700,49950,53150,{"$f":"TRUNC(B819/12*0.3)","v":705},{"$f":"TRUNC((B819+C819)/2/12*0.3)","v":755},{"$f":"TRUNC((D819)/12*0.3)","v":906},{"$f":"TRUNC(((E819+F819)/2)/12*0.3)","v":1046},{"$f":"TRUNC(G819/12*0.3)","v":1167},{"$f":"TRUNC(((H819+I819)/2)/12*0.3)","v":1288}]
["Sierra55% AMI",{"$f":"B819*2*0.55","v":31020.000000000004},{"$f":"C819*2*0.55","v":35420},39875,44275,47850.000000000007,51370.000000000007,54945.000000000007,58465.000000000007,{"$f":"TRUNC(B820/12*0.3)","v":775},{"$f":"TRUNC((B820+C820)/2/12*0.3)","v":830},{"$f":"TRUNC((D820)/12*0.3)","v":996},{"$f":"TRUNC(((E820+F820)/2)/12*0.3)","v":1151},{"$f":"TRUNC(G820/12*0.3)","v":1284},{"$f":"TRUNC(((H820+I820)/2)/12*0.3)","v":1417}]
["Sierra60% AMI",{"$f":"B819*2*0.6","v":33840},{"$f":"C819*2*0.6","v":38640},43500,48300,52200,56040,59940,63780,846,906,1087,1256,1401,1546]
["Sierra65% AMI",{"$f":"B819*2*0.65","v":36660},{"$f":"C819*2*0.65","v":41860},47125,52325,56550,60710,64935,69095,916,981,1178,1360,1517,1675]
["Sierra70% AMI",{"$f":"B819*2*0.7","v":39480},{"$f":"C819*2*0.7","v":45080},50750,56350,60899.999999999993,65379.999999999993,69930,74410,987,1057,1268,1465,1634,1804]
["Sierra75% AMI",{"$f":"B819*2*0.75","v":42300},{"$f":"C819*2*0.75","v":48300},54375,60375,65250,70050,74925,79725,1057,1132,1359,1570,1751,1933]
["Sierra80% AMI",{"$f":"B819*2*0.8","v":45120},{"$f":"C819*2*0.8","v":51520},58000,64400,69600,74720,79920,85040,1128,1208,1450,1675,1868,2062]
["Sierra90% AMI",{"$f":"B819*2*0.9","v":50760},{"$f":"C819*2*0.9","v":57960},65250,72450,78300,84060,89910,95670,1269,1359,1631,1884,2101,2319]
["Sierra100% AMI",{"$f":"B819*2","v":56400},{"$f":"C819*2","v":64400},72500,80500,87000,93400,99900,106300,{"$f":"J819*2","v":1410},{"$f":"K819*2","v":1510},1812,2092,2334,2576]
["Sierra110% AMI",{"$f":"B819*2*1.1","v":62040.000000000007},{"$f":"C819*2*1.1","v":70840},79750,88550,95700.000000000015,102740.00000000001,109890.00000000001,116930.00000000001,{"$f":"TRUNC(B828/12*0.3)","v":1551},{"$f":"TRUNC((B828+C828)/2/12*0.3)","v":1661},{"$f":"TRUNC((D828)/12*0.3)","v":1993},{"$f":"TRUNC(((E828+F828)/2)/12*0.3)","v":2303},{"$f":"TRUNC(G828/12*0.3)","v":2568},{"$f":"TRUNC(((H828+I828)/2)/12*0.3)","v":2835}]
["Sierra120% AMI",{"$f":"B819*2*1.2","v":67680},{"$f":"C819*2*1.2","v":77280},87000,96600,104400,112080,119880,127560,1692,1812,2175,2512,2802,3093]
["Siskiyou15% AMI",{"$f":"B837*2*0.15","v":7350},{"$f":"C837*2*0.15","v":8400},{"$f":"D837*2*0.15","v":9450},{"$f":"E837*2*0.15","v":10485},{"$f":"F837*2*0.15","v":11325},{"$f":"G837*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Siskiyou20% AMI",{"$f":"B837*2*0.2","v":9800},{"$f":"C837*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Siskiyou25% AMI",{"$f":"B837*2*0.25","v":12250},{"$f":"C837*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Siskiyou30% AMI",{"$f":"B837*2*0.3","v":14700},{"$f":"C837*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Siskiyou35% AMI",{"$f":"B837*2*0.35","v":17150},{"$f":"C837*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Siskiyou40% AMI",{"$f":"B837*2*0.4","v":19600},{"$f":"C837*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Siskiyou45% AMI",{"$f":"B837*2*0.45","v":22050},{"$f":"C837*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Siskiyou50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B837/12*0.3)","v":612},{"$f":"TRUNC((B837+C837)/2/12*0.3)","v":656},{"$f":"TRUNC((D837)/12*0.3)","v":787},{"$f":"TRUNC(((E837+F837)/2)/12*0.3)","v":908},{"$f":"TRUNC(G837/12*0.3)","v":1013},{"$f":"TRUNC(((H837+I837)/2)/12*0.3)","v":1118}]
["Siskiyou55% AMI",{"$f":"B837*2*0.55","v":26950.000000000004},{"$f":"C837*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B838/12*0.3)","v":673},{"$f":"TRUNC((B838+C838)/2/12*0.3)","v":721},{"$f":"TRUNC((D838)/12*0.3)","v":866},{"$f":"TRUNC(((E838+F838)/2)/12*0.3)","v":999},{"$f":"TRUNC(G838/12*0.3)","v":1115},{"$f":"TRUNC(((H838+I838)/2)/12*0.3)","v":1230}]
["Siskiyou60% AMI",{"$f":"B837*2*0.6","v":29400},{"$f":"C837*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Siskiyou65% AMI",{"$f":"B837*2*0.65","v":31850},{"$f":"C837*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Siskiyou70% AMI",{"$f":"B837*2*0.7","v":34300},{"$f":"C837*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Siskiyou75% AMI",{"$f":"B837*2*0.75","v":36750},{"$f":"C837*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Siskiyou80% AMI",{"$f":"B837*2*0.8","v":39200},{"$f":"C837*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Siskiyou90% AMI",{"$f":"B837*2*0.9","v":44100},{"$f":"C837*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Siskiyou100% AMI",{"$f":"B837*2","v":49000},{"$f":"C837*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J837*2","v":1224},{"$f":"K837*2","v":1312},1574,1816,2026,2236]
["Siskiyou110% AMI",{"$f":"B837*2*1.1","v":53900.000000000007},{"$f":"C837*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B846/12*0.3)","v":1347},{"$f":"TRUNC((B846+C846)/2/12*0.3)","v":1443},{"$f":"TRUNC((D846)/12*0.3)","v":1732},{"$f":"TRUNC(((E846+F846)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G846/12*0.3)","v":2230},{"$f":"TRUNC(((H846+I846)/2)/12*0.3)","v":2461}]
["Siskiyou120% AMI",{"$f":"B837*2*1.2","v":58800},{"$f":"C837*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Solano15% AMI",{"$f":"B855*2*0.15","v":9720},{"$f":"C855*2*0.15","v":11100},{"$f":"D855*2*0.15","v":12495},{"$f":"E855*2*0.15","v":13875},{"$f":"F855*2*0.15","v":14985},{"$f":"G855*2*0.15","v":16095},17205,18315,243,260,312,360,402,444]
["Solano20% AMI",{"$f":"B855*2*0.2","v":12960},{"$f":"C855*2*0.2","v":14800},16660,18500,19980,21460,22940,24420,324,347,416,481,536,592]
["Solano25% AMI",{"$f":"B855*2*0.25","v":16200},{"$f":"C855*2*0.25","v":18500},20825,23125,24975,26825,28675,30525,405,433,520,601,670,740]
["Solano30% AMI",{"$f":"B855*2*0.3","v":19440},{"$f":"C855*2*0.3","v":22200},24990,27750,29970,32190,34410,36630,486,520,624,721,804,888]
["Solano35% AMI",{"$f":"B855*2*0.35","v":22680},{"$f":"C855*2*0.35","v":25900},29154.999999999996,32374.999999999996,34965,37555,40145,42735,567,607,728,841,938,1036]
["Solano40% AMI",{"$f":"B855*2*0.4","v":25920},{"$f":"C855*2*0.4","v":29600},33320,37000,39960,42920,45880,48840,648,694,833,962,1073,1184]
["Solano45% AMI",{"$f":"B855*2*0.45","v":29160},{"$f":"C855*2*0.45","v":33300},37485,41625,44955,48285,51615,54945,729,780,937,1082,1207,1332]
["Solano50% AMI",32400,37000,41650,46250,49950,53650,57350,61050,{"$f":"TRUNC(B855/12*0.3)","v":810},{"$f":"TRUNC((B855+C855)/2/12*0.3)","v":867},{"$f":"TRUNC((D855)/12*0.3)","v":1041},{"$f":"TRUNC(((E855+F855)/2)/12*0.3)","v":1202},{"$f":"TRUNC(G855/12*0.3)","v":1341},{"$f":"TRUNC(((H855+I855)/2)/12*0.3)","v":1480}]
["Solano55% AMI",{"$f":"B855*2*0.55","v":35640},{"$f":"C855*2*0.55","v":40700},45815.000000000007,50875.000000000007,54945.000000000007,59015.000000000007,63085.000000000007,67155,{"$f":"TRUNC(B856/12*0.3)","v":891},{"$f":"TRUNC((B856+C856)/2/12*0.3)","v":954},{"$f":"TRUNC((D856)/12*0.3)","v":1145},{"$f":"TRUNC(((E856+F856)/2)/12*0.3)","v":1322},{"$f":"TRUNC(G856/12*0.3)","v":1475},{"$f":"TRUNC(((H856+I856)/2)/12*0.3)","v":1628}]
["Solano60% AMI",{"$f":"B855*2*0.6","v":38880},{"$f":"C855*2*0.6","v":44400},49980,55500,59940,64380,68820,73260,972,1041,1249,1443,1609,1776]
["Solano65% AMI",{"$f":"B855*2*0.65","v":42120},{"$f":"C855*2*0.65","v":48100},54145,60125,64935,69745,74555,79365,1053,1127,1353,1563,1743,1924]
["Solano70% AMI",{"$f":"B855*2*0.7","v":45360},{"$f":"C855*2*0.7","v":51800},58309.999999999993,64749.999999999993,69930,75110,80290,85470,1134,1214,1457,1683,1877,2072]
["Solano75% AMI",{"$f":"B855*2*0.75","v":48600},{"$f":"C855*2*0.75","v":55500},62475,69375,74925,80475,86025,91575,1215,1301,1561,1803,2011,2220]
["Solano80% AMI",{"$f":"B855*2*0.8","v":51840},{"$f":"C855*2*0.8","v":59200},66640,74000,79920,85840,91760,97680,1296,1388,1666,1924,2146,2368]
["Solano90% AMI",{"$f":"B855*2*0.9","v":58320},{"$f":"C855*2*0.9","v":66600},74970,83250,89910,96570,103230,109890,1458,1561,1874,2164,2414,2664]
["Solano100% AMI",{"$f":"B855*2","v":64800},{"$f":"C855*2","v":74000},83300,92500,99900,107300,114700,122100,{"$f":"J855*2","v":1620},{"$f":"K855*2","v":1734},2082,2404,2682,2960]
["Solano110% AMI",{"$f":"B855*2*1.1","v":71280},{"$f":"C855*2*1.1","v":81400},91630.000000000015,101750.00000000001,109890.00000000001,118030.00000000001,126170.00000000001,134310,{"$f":"TRUNC(B864/12*0.3)","v":1782},{"$f":"TRUNC((B864+C864)/2/12*0.3)","v":1908},{"$f":"TRUNC((D864)/12*0.3)","v":2290},{"$f":"TRUNC(((E864+F864)/2)/12*0.3)","v":2645},{"$f":"TRUNC(G864/12*0.3)","v":2950},{"$f":"TRUNC(((H864+I864)/2)/12*0.3)","v":3256}]
["Solano120% AMI",{"$f":"B855*2*1.2","v":77760},{"$f":"C855*2*1.2","v":88800},99960,111000,119880,128760,137640,146520,1944,2082,2499,2886,3219,3552]
["Sonoma15% AMI",{"$f":"B873*2*0.15","v":11940},{"$f":"C873*2*0.15","v":13635},{"$f":"D873*2*0.15","v":15345},{"$f":"E873*2*0.15","v":17040},{"$f":"F873*2*0.15","v":18405},{"$f":"G873*2*0.15","v":19770},21135,22500,298,319,383,443,494,545]
["Sonoma20% AMI",{"$f":"B873*2*0.2","v":15920},{"$f":"C873*2*0.2","v":18180},20460,22720,24540,26360,28180,30000,398,426,511,590,659,727]
["Sonoma25% AMI",{"$f":"B873*2*0.25","v":19900},{"$f":"C873*2*0.25","v":22725},25575,28400,30675,32950,35225,37500,497,532,639,738,823,909]
["Sonoma30% AMI",{"$f":"B873*2*0.3","v":23880},{"$f":"C873*2*0.3","v":27270},30690,34080,36810,39540,42270,45000,597,639,767,886,988,1090]
["Sonoma35% AMI",{"$f":"B873*2*0.35","v":27860},{"$f":"C873*2*0.35","v":31814.999999999996},35805,39760,42945,46130,49315,52500,696,745,895,1033,1153,1272]
["Sonoma40% AMI",{"$f":"B873*2*0.4","v":31840},{"$f":"C873*2*0.4","v":36360},40920,45440,49080,52720,56360,60000,796,852,1023,1181,1318,1454]
["Sonoma45% AMI",{"$f":"B873*2*0.45","v":35820},{"$f":"C873*2*0.45","v":40905},46035,51120,55215,59310,63405,67500,895,959,1150,1329,1482,1636]
["Sonoma50% AMI",39800,45450,51150,56800,61350,65900,70450,75000,{"$f":"TRUNC(B873/12*0.3)","v":995},{"$f":"TRUNC((B873+C873)/2/12*0.3)","v":1065},{"$f":"TRUNC((D873)/12*0.3)","v":1278},{"$f":"TRUNC(((E873+F873)/2)/12*0.3)","v":1476},{"$f":"TRUNC(G873/12*0.3)","v":1647},{"$f":"TRUNC(((H873+I873)/2)/12*0.3)","v":1818}]
["Sonoma55% AMI",{"$f":"B873*2*0.55","v":43780},{"$f":"C873*2*0.55","v":49995.000000000007},56265.000000000007,62480.000000000007,67485,72490,77495,82500,{"$f":"TRUNC(B874/12*0.3)","v":1094},{"$f":"TRUNC((B874+C874)/2/12*0.3)","v":1172},{"$f":"TRUNC((D874)/12*0.3)","v":1406},{"$f":"TRUNC(((E874+F874)/2)/12*0.3)","v":1624},{"$f":"TRUNC(G874/12*0.3)","v":1812},{"$f":"TRUNC(((H874+I874)/2)/12*0.3)","v":1999}]
["Sonoma60% AMI",{"$f":"B873*2*0.6","v":47760},{"$f":"C873*2*0.6","v":54540},61380,68160,73620,79080,84540,90000,1194,1278,1534,1772,1977,2181]
["Sonoma65% AMI",{"$f":"B873*2*0.65","v":51740},{"$f":"C873*2*0.65","v":59085},66495,73840,79755,85670,91585,97500,1293,1385,1662,1919,2141,2363]
["Sonoma70% AMI",{"$f":"B873*2*0.7","v":55720},{"$f":"C873*2*0.7","v":63629.999999999993},71610,79520,85890,92260,98630,105000,1393,1491,1790,2067,2306,2545]
["Sonoma75% AMI",{"$f":"B873*2*0.75","v":59700},{"$f":"C873*2*0.75","v":68175},76725,85200,92025,98850,105675,112500,1492,1598,1918,2215,2471,2727]
["Sonoma80% AMI",{"$f":"B873*2*0.8","v":63680},{"$f":"C873*2*0.8","v":72720},81840,90880,98160,105440,112720,120000,1592,1705,2046,2363,2636,2909]
["Sonoma90% AMI",{"$f":"B873*2*0.9","v":71640},{"$f":"C873*2*0.9","v":81810},92070,102240,110430,118620,126810,135000,1791,1918,2301,2658,2965,3272]
["Sonoma100% AMI",{"$f":"B873*2","v":79600},{"$f":"C873*2","v":90900},102300,113600,122700,131800,140900,150000,{"$f":"J873*2","v":1990},{"$f":"K873*2","v":2130},2556,2952,3294,3636]
["Sonoma110% AMI",{"$f":"B873*2*1.1","v":87560},{"$f":"C873*2*1.1","v":99990.000000000015},112530.00000000001,124960.00000000001,134970,144980,154990,165000,{"$f":"TRUNC(B882/12*0.3)","v":2189},{"$f":"TRUNC((B882+C882)/2/12*0.3)","v":2344},{"$f":"TRUNC((D882)/12*0.3)","v":2813},{"$f":"TRUNC(((E882+F882)/2)/12*0.3)","v":3249},{"$f":"TRUNC(G882/12*0.3)","v":3624},{"$f":"TRUNC(((H882+I882)/2)/12*0.3)","v":3999}]
["Sonoma120% AMI",{"$f":"B873*2*1.2","v":95520},{"$f":"C873*2*1.2","v":109080},122760,136320,147240,158160,169080,180000,2388,2557,3069,3544,3954,4363]
["Stanislaus15% AMI",{"$f":"B891*2*0.15","v":7350},{"$f":"C891*2*0.15","v":8400},{"$f":"D891*2*0.15","v":9450},{"$f":"E891*2*0.15","v":10485},{"$f":"F891*2*0.15","v":11325},{"$f":"G891*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Stanislaus20% AMI",{"$f":"B891*2*0.2","v":9800},{"$f":"C891*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Stanislaus25% AMI",{"$f":"B891*2*0.25","v":12250},{"$f":"C891*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Stanislaus30% AMI",{"$f":"B891*2*0.3","v":14700},{"$f":"C891*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Stanislaus35% AMI",{"$f":"B891*2*0.35","v":17150},{"$f":"C891*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Stanislaus40% AMI",{"$f":"B891*2*0.4","v":19600},{"$f":"C891*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Stanislaus45% AMI",{"$f":"B891*2*0.45","v":22050},{"$f":"C891*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Stanislaus50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B891/12*0.3)","v":612},{"$f":"TRUNC((B891+C891)/2/12*0.3)","v":656},{"$f":"TRUNC((D891)/12*0.3)","v":787},{"$f":"TRUNC(((E891+F891)/2)/12*0.3)","v":908},{"$f":"TRUNC(G891/12*0.3)","v":1013},{"$f":"TRUNC(((H891+I891)/2)/12*0.3)","v":1118}]
["Stanislaus55% AMI",{"$f":"B891*2*0.55","v":26950.000000000004},{"$f":"C891*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B892/12*0.3)","v":673},{"$f":"TRUNC((B892+C892)/2/12*0.3)","v":721},{"$f":"TRUNC((D892)/12*0.3)","v":866},{"$f":"TRUNC(((E892+F892)/2)/12*0.3)","v":999},{"$f":"TRUNC(G892/12*0.3)","v":1115},{"$f":"TRUNC(((H892+I892)/2)/12*0.3)","v":1230}]
["Stanislaus60% AMI",{"$f":"B891*2*0.6","v":29400},{"$f":"C891*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Stanislaus65% AMI",{"$f":"B891*2*0.65","v":31850},{"$f":"C891*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Stanislaus70% AMI",{"$f":"B891*2*0.7","v":34300},{"$f":"C891*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Stanislaus75% AMI",{"$f":"B891*2*0.75","v":36750},{"$f":"C891*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Stanislaus80% AMI",{"$f":"B891*2*0.8","v":39200},{"$f":"C891*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Stanislaus90% AMI",{"$f":"B891*2*0.9","v":44100},{"$f":"C891*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Stanislaus100% AMI",{"$f":"B891*2","v":49000},{"$f":"C891*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J891*2","v":1224},{"$f":"K891*2","v":1312},1574,1816,2026,2236]
["Stanislaus110% AMI",{"$f":"B891*2*1.1","v":53900.000000000007},{"$f":"C891*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B900/12*0.3)","v":1347},{"$f":"TRUNC((B900+C900)/2/12*0.3)","v":1443},{"$f":"TRUNC((D900)/12*0.3)","v":1732},{"$f":"TRUNC(((E900+F900)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G900/12*0.3)","v":2230},{"$f":"TRUNC(((H900+I900)/2)/12*0.3)","v":2461}]
["Stanislaus120% AMI",{"$f":"B891*2*1.2","v":58800},{"$f":"C891*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Sutter15% AMI",{"$f":"B909*2*0.15","v":7350},{"$f":"C909*2*0.15","v":8400},{"$f":"D909*2*0.15","v":9450},{"$f":"E909*2*0.15","v":10485},{"$f":"F909*2*0.15","v":11325},{"$f":"G909*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Sutter20% AMI",{"$f":"B909*2*0.2","v":9800},{"$f":"C909*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Sutter25% AMI",{"$f":"B909*2*0.25","v":12250},{"$f":"C909*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Sutter30% AMI",{"$f":"B909*2*0.3","v":14700},{"$f":"C909*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Sutter35% AMI",{"$f":"B909*2*0.35","v":17150},{"$f":"C909*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Sutter40% AMI",{"$f":"B909*2*0.4","v":19600},{"$f":"C909*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Sutter45% AMI",{"$f":"B909*2*0.45","v":22050},{"$f":"C909*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Sutter50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B909/12*0.3)","v":612},{"$f":"TRUNC((B909+C909)/2/12*0.3)","v":656},{"$f":"TRUNC((D909)/12*0.3)","v":787},{"$f":"TRUNC(((E909+F909)/2)/12*0.3)","v":908},{"$f":"TRUNC(G909/12*0.3)","v":1013},{"$f":"TRUNC(((H909+I909)/2)/12*0.3)","v":1118}]
["Sutter55% AMI",{"$f":"B909*2*0.55","v":26950.000000000004},{"$f":"C909*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B910/12*0.3)","v":673},{"$f":"TRUNC((B910+C910)/2/12*0.3)","v":721},{"$f":"TRUNC((D910)/12*0.3)","v":866},{"$f":"TRUNC(((E910+F910)/2)/12*0.3)","v":999},{"$f":"TRUNC(G910/12*0.3)","v":1115},{"$f":"TRUNC(((H910+I910)/2)/12*0.3)","v":1230}]
["Sutter60% AMI",{"$f":"B909*2*0.6","v":29400},{"$f":"C909*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Sutter65% AMI",{"$f":"B909*2*0.65","v":31850},{"$f":"C909*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Sutter70% AMI",{"$f":"B909*2*0.7","v":34300},{"$f":"C909*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Sutter75% AMI",{"$f":"B909*2*0.75","v":36750},{"$f":"C909*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Sutter80% AMI",{"$f":"B909*2*0.8","v":39200},{"$f":"C909*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Sutter90% AMI",{"$f":"B909*2*0.9","v":44100},{"$f":"C909*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Sutter100% AMI",{"$f":"B909*2","v":49000},{"$f":"C909*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J909*2","v":1224},{"$f":"K909*2","v":1312},1574,1816,2026,2236]
["Sutter110% AMI",{"$f":"B909*2*1.1","v":53900.000000000007},{"$f":"C909*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B918/12*0.3)","v":1347},{"$f":"TRUNC((B918+C918)/2/12*0.3)","v":1443},{"$f":"TRUNC((D918)/12*0.3)","v":1732},{"$f":"TRUNC(((E918+F918)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G918/12*0.3)","v":2230},{"$f":"TRUNC(((H918+I918)/2)/12*0.3)","v":2461}]
["Sutter120% AMI",{"$f":"B909*2*1.2","v":58800},{"$f":"C909*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Tehama15% AMI",{"$f":"B927*2*0.15","v":7350},{"$f":"C927*2*0.15","v":8400},{"$f":"D927*2*0.15","v":9450},{"$f":"E927*2*0.15","v":10485},{"$f":"F927*2*0.15","v":11325},{"$f":"G927*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Tehama20% AMI",{"$f":"B927*2*0.2","v":9800},{"$f":"C927*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Tehama25% AMI",{"$f":"B927*2*0.25","v":12250},{"$f":"C927*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Tehama30% AMI",{"$f":"B927*2*0.3","v":14700},{"$f":"C927*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Tehama35% AMI",{"$f":"B927*2*0.35","v":17150},{"$f":"C927*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Tehama40% AMI",{"$f":"B927*2*0.4","v":19600},{"$f":"C927*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Tehama45% AMI",{"$f":"B927*2*0.45","v":22050},{"$f":"C927*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Tehama50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B927/12*0.3)","v":612},{"$f":"TRUNC((B927+C927)/2/12*0.3)","v":656},{"$f":"TRUNC((D927)/12*0.3)","v":787},{"$f":"TRUNC(((E927+F927)/2)/12*0.3)","v":908},{"$f":"TRUNC(G927/12*0.3)","v":1013},{"$f":"TRUNC(((H927+I927)/2)/12*0.3)","v":1118}]
["Tehama55% AMI",{"$f":"B927*2*0.55","v":26950.000000000004},{"$f":"C927*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B928/12*0.3)","v":673},{"$f":"TRUNC((B928+C928)/2/12*0.3)","v":721},{"$f":"TRUNC((D928)/12*0.3)","v":866},{"$f":"TRUNC(((E928+F928)/2)/12*0.3)","v":999},{"$f":"TRUNC(G928/12*0.3)","v":1115},{"$f":"TRUNC(((H928+I928)/2)/12*0.3)","v":1230}]
["Tehama60% AMI",{"$f":"B927*2*0.6","v":29400},{"$f":"C927*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Tehama65% AMI",{"$f":"B927*2*0.65","v":31850},{"$f":"C927*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Tehama70% AMI",{"$f":"B927*2*0.7","v":34300},{"$f":"C927*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Tehama75% AMI",{"$f":"B927*2*0.75","v":36750},{"$f":"C927*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Tehama80% AMI",{"$f":"B927*2*0.8","v":39200},{"$f":"C927*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Tehama90% AMI",{"$f":"B927*2*0.9","v":44100},{"$f":"C927*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Tehama100% AMI",{"$f":"B927*2","v":49000},{"$f":"C927*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J927*2","v":1224},{"$f":"K927*2","v":1312},1574,1816,2026,2236]
["Tehama110% AMI",{"$f":"B927*2*1.1","v":53900.000000000007},{"$f":"C927*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B936/12*0.3)","v":1347},{"$f":"TRUNC((B936+C936)/2/12*0.3)","v":1443},{"$f":"TRUNC((D936)/12*0.3)","v":1732},{"$f":"TRUNC(((E936+F936)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G936/12*0.3)","v":2230},{"$f":"TRUNC(((H936+I936)/2)/12*0.3)","v":2461}]
["Tehama120% AMI",{"$f":"B927*2*1.2","v":58800},{"$f":"C927*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Trinity15% AMI",{"$f":"B945*2*0.15","v":7350},{"$f":"C945*2*0.15","v":8400},{"$f":"D945*2*0.15","v":9450},{"$f":"E945*2*0.15","v":10485},{"$f":"F945*2*0.15","v":11325},{"$f":"G945*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Trinity20% AMI",{"$f":"B945*2*0.2","v":9800},{"$f":"C945*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Trinity25% AMI",{"$f":"B945*2*0.25","v":12250},{"$f":"C945*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Trinity30% AMI",{"$f":"B945*2*0.3","v":14700},{"$f":"C945*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Trinity35% AMI",{"$f":"B945*2*0.35","v":17150},{"$f":"C945*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Trinity40% AMI",{"$f":"B945*2*0.4","v":19600},{"$f":"C945*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Trinity45% AMI",{"$f":"B945*2*0.45","v":22050},{"$f":"C945*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Trinity50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B945/12*0.3)","v":612},{"$f":"TRUNC((B945+C945)/2/12*0.3)","v":656},{"$f":"TRUNC((D945)/12*0.3)","v":787},{"$f":"TRUNC(((E945+F945)/2)/12*0.3)","v":908},{"$f":"TRUNC(G945/12*0.3)","v":1013},{"$f":"TRUNC(((H945+I945)/2)/12*0.3)","v":1118}]
["Trinity55% AMI",{"$f":"B945*2*0.55","v":26950.000000000004},{"$f":"C945*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B946/12*0.3)","v":673},{"$f":"TRUNC((B946+C946)/2/12*0.3)","v":721},{"$f":"TRUNC((D946)/12*0.3)","v":866},{"$f":"TRUNC(((E946+F946)/2)/12*0.3)","v":999},{"$f":"TRUNC(G946/12*0.3)","v":1115},{"$f":"TRUNC(((H946+I946)/2)/12*0.3)","v":1230}]
["Trinity60% AMI",{"$f":"B945*2*0.6","v":29400},{"$f":"C945*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Trinity65% AMI",{"$f":"B945*2*0.65","v":31850},{"$f":"C945*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Trinity70% AMI",{"$f":"B945*2*0.7","v":34300},{"$f":"C945*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Trinity75% AMI",{"$f":"B945*2*0.75","v":36750},{"$f":"C945*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Trinity80% AMI",{"$f":"B945*2*0.8","v":39200},{"$f":"C945*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Trinity90% AMI",{"$f":"B945*2*0.9","v":44100},{"$f":"C945*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Trinity100% AMI",{"$f":"B945*2","v":49000},{"$f":"C945*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J945*2","v":1224},{"$f":"K945*2","v":1312},1574,1816,2026,2236]
["Trinity110% AMI",{"$f":"B945*2*1.1","v":53900.000000000007},{"$f":"C945*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B954/12*0.3)","v":1347},{"$f":"TRUNC((B954+C954)/2/12*0.3)","v":1443},{"$f":"TRUNC((D954)/12*0.3)","v":1732},{"$f":"TRUNC(((E954+F954)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G954/12*0.3)","v":2230},{"$f":"TRUNC(((H954+I954)/2)/12*0.3)","v":2461}]
["Trinity120% AMI",{"$f":"B945*2*1.2","v":58800},{"$f":"C945*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Tulare15% AMI",{"$f":"B963*2*0.15","v":7350},{"$f":"C963*2*0.15","v":8400},{"$f":"D963*2*0.15","v":9450},{"$f":"E963*2*0.15","v":10485},{"$f":"F963*2*0.15","v":11325},{"$f":"G963*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Tulare20% AMI",{"$f":"B963*2*0.2","v":9800},{"$f":"C963*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Tulare25% AMI",{"$f":"B963*2*0.25","v":12250},{"$f":"C963*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Tulare30% AMI",{"$f":"B963*2*0.3","v":14700},{"$f":"C963*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Tulare35% AMI",{"$f":"B963*2*0.35","v":17150},{"$f":"C963*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Tulare40% AMI",{"$f":"B963*2*0.4","v":19600},{"$f":"C963*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Tulare45% AMI",{"$f":"B963*2*0.45","v":22050},{"$f":"C963*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Tulare50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B963/12*0.3)","v":612},{"$f":"TRUNC((B963+C963)/2/12*0.3)","v":656},{"$f":"TRUNC((D963)/12*0.3)","v":787},{"$f":"TRUNC(((E963+F963)/2)/12*0.3)","v":908},{"$f":"TRUNC(G963/12*0.3)","v":1013},{"$f":"TRUNC(((H963+I963)/2)/12*0.3)","v":1118}]
["Tulare55% AMI",{"$f":"B963*2*0.55","v":26950.000000000004},{"$f":"C963*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B964/12*0.3)","v":673},{"$f":"TRUNC((B964+C964)/2/12*0.3)","v":721},{"$f":"TRUNC((D964)/12*0.3)","v":866},{"$f":"TRUNC(((E964+F964)/2)/12*0.3)","v":999},{"$f":"TRUNC(G964/12*0.3)","v":1115},{"$f":"TRUNC(((H964+I964)/2)/12*0.3)","v":1230}]
["Tulare60% AMI",{"$f":"B963*2*0.6","v":29400},{"$f":"C963*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Tulare65% AMI",{"$f":"B963*2*0.65","v":31850},{"$f":"C963*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Tulare70% AMI",{"$f":"B963*2*0.7","v":34300},{"$f":"C963*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Tulare75% AMI",{"$f":"B963*2*0.75","v":36750},{"$f":"C963*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Tulare80% AMI",{"$f":"B963*2*0.8","v":39200},{"$f":"C963*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Tulare90% AMI",{"$f":"B963*2*0.9","v":44100},{"$f":"C963*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Tulare100% AMI",{"$f":"B963*2","v":49000},{"$f":"C963*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J963*2","v":1224},{"$f":"K963*2","v":1312},1574,1816,2026,2236]
["Tulare110% AMI",{"$f":"B963*2*1.1","v":53900.000000000007},{"$f":"C963*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B972/12*0.3)","v":1347},{"$f":"TRUNC((B972+C972)/2/12*0.3)","v":1443},{"$f":"TRUNC((D972)/12*0.3)","v":1732},{"$f":"TRUNC(((E972+F972)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G972/12*0.3)","v":2230},{"$f":"TRUNC(((H972+I972)/2)/12*0.3)","v":2461}]
["Tulare120% AMI",{"$f":"B963*2*1.2","v":58800},{"$f":"C963*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]
["Tuolumne15% AMI",{"$f":"B981*2*0.15","v":7455},{"$f":"C981*2*0.15","v":8520},{"$f":"D981*2*0.15","v":9585},{"$f":"E981*2*0.15","v":10635},{"$f":"F981*2*0.15","v":11490},{"$f":"G981*2*0.15","v":12345},13200,14040,186,199,239,276,308,340]
["Tuolumne20% AMI",{"$f":"B981*2*0.2","v":9940},{"$f":"C981*2*0.2","v":11360},12780,14180,15320,16460,17600,18720,248,266,319,368,411,454]
["Tuolumne25% AMI",{"$f":"B981*2*0.25","v":12425},{"$f":"C981*2*0.25","v":14200},15975,17725,19150,20575,22000,23400,310,332,399,460,514,567]
["Tuolumne30% AMI",{"$f":"B981*2*0.3","v":14910},{"$f":"C981*2*0.3","v":17040},19170,21270,22980,24690,26400,28080,372,399,479,553,617,681]
["Tuolumne35% AMI",{"$f":"B981*2*0.35","v":17395},{"$f":"C981*2*0.35","v":19880},22365,24815,26810,28804.999999999996,30799.999999999996,32759.999999999996,434,465,559,645,720,794]
["Tuolumne40% AMI",{"$f":"B981*2*0.4","v":19880},{"$f":"C981*2*0.4","v":22720},25560,28360,30640,32920,35200,37440,497,532,639,737,823,908]
["Tuolumne45% AMI",{"$f":"B981*2*0.45","v":22365},{"$f":"C981*2*0.45","v":25560},28755,31905,34470,37035,39600,42120,559,599,718,829,925,1021]
["Tuolumne50% AMI",24850,28400,31950,35450,38300,41150,44000,46800,{"$f":"TRUNC(B981/12*0.3)","v":621},{"$f":"TRUNC((B981+C981)/2/12*0.3)","v":665},{"$f":"TRUNC((D981)/12*0.3)","v":798},{"$f":"TRUNC(((E981+F981)/2)/12*0.3)","v":921},{"$f":"TRUNC(G981/12*0.3)","v":1028},{"$f":"TRUNC(((H981+I981)/2)/12*0.3)","v":1135}]
["Tuolumne55% AMI",{"$f":"B981*2*0.55","v":27335.000000000004},{"$f":"C981*2*0.55","v":31240.000000000004},35145,38995,42130,45265.000000000007,48400.000000000007,51480.000000000007,{"$f":"TRUNC(B982/12*0.3)","v":683},{"$f":"TRUNC((B982+C982)/2/12*0.3)","v":732},{"$f":"TRUNC((D982)/12*0.3)","v":878},{"$f":"TRUNC(((E982+F982)/2)/12*0.3)","v":1014},{"$f":"TRUNC(G982/12*0.3)","v":1131},{"$f":"TRUNC(((H982+I982)/2)/12*0.3)","v":1248}]
["Tuolumne60% AMI",{"$f":"B981*2*0.6","v":29820},{"$f":"C981*2*0.6","v":34080},38340,42540,45960,49380,52800,56160,745,798,958,1106,1234,1362]
["Tuolumne65% AMI",{"$f":"B981*2*0.65","v":32305},{"$f":"C981*2*0.65","v":36920},41535,46085,49790,53495,57200,60840,807,865,1038,1198,1337,1475]
["Tuolumne70% AMI",{"$f":"B981*2*0.7","v":34790},{"$f":"C981*2*0.7","v":39760},44730,49630,53620,57609.999999999993,61599.999999999993,65519.999999999993,869,931,1118,1290,1440,1589]
["Tuolumne75% AMI",{"$f":"B981*2*0.75","v":37275},{"$f":"C981*2*0.75","v":42600},47925,53175,57450,61725,66000,70200,931,998,1198,1382,1543,1702]
["Tuolumne80% AMI",{"$f":"B981*2*0.8","v":39760},{"$f":"C981*2*0.8","v":45440},51120,56720,61280,65840,70400,74880,994,1065,1278,1475,1646,1816]
["Tuolumne90% AMI",{"$f":"B981*2*0.9","v":44730},{"$f":"C981*2*0.9","v":51120},57510,63810,68940,74070,79200,84240,1118,1198,1437,1659,1851,2043]
["Tuolumne100% AMI",{"$f":"B981*2","v":49700},{"$f":"C981*2","v":56800},63900,70900,76600,82300,88000,93600,{"$f":"J981*2","v":1242},{"$f":"K981*2","v":1330},1596,1842,2056,2270]
["Tuolumne110% AMI",{"$f":"B981*2*1.1","v":54670.000000000007},{"$f":"C981*2*1.1","v":62480.000000000007},70290,77990,84260,90530.000000000015,96800.000000000015,102960.00000000001,{"$f":"TRUNC(B990/12*0.3)","v":1366},{"$f":"TRUNC((B990+C990)/2/12*0.3)","v":1464},{"$f":"TRUNC((D990)/12*0.3)","v":1757},{"$f":"TRUNC(((E990+F990)/2)/12*0.3)","v":2028},{"$f":"TRUNC(G990/12*0.3)","v":2263},{"$f":"TRUNC(((H990+I990)/2)/12*0.3)","v":2497}]
["Tuolumne120% AMI",{"$f":"B981*2*1.2","v":59640},{"$f":"C981*2*1.2","v":68160},76680,85080,91920,98760,105600,112320,1491,1597,1917,2212,2469,2724]
["Ventura15% AMI",{"$f":"B999*2*0.15","v":11865},{"$f":"C999*2*0.15","v":13560},{"$f":"D999*2*0.15","v":15255},{"$f":"E999*2*0.15","v":16935},{"$f":"F999*2*0.15","v":18300},{"$f":"G999*2*0.15","v":19650},21000,22365,296,317,381,440,491,542]
["Ventura20% AMI",{"$f":"B999*2*0.2","v":15820},{"$f":"C999*2*0.2","v":18080},20340,22580,24400,26200,28000,29820,395,423,508,587,655,722]
["Ventura25% AMI",{"$f":"B999*2*0.25","v":19775},{"$f":"C999*2*0.25","v":22600},25425,28225,30500,32750,35000,37275,494,529,635,734,818,903]
["Ventura30% AMI",{"$f":"B999*2*0.3","v":23730},{"$f":"C999*2*0.3","v":27120},30510,33870,36600,39300,42000,44730,593,635,762,880,982,1084]
["Ventura35% AMI",{"$f":"B999*2*0.35","v":27685},{"$f":"C999*2*0.35","v":31639.999999999996},35595,39515,42700,45850,49000,52185,692,741,889,1027,1146,1264]
["Ventura40% AMI",{"$f":"B999*2*0.4","v":31640},{"$f":"C999*2*0.4","v":36160},40680,45160,48800,52400,56000,59640,791,847,1017,1174,1310,1445]
["Ventura45% AMI",{"$f":"B999*2*0.45","v":35595},{"$f":"C999*2*0.45","v":40680},45765,50805,54900,58950,63000,67095,889,953,1144,1321,1473,1626]
["Ventura50% AMI",39550,45200,50850,56450,61000,65500,70000,74550,{"$f":"TRUNC(B999/12*0.3)","v":988},{"$f":"TRUNC((B999+C999)/2/12*0.3)","v":1059},{"$f":"TRUNC((D999)/12*0.3)","v":1271},{"$f":"TRUNC(((E999+F999)/2)/12*0.3)","v":1468},{"$f":"TRUNC(G999/12*0.3)","v":1637},{"$f":"TRUNC(((H999+I999)/2)/12*0.3)","v":1806}]
["Ventura55% AMI",{"$f":"B999*2*0.55","v":43505},{"$f":"C999*2*0.55","v":49720.000000000007},55935.000000000007,62095.000000000007,67100,72050,77000,82005,{"$f":"TRUNC(B1000/12*0.3)","v":1087},{"$f":"TRUNC((B1000+C1000)/2/12*0.3)","v":1165},{"$f":"TRUNC((D1000)/12*0.3)","v":1398},{"$f":"TRUNC(((E1000+F1000)/2)/12*0.3)","v":1614},{"$f":"TRUNC(G1000/12*0.3)","v":1801},{"$f":"TRUNC(((H1000+I1000)/2)/12*0.3)","v":1987}]
["Ventura60% AMI",{"$f":"B999*2*0.6","v":47460},{"$f":"C999*2*0.6","v":54240},61020,67740,73200,78600,84000,89460,1186,1271,1525,1761,1965,2168]
["Ventura65% AMI",{"$f":"B999*2*0.65","v":51415},{"$f":"C999*2*0.65","v":58760},66105,73385,79300,85150,91000,96915,1285,1377,1652,1908,2128,2348]
["Ventura70% AMI",{"$f":"B999*2*0.7","v":55370},{"$f":"C999*2*0.7","v":63279.999999999993},71190,79030,85400,91700,98000,104370,1384,1483,1779,2055,2292,2529]
["Ventura75% AMI",{"$f":"B999*2*0.75","v":59325},{"$f":"C999*2*0.75","v":67800},76275,84675,91500,98250,105000,111825,1483,1589,1906,2202,2456,2710]
["Ventura80% AMI",{"$f":"B999*2*0.8","v":63280},{"$f":"C999*2*0.8","v":72320},81360,90320,97600,104800,112000,119280,1582,1695,2034,2349,2620,2891]
["Ventura90% AMI",{"$f":"B999*2*0.9","v":71190},{"$f":"C999*2*0.9","v":81360},91530,101610,109800,117900,126000,134190,1779,1906,2288,2642,2947,3252]
["Ventura100% AMI",{"$f":"B999*2","v":79100},{"$f":"C999*2","v":90400},101700,112900,122000,131000,140000,149100,{"$f":"J999*2","v":1976},{"$f":"K999*2","v":2118},2542,2936,3274,3612]
["Ventura110% AMI",{"$f":"B999*2*1.1","v":87010},{"$f":"C999*2*1.1","v":99440.000000000015},111870.00000000001,124190.00000000001,134200,144100,154000,164010,{"$f":"TRUNC(B1008/12*0.3)","v":2175},{"$f":"TRUNC((B1008+C1008)/2/12*0.3)","v":2330},{"$f":"TRUNC((D1008)/12*0.3)","v":2796},{"$f":"TRUNC(((E1008+F1008)/2)/12*0.3)","v":3229},{"$f":"TRUNC(G1008/12*0.3)","v":3602},{"$f":"TRUNC(((H1008+I1008)/2)/12*0.3)","v":3975}]
["Ventura120% AMI",{"$f":"B999*2*1.2","v":94920},{"$f":"C999*2*1.2","v":108480},122040,135480,146400,157200,168000,178920,2373,2542,3051,3523,3930,4336]
["Yolo15% AMI",{"$f":"B1017*2*0.15","v":9720},{"$f":"C1017*2*0.15","v":11100},{"$f":"D1017*2*0.15","v":12495},{"$f":"E1017*2*0.15","v":13875},{"$f":"F1017*2*0.15","v":14985},{"$f":"G1017*2*0.15","v":16095},17205,18315,243,260,312,360,402,444]
["Yolo20% AMI",{"$f":"B1017*2*0.2","v":12960},{"$f":"C1017*2*0.2","v":14800},16660,18500,19980,21460,22940,24420,324,347,416,481,536,592]
["Yolo25% AMI",{"$f":"B1017*2*0.25","v":16200},{"$f":"C1017*2*0.25","v":18500},20825,23125,24975,26825,28675,30525,405,433,520,601,670,740]
["Yolo30% AMI",{"$f":"B1017*2*0.3","v":19440},{"$f":"C1017*2*0.3","v":22200},24990,27750,29970,32190,34410,36630,486,520,624,721,804,888]
["Yolo35% AMI",{"$f":"B1017*2*0.35","v":22680},{"$f":"C1017*2*0.35","v":25900},29154.999999999996,32374.999999999996,34965,37555,40145,42735,567,607,728,841,938,1036]
["Yolo40% AMI",{"$f":"B1017*2*0.4","v":25920},{"$f":"C1017*2*0.4","v":29600},33320,37000,39960,42920,45880,48840,648,694,833,962,1073,1184]
["Yolo45% AMI",{"$f":"B1017*2*0.45","v":29160},{"$f":"C1017*2*0.45","v":33300},37485,41625,44955,48285,51615,54945,729,780,937,1082,1207,1332]
["Yolo50% AMI",32400,37000,41650,46250,49950,53650,57350,61050,{"$f":"TRUNC(B1017/12*0.3)","v":810},{"$f":"TRUNC((B1017+C1017)/2/12*0.3)","v":867},{"$f":"TRUNC((D1017)/12*0.3)","v":1041},{"$f":"TRUNC(((E1017+F1017)/2)/12*0.3)","v":1202},{"$f":"TRUNC(G1017/12*0.3)","v":1341},{"$f":"TRUNC(((H1017+I1017)/2)/12*0.3)","v":1480}]
["Yolo55% AMI",{"$f":"B1017*2*0.55","v":35640},{"$f":"C1017*2*0.55","v":40700},45815.000000000007,50875.000000000007,54945.000000000007,59015.000000000007,63085.000000000007,67155,{"$f":"TRUNC(B1018/12*0.3)","v":891},{"$f":"TRUNC((B1018+C1018)/2/12*0.3)","v":954},{"$f":"TRUNC((D1018)/12*0.3)","v":1145},{"$f":"TRUNC(((E1018+F1018)/2)/12*0.3)","v":1322},{"$f":"TRUNC(G1018/12*0.3)","v":1475},{"$f":"TRUNC(((H1018+I1018)/2)/12*0.3)","v":1628}]
["Yolo60% AMI",{"$f":"B1017*2*0.6","v":38880},{"$f":"C1017*2*0.6","v":44400},49980,55500,59940,64380,68820,73260,972,1041,1249,1443,1609,1776]
["Yolo65% AMI",{"$f":"B1017*2*0.65","v":42120},{"$f":"C1017*2*0.65","v":48100},54145,60125,64935,69745,74555,79365,1053,1127,1353,1563,1743,1924]
["Yolo70% AMI",{"$f":"B1017*2*0.7","v":45360},{"$f":"C1017*2*0.7","v":51800},58309.999999999993,64749.999999999993,69930,75110,80290,85470,1134,1214,1457,1683,1877,2072]
["Yolo75% AMI",{"$f":"B1017*2*0.75","v":48600},{"$f":"C1017*2*0.75","v":55500},62475,69375,74925,80475,86025,91575,1215,1301,1561,1803,2011,2220]
["Yolo80% AMI",{"$f":"B1017*2*0.8","v":51840},{"$f":"C1017*2*0.8","v":59200},66640,74000,79920,85840,91760,97680,1296,1388,1666,1924,2146,2368]
["Yolo90% AMI",{"$f":"B1017*2*0.9","v":58320},{"$f":"C1017*2*0.9","v":66600},74970,83250,89910,96570,103230,109890,1458,1561,1874,2164,2414,2664]
["Yolo100% AMI",{"$f":"B1017*2","v":64800},{"$f":"C1017*2","v":74000},83300,92500,99900,107300,114700,122100,{"$f":"J1017*2","v":1620},{"$f":"K1017*2","v":1734},2082,2404,2682,2960]
["Yolo110% AMI",{"$f":"B1017*2*1.1","v":71280},{"$f":"C1017*2*1.1","v":81400},91630.000000000015,101750.00000000001,109890.00000000001,118030.00000000001,126170.00000000001,134310,{"$f":"TRUNC(B1026/12*0.3)","v":1782},{"$f":"TRUNC((B1026+C1026)/2/12*0.3)","v":1908},{"$f":"TRUNC((D1026)/12*0.3)","v":2290},{"$f":"TRUNC(((E1026+F1026)/2)/12*0.3)","v":2645},{"$f":"TRUNC(G1026/12*0.3)","v":2950},{"$f":"TRUNC(((H1026+I1026)/2)/12*0.3)","v":3256}]
["Yolo120% AMI",{"$f":"B1017*2*1.2","v":77760},{"$f":"C1017*2*1.2","v":88800},99960,111000,119880,128760,137640,146520,1944,2082,2499,2886,3219,3552]
["Yuba15% AMI",{"$f":"B1035*2*0.15","v":7350},{"$f":"C1035*2*0.15","v":8400},{"$f":"D1035*2*0.15","v":9450},{"$f":"E1035*2*0.15","v":10485},{"$f":"F1035*2*0.15","v":11325},{"$f":"G1035*2*0.15","v":12165},13005,13845,183,196,236,272,304,335]
["Yuba20% AMI",{"$f":"B1035*2*0.2","v":9800},{"$f":"C1035*2*0.2","v":11200},12600,13980,15100,16220,17340,18460,245,262,315,363,405,447]
["Yuba25% AMI",{"$f":"B1035*2*0.25","v":12250},{"$f":"C1035*2*0.25","v":14000},15750,17475,18875,20275,21675,23075,306,328,393,454,506,559]
["Yuba30% AMI",{"$f":"B1035*2*0.3","v":14700},{"$f":"C1035*2*0.3","v":16800},18900,20970,22650,24330,26010,27690,367,393,472,545,608,671]
["Yuba35% AMI",{"$f":"B1035*2*0.35","v":17150},{"$f":"C1035*2*0.35","v":19600},22050,24465,26425,28385,30344.999999999996,32304.999999999996,428,459,551,636,709,783]
["Yuba40% AMI",{"$f":"B1035*2*0.4","v":19600},{"$f":"C1035*2*0.4","v":22400},25200,27960,30200,32440,34680,36920,490,525,630,727,811,895]
["Yuba45% AMI",{"$f":"B1035*2*0.45","v":22050},{"$f":"C1035*2*0.45","v":25200},28350,31455,33975,36495,39015,41535,551,590,708,817,912,1006]
["Yuba50% AMI",24500,28000,31500,34950,37750,40550,43350,46150,{"$f":"TRUNC(B1035/12*0.3)","v":612},{"$f":"TRUNC((B1035+C1035)/2/12*0.3)","v":656},{"$f":"TRUNC((D1035)/12*0.3)","v":787},{"$f":"TRUNC(((E1035+F1035)/2)/12*0.3)","v":908},{"$f":"TRUNC(G1035/12*0.3)","v":1013},{"$f":"TRUNC(((H1035+I1035)/2)/12*0.3)","v":1118}]
["Yuba55% AMI",{"$f":"B1035*2*0.55","v":26950.000000000004},{"$f":"C1035*2*0.55","v":30800.000000000004},34650,38445,41525,44605,47685.000000000007,50765.000000000007,{"$f":"TRUNC(B1036/12*0.3)","v":673},{"$f":"TRUNC((B1036+C1036)/2/12*0.3)","v":721},{"$f":"TRUNC((D1036)/12*0.3)","v":866},{"$f":"TRUNC(((E1036+F1036)/2)/12*0.3)","v":999},{"$f":"TRUNC(G1036/12*0.3)","v":1115},{"$f":"TRUNC(((H1036+I1036)/2)/12*0.3)","v":1230}]
["Yuba60% AMI",{"$f":"B1035*2*0.6","v":29400},{"$f":"C1035*2*0.6","v":33600},37800,41940,45300,48660,52020,55380,735,787,945,1090,1216,1342]
["Yuba65% AMI",{"$f":"B1035*2*0.65","v":31850},{"$f":"C1035*2*0.65","v":36400},40950,45435,49075,52715,56355,59995,796,853,1023,1181,1317,1454]
["Yuba70% AMI",{"$f":"B1035*2*0.7","v":34300},{"$f":"C1035*2*0.7","v":39200},44100,48930,52850,56770,60689.999999999993,64609.999999999993,857,918,1102,1272,1419,1566]
["Yuba75% AMI",{"$f":"B1035*2*0.75","v":36750},{"$f":"C1035*2*0.75","v":42000},47250,52425,56625,60825,65025,69225,918,984,1181,1363,1520,1678]
["Yuba80% AMI",{"$f":"B1035*2*0.8","v":39200},{"$f":"C1035*2*0.8","v":44800},50400,55920,60400,64880,69360,73840,980,1050,1260,1454,1622,1790]
["Yuba90% AMI",{"$f":"B1035*2*0.9","v":44100},{"$f":"C1035*2*0.9","v":50400},56700,62910,67950,72990,78030,83070,1102,1181,1417,1635,1824,2013]
["Yuba100% AMI",{"$f":"B1035*2","v":49000},{"$f":"C1035*2","v":56000},63000,69900,75500,81100,86700,92300,{"$f":"J1035*2","v":1224},{"$f":"K1035*2","v":1312},1574,1816,2026,2236]
["Yuba110% AMI",{"$f":"B1035*2*1.1","v":53900.000000000007},{"$f":"C1035*2*1.1","v":61600.000000000007},69300,76890,83050,89210,95370.000000000015,101530.00000000001,{"$f":"TRUNC(B1044/12*0.3)","v":1347},{"$f":"TRUNC((B1044+C1044)/2/12*0.3)","v":1443},{"$f":"TRUNC((D1044)/12*0.3)","v":1732},{"$f":"TRUNC(((E1044+F1044)/2)/12*0.3)","v":1999},{"$f":"TRUNC(G1044/12*0.3)","v":2230},{"$f":"TRUNC(((H1044+I1044)/2)/12*0.3)","v":2461}]
["Yuba120% AMI",{"$f":"B1035*2*1.2","v":58800},{"$f":"C1035*2*1.2","v":67200},75600,83880,90600,97320,104040,110760,1470,1575,1890,2181,2433,2685]

{"sheet":"Application Support","index":21,"n_rows":31,"n_cols":43,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,29,30,31],[30,32,30,34],[30,35,30,37],[30,0,30,1],[30,2,30,4],[30,5,30,8],[30,9,30,14],[30,15,30,16],[30,17,30,28],[29,0,29,1],[29,2,29,4],[29,5,29,8],[29,9,29,14],[29,15,29,16],[29,17,29,28],[29,29,29,31],[29,32,29,34],[29,35,29,37],[28,0,28,1],[28,2,28,4],[28,5,28,8],[28,9,28,14],[28,15,28,16],[28,17,28,28],[28,29,28,31],[28,32,28,34],[28,35,28,37],[26,29,26,31],[26,32,26,34],[26,35,26,37],[27,0,27,1],[27,2,27,4],[27,5,27,8],[27,9,27,14],[27,15,27,16],[27,17,27,28],[27,29,27,31],[26,0,26,1],[26,2,26,4],[26,5,26,8],[26,9,26,14],[26,15,26,16],[26,17,26,28],[27,32,27,34],[27,35,27,37],[25,0,25,1],[25,2,25,4],[25,5,25,8],[25,9,25,14],[25,15,25,16],[25,17,25,28],[25,29,25,31],[25,32,25,34],[25,35,25,37],[24,0,24,1],[24,2,24,4],[24,5,24,8],[24,9,24,14],[24,15,24,16],[24,17,24,28],[24,29,24,31],[24,32,24,34],[24,35,24,37],[22,29,22,31],[22,32,22,34],[22,35,22,37],[23,0,23,1],[23,2,23,4],[23,5,23,8],[23,9,23,14],[23,15,23,16],[23,17,23,28],[23,29,23,31],[22,0,22,1],[22,2,22,4],[22,5,22,8],[22,9,22,14],[22,15,22,16],[22,17,22,28],[23,32,23,34],[23,35,23,37],[21,0,21,1],[21,2,21,4],[21,5,21,8],[21,9,21,14],[21,15,21,16],[21,17,21,28],[21,29,21,31],[21,32,21,34],[21,35,21,37],[20,0,20,1],[20,2,20,4],[20,5,20,8],[20,9,20,14],[20,15,20,16],[20,17,20,28],[20,29,20,31],[20,32,20,34],[20,35,20,37],[18,29,18,31],[18,32,18,34],[18,35,18,37],[19,0,19,1],[19,2,19,4],[19,5,19,8],[19,9,19,14],[19,15,19,16],[19,17,19,28],[19,29,19,31],[18,0,18,1],[18,2,18,4],[18,5,18,8],[18,9,18,14],[18,15,18,16],[18,17,18,28],[19,32,19,34],[19,35,19,37],[17,0,17,1],[17,2,17,4],[17,5,17,8],[17,9,17,14],[17,15,17,16],[17,17,17,28],[17,29,17,31],[17,32,17,34],[17,35,17,37],[16,0,16,1],[16,2,16,4],[16,5,16,8],[16,9,16,14],[16,15,16,16],[16,17,16,28],[16,29,16,31],[16,32,16,34],[16,35,16,37],[14,29,14,31],[14,32,14,34],[14,35,14,37],[15,0,15,1],[15,2,15,4],[15,5,15,8],[15,9,15,14],[15,15,15,16],[15,17,15,28],[15,29,15,31],[14,0,14,1],[14,2,14,4],[14,5,14,8],[14,9,14,14],[14,15,14,16],[14,17,14,28],[15,32,15,34],[15,35,15,37],[13,0,13,1],[13,2,13,4],[13,5,13,8],[13,9,13,14],[13,15,13,16],[13,17,13,28],[13,29,13,31],[13,32,13,34],[13,35,13,37],[12,0,12,1],[12,2,12,4],[12,5,12,8],[12,9,12,14],[12,15,12,16],[12,17,12,28],[12,29,12,31],[12,32,12,34],[12,35,12,37],[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],[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],[8,0,8,1],[8,2,8,4],[8,5,8,8],[8,9,8,14],[8,15,8,16],[8,17,8,28],[8,29,8,31],[8,32,8,34],[8,35,8,37],[6,29,6,31],[6,32,6,34],[6,35,6,37],[7,0,7,1],[7,2,7,4],[7,5,7,8],[7,9,7,14],[7,15,7,16],[7,17,7,28],[7,29,7,31],[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],[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],[0,35,0,37],[0,0,0,34],[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]]}
["Application Development Team (ADT) Support Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Serna RHD Coverpage'!B10","v":"2021-03-26"}]
["Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov. A member of the Application Development Team will respond to your request within ASAP. "]
["Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:"]
["Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:"]
["Justification:"]
["Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Section",null,null,null,null,null,"Cell#",null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,"Requestor","Email","Phone","App Version"]
[1,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C7=\"\",\"\",$D$3)","v":0},{"$f":"IF(C7=\"\",\"\",$R$4)","v":0},{"$f":"IF(C7=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C7=\"\",\"\",$AI$3)","v":"00:00:00"},"Coverpage"]
[2,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C8=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C8=\"\",\"\",$AI$3)","v":"00:00:00"},"Overview"]
[3,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C9=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C9=\"\",\"\",$AI$3)","v":"00:00:00"},"Application Requirements"]
[4,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C10=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C10=\"\",\"\",$AI$3)","v":"00:00:00"},"Narrative"]
[5,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C11=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C11=\"\",\"\",$AI$3)","v":"00:00:00"},"Env & Land Use Verification"]
[6,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Max Loan & Unit Mix"]
[7,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Dev Sources"]
[8,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Dev Budget"]
[9,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","TBL and High Cost Test"]
[10,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Dev Fee 2021"]
[11,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Supportive Services Costs"]
[12,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Operating"]
[13,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Reserves"]
[14,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Cash Flow"]
[15,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Application Support"]
[16,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[17,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[18,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[19,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[20,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[21,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[22,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[23,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[24,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[25,null,"Serna RHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]

{"sheet":"Unit Des Table","index":22,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["Limited Partnership","Limited Liability Company","Non-profit Corporation","Public Agency","Governing Body of Indian Reservation","Governing Body of Indian Rancheria","Tribally Designated Housing Entity"]
["General Partner","Manager","President","Chairperson of the Board","Tribal Council Leader","Tribal Council Leader","Tribal Council Leader"]
["Co-General Partner","Member","Chief Executive Officer","Chief Executive Officer","Tribal Council Representative","Tribal Council Representative","Tribal Council Representative"]
["Managing General Partner","Member/Manager","Vice President","Chief Administrative Officer","Authorized Federal Official","Authorized Federal Official","Authorized Federal Official"]
["Administrative General Partner",null,"Chief Operating Officer","City Manager"]
[null,null,"Treasurer","Assistant City Manager"]
[null,null,"Chief Financial Officer","Finance Director"]
[null,null,"Secretary","Chief Financial Officer"]
[null,null,null,"Mayor"]
[null,null,null,"Chancellor"]
[null,null,null,"Superintendent"]
[null,null,null,"Director"]
[null,null,null,"Secretary"]