{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["HHC Cover Page","Proposed Project","Organization Douments","Local & Env Verification","Max Funds and Unit Mix","Loan PU Amts","Supportive Services","Dev Sources","Dev Budget","TBL and High Cost Test","Dev Fee 2021","Supportive Services Costs","Operating","Reserves","Cash Flow","COSR Calculation","Selection Criteria","Certifications & Legal Status","Application Support","HHC Rent Limits","MTSP 50% Income Limits ","Dropdowns","HHC COSR PU Amounts"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":7,"defined_names":2197,"comments":15,"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":"HHC Cover Page","index":0,"n_rows":47,"n_cols":2,"rows_kept":47,"cut":false,"hidden":false,"merged":[[40,0,40,22],[42,0,42,22],[45,0,45,22],[46,0,46,22],[43,0,43,22],[41,0,41,22],[3,0,3,22],[28,0,28,22],[29,0,29,22],[31,0,31,22],[39,0,39,22],[32,0,32,22],[8,0,9,21],[5,0,5,22],[34,0,34,22],[35,0,35,22],[37,0,37,22],[38,0,38,22],[10,1,10,2]]}
[]
[]
[]
["Housing for a Healthy California"]
[]
["Notice of Funding Availability (NOFA) December 31, 2021"]
[]
[]
["Article I - National Housing Trust Fund Allocation Application"]
[]
["Rev.","2022-02-11"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State of California"]
["Gavin Newsom, Governor "]
[]
["Lourdes M. Castro Ramírez, Secretary"]
["Business, Consumer Services and Housing Agency"]
[]
["Gustavo Velasquez, Acting Director"]
["Department of Housing and Community Development (HCD)"]
[]
["2020 West El Camino Avenue, Suite 150"]
["Sacramento, CA 95833"]
["Phone: (916) 263-2771   "]
["Email: HHCNOFA@hcd.ca.gov"]
["Website: http://www.hcd.ca.gov/grants-funding/active-funding/hhc.shtml"]
["Application Technical Support email:"]
["AppSupport@hcd.ca.gov"]
[]
["APPLICATION DEADLINE: "]
["2022-03-01"]

{"sheet":"Proposed Project","index":1,"n_rows":15,"n_cols":40,"rows_kept":15,"cut":false,"hidden":false,"merged":[[13,0,13,13],[13,14,13,18],[13,19,13,26],[13,27,13,29],[13,30,13,37],[11,0,11,13],[11,14,11,18],[11,19,11,26],[11,27,11,29],[11,30,11,37],[12,0,12,13],[12,14,12,18],[12,19,12,26],[12,27,12,29],[12,30,12,37],[8,0,8,16],[8,17,8,37],[9,0,9,35],[9,36,9,37],[10,0,10,13],[10,14,10,18],[10,19,10,26],[10,27,10,29],[10,30,10,37],[0,0,0,34],[0,35,0,37],[4,25,4,37],[4,0,4,24],[1,0,1,3],[1,4,1,37],[2,0,2,3],[2,4,2,37],[14,0,14,37],[3,24,3,32],[3,33,3,34],[3,35,3,37],[3,0,3,3],[3,4,3,10],[3,22,3,23],[6,0,6,35],[6,36,6,37],[7,0,7,25],[7,26,7,37],[5,0,5,35],[5,36,5,37],[3,11,3,12],[3,13,3,16],[3,18,3,21]]}
["Proposed Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'HHC Cover Page'!B11","v":"2022-02-11"},null,null,null,"Affordable Housing and Sustainable Communities Program (AHSC)"]
["Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing for a Healthy California (HHC)"]
["Project Address:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joe Serna, Jr., Farmworker Housing Grant (FWHG)"]
["Project City:",null,null,null,null,null,null,null,null,null,null,"County:",null,null,null,null,null,"Zip:",null,null,null,null,"CoC:",null,{"$f":"_xlfn.IFNA(VLOOKUP('Proposed Project'!N4,Dropdowns!A63:B120,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,"CoC#:",null,{"$f":"_xlfn.IFNA(VLOOKUP(Y4,Dropdowns!B63:C120,2,FALSE),\"\")","v":""},null,null,null,"Local Housing Trust Fund Program (LHTF)"]
["Tax Credits Applied For?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multifamily Housing Program (MHP)"]
["Will this be a TCAC hybrid Project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Housing Trust Fund"]
["Is Project in a Rural Area as defined by H&S Code §50199.21. Applicants must use the TCAC Method for determining rural status. Reference document on the MHP webpage and include documentation of rural status.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK7=\"\",\"\",IF(AK7=\"Yes\",\"Rural Area\",\"Metropolitan Area\"))","v":""},"No Place Like Home"]
["If Project is in a Rural Area, which methodology is being used to demonstrate that the project area is rural?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Local Housing Allocation (PLHA)"]
["If Project is also known under another name(s) or was formerly known under another name(s), provide the name(s).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Housing Multifamily Housing Program (SHMHP)"]
["Have you applied, do you plan to apply, or has the Project been awarded other HCD program funds?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transit Oriented Development Housing Program (TOD)"]
["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",null,null,null,null,null,null,null,null,"Veterans Housing and Homelessness Prevention Program (VHHP)"]
[]
[]
[]
["Projects must meet ALL of the following minimum requirements. Answers provided to the questions below are subject to verification by HCD. HCD may request other information as necessary to evaluate the Application. All references to Guidelines and Sections '§' within this Application, refer to the HHC Program Guidelines located on the HHC webpage unless otherwise noted."]

{"sheet":"Organization Douments","index":2,"n_rows":24,"n_cols":37,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,0,23,37],[17,0,17,37],[18,0,18,37],[19,0,19,37],[20,0,20,37],[21,0,21,37],[22,0,22,37],[16,0,16,37],[5,0,5,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[10,0,10,37],[11,0,11,37],[12,0,12,37],[13,0,13,37],[14,0,14,37],[15,0,15,37],[4,0,4,37],[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37]]}
["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":"'Proposed Project'!AJ1","v":"2022-02-11"}]
["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 HHC 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 HHC website."]

{"sheet":"Local & Env Verification","index":3,"n_rows":49,"n_cols":37,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,35],[0,36,0,37],[3,22,3,25],[1,0,1,37],[2,0,2,37],[3,0,3,2],[3,3,3,21],[17,0,17,7],[17,8,17,12],[17,13,17,17],[17,18,17,22],[17,23,17,27],[17,28,17,32],[5,26,5,28],[3,26,3,37],[4,0,4,1],[4,2,4,20],[4,22,4,27],[4,28,4,29],[4,30,4,32],[4,34,4,37],[16,0,16,37],[14,0,14,37],[15,0,15,37],[18,23,18,27],[18,28,18,32],[20,28,20,32],[20,0,20,7],[19,0,19,7],[19,8,19,12],[19,13,19,17],[19,18,19,22],[19,23,19,27],[19,28,19,32],[17,33,17,37],[18,0,18,7],[18,8,18,12],[18,13,18,17],[18,18,18,22],[18,33,18,37],[5,29,5,31],[5,32,5,34],[5,35,5,37],[6,0,13,0],[6,1,13,6],[6,7,13,16],[6,17,13,22],[6,23,13,25],[6,26,13,28],[6,29,13,31],[6,32,9,34],[6,35,9,37],[10,32,13,34],[10,35,13,37],[5,1,5,6],[5,7,5,16],[5,17,5,22],[5,23,5,25],[24,0,24,37],[25,0,25,3],[25,4,25,8],[25,9,26,19],[25,20,26,37],[26,0,26,8],[20,8,20,12],[20,13,20,17],[20,18,20,22],[20,33,20,37],[23,0,23,37],[20,23,20,27],[22,0,22,37],[21,0,21,37],[27,0,27,5],[27,6,27,18],[27,19,27,24],[27,25,27,37],[28,0,28,4],[28,5,28,20],[28,22,28,27],[28,28,28,29],[28,30,28,32],[28,34,28,37],[31,0,31,12],[31,13,31,17],[31,18,31,25],[31,26,31,34],[31,35,31,37],[29,0,29,37],[30,0,30,12],[30,13,30,17],[30,18,30,25],[30,26,30,34],[30,35,30,37],[33,0,33,12],[33,13,33,17],[33,18,33,25],[33,26,33,34],[33,35,33,37],[32,0,32,12],[32,13,32,17],[32,18,32,25],[32,26,32,34],[32,35,32,37],[35,0,35,12],[35,13,35,17],[35,18,35,25],[35,26,35,34],[35,35,35,37],[34,0,34,12],[34,13,34,17],[34,18,34,25],[34,26,34,34],[34,35,34,37],[37,0,37,12],[37,13,37,17],[37,18,37,25],[37,26,37,34],[37,35,37,37],[36,0,36,12],[36,13,36,17],[36,18,36,25],[36,26,36,34],[36,35,36,37],[40,35,40,37],[39,0,39,12],[39,13,39,17],[39,18,39,25],[39,26,39,34],[39,35,39,37],[38,0,38,12],[38,13,38,17],[38,18,38,25],[38,26,38,34],[38,35,38,37],[19,33,19,37],[47,0,47,5],[47,6,47,18],[47,19,47,24],[47,25,47,37],[48,0,48,4],[48,5,48,20],[48,22,48,27],[48,28,48,29],[48,30,48,32],[48,34,48,37],[41,0,41,37],[42,0,42,37],[43,0,43,37],[44,0,44,23],[45,0,45,3],[45,4,45,8],[45,9,46,19],[45,20,46,37],[46,0,46,8],[40,0,40,12],[40,13,40,17],[40,18,40,25],[40,26,40,34]]}
[{"$f":"CONCATENATE('Proposed Project'!E2,\" Verification of Environmental Review & Land Use Entitlements\")","v":" Verification of Environmental Review & Land Use Entitlements"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'HHC Cover Page'!B11","v":"2022-02-11"}]
["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,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Project Name",null,null,null,null,null,"Brief Description",null,null,null,null,null,null,null,null,null,"Address",null,null,null,null,null,"City",null,null,"Zip",null,null,"County",null,null,"Census Tracts",null,null,"APNs"]
[]
[]
[]
[]
[]
[]
[]
[]
["TO THE LOCAL JURISDICTION OR NEPA RESPONSIBLE ENTITY: The Applicant named above will submit an application to the State of California, Department of Housing and Community Development, requesting funding for the project named above under the Housing for Healthy Californians Program (HHC). Projects will be evaluated based upon readiness. Please answer the following questions:"]
["Environmental Review"]
["This form must be completed in its entirety regardless of the answer to the preceding question."]
["All Environmental Clearances (CEQA/NEPA/NHTF Environmental Provision) necessary to begin construction:",null,null,null,null,null,null,null,"Not Required for this Project",null,null,null,null,"Has a Negative Declaration been issued? ",null,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?"]
["CEQA"]
["NEPA*"]
["NHTF Environmental Provision 24 CFR 93.301(f)(1) and (2)",null,null,null,null,null,null,null,"Required"]
["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,"State",null,null,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 Funds and Unit Mix","index":4,"n_rows":47,"n_cols":73,"rows_kept":47,"cut":false,"hidden":false,"merged":[[27,39,27,41],[1,0,2,38],[21,12,21,14],[3,12,3,14],[4,12,4,14],[5,12,5,14],[6,12,6,14],[7,12,7,14],[8,12,8,14],[9,12,9,14],[10,12,10,14],[11,12,11,14],[21,2,21,3],[12,21,12,23],[13,21,13,23],[14,21,14,23],[15,21,15,23],[17,21,17,23],[18,21,18,23],[19,21,19,23],[21,21,21,23],[12,12,12,14],[13,12,13,14],[14,12,14,14],[22,2,22,3],[22,12,22,14],[22,6,22,7],[20,4,20,5],[20,12,20,14],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[23,4,23,5],[22,8,22,9],[21,8,21,9],[20,8,20,9],[22,10,22,11],[27,2,27,3],[28,2,28,3],[29,2,29,3],[24,12,24,14],[25,12,25,14],[26,12,26,14],[27,12,27,14],[28,12,28,14],[29,12,29,14],[25,10,25,11],[26,10,26,11],[28,10,28,11],[27,10,27,11],[24,10,24,11],[28,4,28,5],[26,4,26,5],[29,10,29,11],[21,6,21,7],[19,6,19,7],[20,6,20,7],[9,10,9,11],[10,10,10,11],[17,10,17,11],[18,10,18,11],[19,10,19,11],[20,10,20,11],[21,10,21,11],[19,8,19,9],[18,8,18,9],[12,8,12,9],[8,39,8,41],[9,39,9,41],[10,39,10,41],[8,42,8,43],[3,39,3,41],[5,42,5,43],[6,42,6,43],[21,42,21,43],[16,42,16,43],[17,42,17,43],[18,42,18,43],[19,42,19,43],[12,42,12,43],[11,42,11,43],[9,42,9,43],[10,42,10,43],[1,39,2,43],[3,42,3,43],[3,44,3,46],[3,47,3,48],[1,44,2,48],[4,42,4,43],[7,42,7,43],[4,39,4,41],[5,39,5,41],[6,39,6,41],[7,39,7,41],[10,51,10,52],[10,53,10,57],[1,61,2,62],[18,47,18,48],[19,44,19,46],[19,47,19,48],[4,44,4,46],[4,47,4,48],[5,44,5,46],[5,47,5,48],[6,44,6,46],[6,47,6,48],[7,44,7,46],[7,47,7,48],[8,44,8,46],[10,47,10,48],[9,51,9,52],[8,51,8,52],[7,51,7,52],[19,51,19,52],[12,51,12,52],[14,51,14,52],[17,49,17,50],[18,49,18,50],[12,53,12,57],[11,51,11,52],[11,53,11,57],[18,53,18,57],[17,51,17,52],[15,2,15,3],[17,8,17,9],[18,24,18,26],[11,0,11,1],[12,0,12,1],[16,37,16,38],[17,37,17,38],[18,37,18,38],[12,47,12,48],[12,49,12,50],[13,51,13,52],[15,51,15,52],[15,53,15,57],[15,31,15,33],[11,27,11,28],[11,31,11,33],[16,21,16,23],[17,4,17,5],[14,6,14,7],[16,0,16,1],[16,4,16,5],[16,15,16,17],[16,18,16,20],[16,24,16,26],[13,8,13,9],[13,10,13,11],[14,10,14,11],[14,24,14,26],[15,8,15,9],[15,12,15,14],[16,12,16,14],[15,0,15,1],[16,8,16,9],[15,15,15,17],[15,18,15,20],[13,2,13,3],[14,2,14,3],[13,6,13,7],[14,0,14,1],[13,0,13,1],[13,4,13,5],[15,6,15,7],[16,10,16,11],[22,21,22,23],[8,24,8,26],[7,21,7,23],[3,15,3,17],[7,27,7,28],[4,15,4,17],[3,18,3,20],[7,18,7,20],[10,27,10,28],[8,27,8,28],[6,21,6,23],[8,21,8,23],[9,21,9,23],[6,27,6,28],[7,24,7,26],[6,24,6,26],[14,15,14,17],[14,18,14,20],[8,15,8,17],[8,18,8,20],[9,15,9,17],[19,27,19,28],[19,18,19,20],[12,27,12,28],[18,2,18,3],[19,2,19,3],[20,2,20,3],[16,6,16,7],[17,6,17,7],[18,6,18,7],[9,18,9,20],[12,6,12,7],[20,21,20,23],[18,12,18,14],[19,12,19,14],[9,6,9,7],[11,8,11,9],[26,15,26,17],[23,27,23,28],[23,6,23,7],[24,6,24,7],[25,6,25,7],[26,6,26,7],[23,24,23,26],[26,24,26,26],[25,15,25,17],[25,18,25,20],[23,8,23,9],[24,8,24,9],[23,15,23,17],[26,8,26,9],[25,8,25,9],[25,21,25,23],[26,21,26,23],[24,21,24,23],[23,12,23,14],[23,21,23,23],[23,10,23,11],[24,15,24,17],[24,18,24,20],[24,24,24,26],[24,0,24,1],[15,4,15,5],[11,4,11,5],[7,4,7,5],[9,0,9,1],[9,4,9,5],[30,0,30,1],[29,24,29,26],[28,24,28,26],[27,8,27,9],[29,8,29,9],[28,8,28,9],[29,15,29,17],[29,18,29,20],[30,8,30,9],[27,4,27,5],[30,4,30,5],[30,15,30,17],[30,2,30,3],[30,12,30,14],[30,18,30,20],[30,6,30,7],[27,15,27,17],[22,15,22,17],[28,15,28,17],[28,18,28,20],[7,0,7,1],[23,18,23,20],[21,15,21,17],[21,18,21,20],[5,0,5,1],[5,4,5,5],[6,0,6,1],[20,0,20,1],[28,0,28,1],[25,4,25,5],[22,18,22,20],[12,4,12,5],[12,15,12,17],[12,18,12,20],[25,0,25,1],[19,0,19,1],[6,4,6,5],[22,0,22,1],[23,0,23,1],[24,4,24,5],[21,0,21,1],[26,0,26,1],[29,0,29,1],[27,0,27,1],[26,18,26,20],[18,0,18,1],[17,0,17,1],[10,0,10,1],[22,4,22,5],[14,4,14,5],[17,15,17,17],[17,18,17,20],[18,4,18,5],[19,4,19,5],[18,18,18,20],[27,6,27,7],[28,6,28,7],[29,6,29,7],[19,15,19,17],[20,15,20,17],[20,18,20,20],[18,15,18,17],[16,2,16,3],[17,2,17,3],[29,4,29,5],[21,4,21,5],[8,0,8,1],[8,8,8,9],[8,6,8,7],[9,2,9,3],[10,2,10,3],[11,2,11,3],[11,10,11,11],[8,2,8,3],[10,18,10,20],[11,15,11,17],[10,6,10,7],[11,6,11,7],[8,4,8,5],[8,10,8,11],[9,8,9,9],[10,8,10,9],[10,4,10,5],[10,15,10,17],[4,0,4,1],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[3,10,3,11],[3,4,3,5],[7,15,7,17],[4,4,4,5],[5,15,5,17],[6,8,6,9],[5,10,5,11],[6,10,6,11],[5,8,5,9],[4,10,4,11],[7,2,7,3],[7,10,7,11],[7,6,7,7],[7,8,7,9],[14,34,14,36],[15,34,15,36],[4,8,4,9],[6,15,6,17],[3,6,3,7],[4,6,4,7],[5,6,5,7],[6,6,6,7],[12,2,12,3],[13,15,13,17],[13,18,13,20],[14,8,14,9],[12,10,12,11],[7,29,7,30],[8,29,8,30],[9,29,9,30],[10,29,10,30],[15,10,15,11],[9,24,9,26],[9,27,9,28],[10,24,10,26],[12,24,12,26],[15,24,15,26],[12,31,12,33],[14,27,14,28],[10,21,10,23],[11,29,11,30],[12,29,12,30],[13,29,13,30],[17,12,17,14],[19,37,19,38],[22,29,22,30],[23,29,23,30],[14,29,14,30],[19,24,19,26],[17,27,17,28],[15,29,15,30],[16,29,16,30],[17,29,17,30],[18,29,18,30],[19,29,19,30],[16,27,16,28],[22,24,22,26],[22,27,22,28],[21,24,21,26],[21,27,21,28],[20,24,20,26],[21,29,21,30],[15,27,15,28],[16,34,16,36],[20,27,20,28],[22,31,22,33],[23,31,23,33],[19,31,19,33],[20,31,20,33],[22,39,22,41],[16,39,16,41],[17,39,17,41],[18,39,18,41],[19,39,19,41],[20,39,20,41],[21,39,21,41],[17,34,17,36],[18,34,18,36],[16,31,16,33],[18,31,18,33],[17,31,17,33],[18,27,18,28],[20,29,20,30],[21,31,21,33],[22,42,22,43],[20,42,20,43],[20,51,20,52],[21,51,21,52],[22,51,22,52],[21,44,21,46],[21,47,21,48],[27,44,27,46],[29,53,29,57],[27,49,27,50],[28,49,28,50],[29,49,29,50],[26,42,26,43],[28,47,28,48],[28,44,28,46],[26,51,26,52],[27,51,27,52],[28,51,28,52],[29,51,29,52],[26,53,26,57],[27,53,27,57],[26,49,26,50],[13,53,13,57],[16,51,16,52],[16,53,16,57],[18,51,18,52],[21,53,21,57],[17,47,17,48],[18,44,18,46],[17,44,17,46],[15,47,15,48],[13,44,13,46],[13,47,13,48],[14,53,14,57],[19,53,19,57],[20,47,20,48],[16,44,16,46],[9,49,9,50],[24,51,24,52],[17,53,17,57],[25,51,25,52],[15,39,15,41],[19,49,19,50],[20,49,20,50],[21,49,21,50],[22,49,22,50],[23,49,23,50],[22,44,22,46],[22,47,22,48],[23,39,23,41],[24,39,24,41],[25,39,25,41],[24,49,24,50],[25,49,25,50],[15,49,15,50],[16,47,16,48],[15,42,15,43],[23,44,23,46],[25,53,25,57],[20,53,20,57],[24,53,24,57],[8,31,8,33],[10,31,10,33],[3,34,3,36],[4,34,4,36],[5,34,5,36],[10,34,10,36],[12,34,12,36],[13,34,13,36],[5,31,5,33],[6,31,6,33],[13,31,13,33],[7,31,7,33],[11,34,11,36],[30,27,30,28],[27,27,27,28],[13,24,13,26],[11,18,11,20],[11,24,11,26],[34,18,34,21],[42,18,42,21],[27,21,27,23],[28,21,28,23],[29,21,29,23],[27,24,27,26],[30,24,30,26],[25,24,25,26],[29,27,29,28],[28,27,28,28],[27,18,27,20],[11,21,11,23],[24,27,24,28],[41,18,41,21],[25,27,25,28],[30,21,30,23],[17,24,17,26],[26,27,26,28],[13,27,13,28],[24,29,24,30],[7,37,7,38],[8,37,8,38],[9,37,9,38],[15,37,15,38],[11,39,11,41],[10,37,10,38],[11,37,11,38],[7,34,7,36],[8,34,8,36],[9,34,9,36],[12,37,12,38],[13,37,13,38],[14,37,14,38],[24,34,24,36],[19,34,19,36],[24,31,24,33],[22,34,22,36],[12,39,12,41],[13,39,13,41],[14,39,14,41],[23,34,23,36],[9,31,9,33],[14,31,14,33],[5,51,5,52],[6,51,6,52],[0,55,0,57],[0,0,0,54],[3,29,3,30],[4,29,4,30],[5,29,5,30],[6,29,6,30],[3,0,3,1],[3,21,3,23],[4,21,4,23],[5,21,5,23],[6,18,6,20],[3,8,3,9],[3,24,3,26],[5,18,5,20],[4,27,4,28],[4,18,4,20],[4,24,4,26],[3,27,3,28],[5,24,5,26],[5,27,5,28],[3,31,3,33],[4,31,4,33],[30,10,30,11],[1,49,2,52],[1,53,2,57],[3,49,3,50],[9,47,9,48],[8,47,8,48],[9,44,9,46],[3,37,3,38],[4,37,4,38],[5,37,5,38],[6,37,6,38],[4,49,4,50],[5,49,5,50],[6,49,6,50],[7,49,7,50],[9,53,9,57],[3,53,3,57],[4,53,4,57],[5,53,5,57],[6,53,6,57],[7,53,7,57],[3,51,3,52],[4,51,4,52],[6,34,6,36],[34,0,34,17],[36,0,36,17],[37,0,37,17],[38,0,38,17],[36,18,36,21],[37,18,37,21],[38,18,38,21],[35,18,35,21],[45,18,45,21],[40,18,40,21],[44,0,44,17],[43,18,43,21],[44,18,44,21],[39,0,39,17],[39,18,39,21],[40,0,40,17],[46,0,46,17],[45,0,45,17],[35,0,35,17],[41,0,41,17],[42,0,42,17],[43,0,43,17],[46,18,46,21],[14,42,14,43],[23,47,23,48],[24,44,24,46],[24,47,24,48],[25,44,25,46],[25,47,25,48],[20,44,20,46],[29,29,29,30],[30,29,30,30],[33,41,33,57],[31,47,31,57],[32,47,32,57],[31,44,31,46],[32,44,32,46],[31,41,31,43],[32,41,32,43],[29,34,29,36],[8,53,8,57],[25,34,25,36],[13,42,13,43],[8,49,8,50],[10,49,10,50],[11,49,11,50],[16,49,16,50],[14,49,14,50],[13,49,13,50],[14,44,14,46],[14,47,14,48],[15,44,15,46],[10,44,10,46],[11,44,11,46],[11,47,11,48],[12,44,12,46],[20,37,20,38],[21,37,21,38],[22,37,22,38],[23,37,23,38],[23,42,23,43],[20,34,20,36],[24,37,24,38],[21,34,21,36],[31,31,31,33],[32,31,32,33],[30,49,30,50],[30,51,30,52],[30,53,30,57],[30,47,30,48],[29,47,29,48],[30,44,30,46],[29,44,29,46],[29,42,29,43],[25,29,25,30],[26,29,26,30],[27,29,27,30],[28,29,28,30],[26,34,26,36],[28,37,28,38],[25,31,25,33],[26,31,26,33],[27,34,27,36],[28,34,28,36],[25,37,25,38],[26,37,26,38],[27,37,27,38],[33,31,33,33],[22,53,22,57],[23,53,23,57],[27,31,27,33],[28,31,28,33],[24,42,24,43],[25,42,25,43],[30,39,30,41],[30,42,30,43],[26,39,26,41],[28,42,28,43],[29,39,29,41],[27,42,27,43],[26,44,26,46],[26,47,26,48],[23,51,23,52],[28,53,28,57],[29,37,29,38],[30,37,30,38],[27,47,27,48],[28,39,28,41],[30,34,30,36],[29,31,29,33],[30,31,30,33]]}
["Project Unit Mix and Maximum Loan Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name",null,null,null,null,"Subsidy Program Name",null,null,null,null,"County the Project is located",null,null,null,{"$f":"IF('Proposed Project'!N4=\"\",\"\",'Proposed Project'!N4)","v":""},null,null,null,null,null,null,null,"Total Monthly Subsidy Revenue"]
[]
["# of Bedrms",null,"% of Area Median Income ",null,"Total Units",null,"HHC Assisted Units",null,"Chronic Homeless Units",null,"Homeless & High-Cost Health User Units",null,"Other HCD Funding on Units",null,null,"Total Restricted Units",null,null,"Total Unrestricted Units",null,null,{"$f":"'Proposed Project'!AM7&\" Eligble Per Unit Capital Loan Limit\"","v":" Eligble Per Unit Capital Loan Limit"},null,null,"3. Capital Loan Amount Limit",null,null,"Manager Units",null,"Restricted Monthly Rent",null,"Unrestricted Monthly Rent",null,null,"Proposed Monthly Rent",null,null,"1Monthly Utility Allowance",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"# of Baths",null,"Square Feet",null,"Building Type",null,null,null,null,"Total Net Monthly Restricted Rent","Total Net Monthly Proposed Rent","Total Monthly Unrestricted Rent",{"$f":"AN2","v":"Subsidy Program Name"},{"$f":"AS2","v":"Subsidy Program Name"},"Total Net Monthly Restricted Rent (HHC Ass. Units)","Total Net Monthly Proposed Rent (HHC Ass. Units)",null,0,1,2,3,4,"HHC Sq Ft","Non Ass Sq Ft (w/o Mgr units)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(C5=\"\",C5=\"none\"),0,E5)","v":0},null,null,{"$f":"IF(OR(C5=\"\",C5=\"none\"),E5,0)","v":0},null,null,{"$f":"IF(A5=\"\",0,IF(A5=0,BO5,IF(A5=1,BP5,IF(A5=2,BQ5,IF(A5=3,BR5,IF(A5>=4,BS5,0))))))","v":0},null,null,{"$f":"G5*V5","v":0},null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN5,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A5,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD5-AL5)*P5","v":0},{"$f":"(AI5-AL5)*P5","v":0},{"$f":"S5*AF5","v":0},{"$f":"AN5*AQ5","v":0},{"$f":"AS5*AV5","v":0},{"$f":"IF(M5=\"\",(AD5-AL5)*G5,0)","v":0},{"$f":"IF(M5=\"\",(AI5-AL5)*G5,0)","v":0},{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C5)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},{"$f":"G5*AZ5","v":0},{"$f":"(E5-G5-AB5)*AZ5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,{"$f":"G6*V6","v":0},null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN6,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A6,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AN6*AQ6","v":0},{"$f":"AS6*AV6","v":0},0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C6)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN7,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A7,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C7)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN8,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A8,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C8)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN9,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A9,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C9)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN10,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A10,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C10)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN11,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A11,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C11)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN12,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A12,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C12)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN13,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A13,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C13)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN14,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A14,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C14)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN15,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A15,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C15)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN16,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A16,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C16)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN17,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A17,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C17)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN18,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A18,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C18)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN19,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A19,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C19)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN20,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A20,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C20)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN21,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A21,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C21)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN22,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A22,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C22)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN23,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A23,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C23)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN24,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A24,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C24)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN25,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A25,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C25)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN26,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A26,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C26)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN27,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A27,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C27)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN28,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A28,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C28)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN29,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A29,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C29)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,{"$f":"IFERROR(INDEX('HHC Rent Limits'!$A$1:$O$1045,MATCH(BN30,'HHC Rent Limits'!$A$1:$A$1045,0),MATCH(A30,'HHC Rent Limits'!$A$1:$O$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"CONCATENATE($BB$2,'Max Funds and Unit Mix'!C30)","v":""},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",320000,400000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",360000,450000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",400000,500000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",432000,540000))","v":0},{"$f":"IF('Proposed Project'!$AM$7=\"\",0,IF('Proposed Project'!$AM$7=\"Rural Area\",464000,580000))","v":0},0,0]
[null,null,null,null,{"$f":"SUM(E5:F30)","v":0},null,{"$f":"SUM(G5:H30)","v":0},null,{"$f":"SUM(I5:J30)","v":0},null,{"$f":"SUM(K5:L30)","v":0},null,null,null,null,{"$f":"SUM(P5:R30)","v":0},null,null,{"$f":"SUM(S5:U30)","v":0},null,null,null,null,null,{"$f":"SUM(Y5:AA30)","v":0},null,null,{"$f":"SUM(AB5:AC30)","v":0},null,{"$f":"SUM(AD5:AE30)","v":0},null,{"$f":"SUM(AF5:AH30)","v":0},null,null,{"$f":"SUM(AI5:AK30)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AQ5:AR30)","v":0},null,null,null,null,{"$f":"SUM(AV5:AW30)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG5:BG30)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(BT5:BT30)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BG31","v":0},null,null,"Annual Net Restricted Rent",null,null,null,null,null,null,null,null,null,{"$f":"12*BL31","v":0},null,null,"Annual Net Restricted Rent (HHC Assisted Units)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BH31","v":0},null,null,"Annual Net Proposed Rent",null,null,null,null,null,null,null,null,null,{"$f":"12*BM31","v":0},null,null,"Annual Net Proposed Rent (HHC Assisted Units)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BI31","v":0},null,null,"Annual Unrestricted Rent"]
["Maximum HHC Funding Amount (A plus B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S36+S45","v":0}]
["A. Maximum Capital Loan Amount (lesser of A1, A2 and A3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(S37:V39)","v":0}]
["1. Capital loan limit amount per NOFA - $20,000,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"20000000","v":20000000}]
["2. Capital loan amount from per unit calculation §103(b)(2)-(5) (cell Y31)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y31","v":0}]
["3. Capital loan per HHC Assisted unit share of costs from data below (3i x 3v)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S40*S44","v":0}]
["i. Total residential development cost (Dev Budget worksheet cell R123)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$R$123","v":0}]
["ii. Gross square footage of HHC Assisted units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BT$31","v":0}]
["iii. Gross square footage of Non-HHC Assisted unit (not including manager units)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU31","v":0}]
["iv. Total Residential gross square feet without managers units (3ii + 3iii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S41+S42","v":0}]
["v. HHC Assisted proration % of costs based on square feet (3ii / 3iv)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S43=0,0,S41/S43)","v":0}]
["B. Maximum COSR Grant Amount (lesser of B1 and B2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(S46,S47)","v":0}]
["1. COSR (COSR Calculation worksheet cell C8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COSR Calculation'!C8","v":0}]
["2. COSR (1/3 of Maximum Capital Loan Amount §109) = A / 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S36/3","v":0}]

{"sheet":"Loan PU Amts","index":5,"n_rows":233,"n_cols":22,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
["Level*","Efficiency","1 BR","2 BR","3 BR","4+ BR","Efficiency","1 BR","2 BR","3 BR","4+ BR"]
["ALAMEDA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,{"$f":"(ROUND(B2,0))","v":138709},{"$f":"(ROUND(C2,0))","v":138709},138709,138709,138709,193991,193991,193991,193991,193991]
["ALAMEDA25% AMI",155995,157147,160892,164349,167374,211277,212429,216174,219631,222656,null,{"$f":"(ROUND(B3,0))","v":155995},157147,160892,164349,167374,211277,212429,216174,219631,222656]
["ALAMEDA20% AMI",173280,175729,183076,189990,195896,228562,231011,238358,245272,251178,null,173280,175729,183076,189990,195896,228562,231011,238358,245272,251178]
["ALAMEDA15% AMI",190566,194167,205259,215630,224561,245848,249449,260541,270912,279843,null,190566,194167,205259,215630,224561,245848,249449,260541,270912,279843]
["ALPINE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["ALPINE25% AMI",148936,149801,151961,153978,155707,204218,205083,207243,209260,210989,null,148936,149801,151961,153978,155707,204218,205083,207243,209260,210989]
["ALPINE20% AMI",159164,160748,165070,169103,172560,214446,216030,220352,224385,227842,null,159164,160748,165070,169103,172560,214446,216030,220352,224385,227842]
["ALPINE15% AMI",169391,171696,178178,184372,189558,224673,226978,233460,239654,244840,null,169391,171696,178178,184372,189558,224673,226978,233460,239654,244840]
["AMADOR30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["AMADOR25% AMI",148504,149224,151385,153258,154986,203786,204506,206667,208540,210268,null,148504,149224,151385,153258,154986,203786,204506,206667,208540,210268]
["AMADOR20% AMI",158299,159740,163917,167807,171264,213581,215022,219199,223089,226546,null,158299,159740,163917,167807,171264,213581,215022,219199,223089,226546]
["AMADOR15% AMI",168239,170255,176593,182499,187541,223521,225537,231875,237781,242823,null,168239,170255,176593,182499,187541,223521,225537,231875,237781,242823]
["BUTTE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["BUTTE25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["BUTTE20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["BUTTE15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["CALAVERAS30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,{"$f":"(ROUND(C18,0))","v":138709},{"$f":"(ROUND(D18,0))","v":138709},{"$f":"(ROUND(E18,0))","v":138709},{"$f":"(ROUND(F18,0))","v":138709},{"$f":"(ROUND(G18,0))","v":193991},{"$f":"(ROUND(H18,0))","v":193991},{"$f":"(ROUND(I18,0))","v":193991},{"$f":"(ROUND(J18,0))","v":193991},{"$f":"(ROUND(K18,0))","v":193991}]
["CALAVERAS25% AMI",149080,149657,151961,153978,155851,204362,204939,207243,209260,211133,null,149080,149657,151961,153978,155851,204362,204939,207243,209260,211133]
["CALAVERAS20% AMI",159308,160748,165214,169247,172848,214590,216030,220496,224529,228130,null,159308,160748,165214,169247,172848,214590,216030,220496,224529,228130]
["CALAVERAS15% AMI",169679,171840,178466,184660,189990,224961,227122,233748,239942,245272,null,169679,171840,178466,184660,189990,224961,227122,233748,239942,245272]
["COLUSA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["COLUSA25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["COLUSA20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["COLUSA15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["CONTRA COSTA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["CONTRA COSTA25% AMI",155995,157147,160892,164349,167374,211277,212429,216174,219631,222656,null,155995,157147,160892,164349,167374,211277,212429,216174,219631,222656]
["CONTRA COSTA20% AMI",173280,175729,183076,189990,195896,228562,231011,238358,245272,251178,null,173280,175729,183076,189990,195896,228562,231011,238358,245272,251178]
["CONTRA COSTA15% AMI",190566,194167,205259,215630,224561,245848,249449,260541,270912,279843,null,190566,194167,205259,215630,224561,245848,249449,260541,270912,279843]
["DEL NORTE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["DEL NORTE25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["DEL NORTE20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["DEL NORTE15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["EL DORADO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["EL DORADO25% AMI",150233,150953,153402,155563,157723,205515,206235,208684,210845,213005,null,150233,150953,153402,155563,157723,205515,206235,208684,210845,213005]
["EL DORADO20% AMI",161613,163197,168095,172560,176593,216895,218479,223377,227842,231875,null,161613,163197,168095,172560,176593,216895,218479,223377,227842,231875]
["EL DORADO15% AMI",172992,175441,182787,189558,195464,228274,230723,238069,244840,250746,null,172992,175441,182787,189558,195464,228274,230723,238069,244840,250746]
["FRESNO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["FRESNO25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["FRESNO20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["FRESNO15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["GLENN30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["GLENN25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["GLENN20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["GLENN15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["HUMBOLDT30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["HUMBOLDT25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["HUMBOLDT20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["HUMBOLDT15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["IMPERIAL30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["IMPERIAL25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["IMPERIAL20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["IMPERIAL15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["INYO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["INYO25% AMI",148072,148792,150809,152682,154266,203354,204074,206091,207964,209548,null,148072,148792,150809,152682,154266,203354,204074,206091,207964,209548]
["INYO20% AMI",157435,158732,162765,166510,169679,212717,214014,218047,221792,224961,null,157435,158732,162765,166510,169679,212717,214014,218047,221792,224961]
["INYO15% AMI",166798,168815,174721,180339,185236,222080,224097,230003,235621,240518,null,166798,168815,174721,180339,185236,222080,224097,230003,235621,240518]
["KERN30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["KERN25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["KERN20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["KERN15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["KINGS30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["KINGS25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["KINGS20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["KINGS15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["LAKE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["LAKE25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,{"$f":"(ROUND(B67,0))","v":147496},148216,150089,151673,153258,202778,203498,205371,206955,208540]
["LAKE20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["LAKE15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["LASSEN30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["LASSEN25% AMI",147784,148504,150377,152249,153834,203066,203786,205659,207531,209116,null,147784,148504,150377,152249,153834,203066,203786,205659,207531,209116]
["LASSEN20% AMI",156859,158155,162045,165790,168815,212141,213437,217327,221072,224097,null,156859,158155,162045,165790,168815,212141,213437,217327,221072,224097]
["LASSEN15% AMI",166078,167951,173857,179330,183940,221360,223233,229139,234612,239222,null,166078,167951,173857,179330,183940,221360,223233,229139,234612,239222]
["LOS ANGELES30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["LOS ANGELES25% AMI",153690,154698,157867,160892,163485,208972,209980,213149,216174,218767,null,153690,154698,157867,160892,163485,208972,209980,213149,216174,218767]
["LOS ANGELES20% AMI",168527,170688,177026,183076,188117,223809,225970,232308,238358,243399,null,168527,170688,177026,183076,188117,223809,225970,232308,238358,243399]
["LOS ANGELES15% AMI",183508,186677,196184,205115,212893,238790,241959,251466,260397,268175,null,183508,186677,196184,205115,212893,238790,241959,251466,260397,268175]
["MADERA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["MADERA25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["MADERA20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["MADERA15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["MARIN30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,{"$f":"(ROUND(C82,0))","v":138709},{"$f":"(ROUND(D82,0))","v":138709},{"$f":"(ROUND(E82,0))","v":138709},{"$f":"(ROUND(F82,0))","v":138709},{"$f":"(ROUND(G82,0))","v":193991},{"$f":"(ROUND(H82,0))","v":193991},{"$f":"(ROUND(I82,0))","v":193991},{"$f":"(ROUND(J82,0))","v":193991},{"$f":"(ROUND(K82,0))","v":193991}]
["MARIN25% AMI",161757,163341,168239,172992,176882,217039,218623,223521,228274,232164,null,161757,163341,168239,172992,176882,217039,218623,223521,228274,232164]
["MARIN20% AMI",184804,187973,197912,207131,215054,240086,243255,253194,262413,270336,null,184804,187973,197912,207131,215054,240086,243255,253194,262413,270336]
["MARIN15% AMI",207852,212749,227586,241415,253227,263134,268031,282868,296697,308509,null,207852,212749,227586,241415,253227,263134,268031,282868,296697,308509]
["MARIPOSA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["MARIPOSA25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["MARIPOSA20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["MARIPOSA15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["MENDOCINO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["MENDOCINO25% AMI",147928,148504,150521,152249,153834,203210,203786,205803,207531,209116,null,147928,148504,150521,152249,153834,203210,203786,205803,207531,209116]
["MENDOCINO20% AMI",157003,158299,162189,165790,168959,212285,213581,217471,221072,224241,null,157003,158299,162189,165790,168959,212285,213581,217471,221072,224241]
["MENDOCINO15% AMI",166078,168095,173857,179330,184084,221360,223377,229139,234612,239366,null,166078,168095,173857,179330,184084,221360,223377,229139,234612,239366]
["MERCED30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["MERCED25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["MERCED20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["MERCED15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["MODOC30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["MODOC25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["MODOC20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["MODOC15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["MONO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["MONO25% AMI",148648,149369,151529,153402,155274,203930,204651,206811,208684,210556,null,148648,149369,151529,153402,155274,203930,204651,206811,208684,210556]
["MONO20% AMI",158588,160028,164349,168239,171696,213870,215310,219631,223521,226978,null,158588,160028,164349,168239,171696,213870,215310,219631,223521,226978]
["MONO15% AMI",168527,170688,177170,183076,188261,223809,225970,232452,238358,243543,null,168527,170688,177170,183076,188261,223809,225970,232452,238358,243543]
["MONTEREY30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["MONTEREY25% AMI",151529,152538,155274,157723,160028,206811,207820,210556,213005,215310,null,151529,152538,155274,157723,160028,206811,207820,210556,213005,215310]
["MONTEREY20% AMI",164349,166222,171696,176737,181203,219631,221504,226978,232019,236485,null,164349,166222,171696,176737,181203,219631,221504,226978,232019,236485]
["MONTEREY15% AMI",177170,179907,188261,195896,202522,232452,235189,243543,251178,257804,null,177170,179907,188261,195896,202522,232452,235189,243543,251178,257804]
["NAPA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["NAPA25% AMI",153114,153978,157147,159884,162477,208396,209260,212429,215166,217759,null,153114,153978,157147,159884,162477,208396,209260,212429,215166,217759]
["NAPA20% AMI",167374,169391,175585,181203,186245,222656,224673,230867,236485,241527,null,167374,169391,175585,181203,186245,222656,224673,230867,236485,241527]
["NAPA15% AMI",181779,184804,194023,202522,210012,237061,240086,249305,257804,265294,null,181779,184804,194023,202522,210012,237061,240086,249305,257804,265294]
["NEVADA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["NEVADA25% AMI",149945,150809,153258,155563,157435,205227,206091,208540,210845,212717,null,149945,150809,153258,155563,157435,205227,206091,208540,210845,212717]
["NEVADA20% AMI",161324,162909,167807,172272,176161,216606,218191,223089,227554,231443,null,161324,162909,167807,172272,176161,216606,218191,223089,227554,231443]
["NEVADA15% AMI",172704,175153,182355,189126,195031,227986,230435,237637,244408,250313,null,172704,175153,182355,189126,195031,227986,230435,237637,244408,250313]
["ORANGE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["ORANGE25% AMI",155707,156859,160604,163917,166798,210989,212141,215886,219199,222080,null,155707,156859,160604,163917,166798,210989,212141,215886,219199,222080]
["ORANGE20% AMI",172560,175009,182355,189126,194887,227842,230291,237637,244408,250169,null,172560,175009,182355,189126,194887,227842,230291,237637,244408,250169]
["ORANGE15% AMI",189558,193159,204106,214334,222977,244840,248441,259388,269616,278259,null,189558,193159,204106,214334,222977,244840,248441,259388,269616,278259]
["PLACER30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["PLACER25% AMI",150233,150953,153402,155563,157723,205515,206235,208684,210845,213005,null,150233,150953,153402,155563,157723,205515,206235,208684,210845,213005]
["PLACER20% AMI",161613,163197,168095,172560,176593,216895,218479,223377,227842,231875,null,161613,163197,168095,172560,176593,216895,218479,223377,227842,231875]
["PLACER15% AMI",172992,175441,182787,189558,195464,228274,230723,238069,244840,250746,null,172992,175441,182787,189558,195464,228274,230723,238069,244840,250746]
["PLUMAS30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["PLUMAS25% AMI",147928,148648,150521,152393,153978,203210,203930,205803,207675,209260,null,147928,148648,150521,152393,153978,203210,203930,205803,207675,209260]
["PLUMAS20% AMI",157147,158443,162333,166078,169247,212429,213725,217615,221360,224529,null,157147,158443,162333,166078,169247,212429,213725,217615,221360,224529]
["PLUMAS15% AMI",166366,168383,174289,179762,184516,221648,223665,229571,235044,239798,null,166366,168383,174289,179762,184516,221648,223665,229571,235044,239798]
["RIVERSIDE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["RIVERSIDE25% AMI",148648,149369,151529,153546,155130,203930,204651,206811,208828,210412,null,{"$f":"(ROUND(B131,0))","v":148648},149369,151529,153546,155130,203930,204651,206811,208828,210412]
["RIVERSIDE20% AMI",158588,160028,164349,168239,171696,213870,215310,219631,223521,226978,null,158588,160028,164349,168239,171696,213870,215310,219631,223521,226978]
["RIVERSIDE15% AMI",168527,170688,177170,183076,188261,223809,225970,232452,238358,243543,null,168527,170688,177170,183076,188261,223809,225970,232452,238358,243543]
["SACRAMENTO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SACRAMENTO25% AMI",150233,150953,153402,155563,157723,205515,206235,208684,210845,213005,null,150233,150953,153402,155563,157723,205515,206235,208684,210845,213005]
["SACRAMENTO20% AMI",161613,163197,168095,172560,176593,216895,218479,223377,227842,231875,null,161613,163197,168095,172560,176593,216895,218479,223377,227842,231875]
["SACRAMENTO15% AMI",172992,175441,182787,189558,195464,228274,230723,238069,244840,250746,null,172992,175441,182787,189558,195464,228274,230723,238069,244840,250746]
["SAN BENITO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SAN BENITO25% AMI",151097,151961,154554,157003,159020,206379,207243,209836,212285,214302,null,151097,151961,154554,157003,159020,206379,207243,209836,212285,214302]
["SAN BENITO20% AMI",163341,165070,170399,175297,179474,218623,220352,225681,230579,234756,null,163341,165070,170399,175297,179474,218623,220352,225681,230579,234756]
["SAN BENITO15% AMI",175729,178322,186245,193591,199929,231011,233604,241527,248873,255211,null,175729,178322,186245,193591,199929,231011,233604,241527,248873,255211]
["SAN BERNARDINO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SAN BERNARDINO25% AMI",148648,149369,151529,153546,155130,203930,204651,206811,208828,210412,null,148648,149369,151529,153546,155130,203930,204651,206811,208828,210412]
["SAN BERNARDINO20% AMI",158588,160028,164349,168239,171696,213870,215310,219631,223521,226978,null,158588,160028,164349,168239,171696,213870,215310,219631,223521,226978]
["SAN BERNARDINO15% AMI",168527,170688,177170,183076,188261,223809,225970,232452,238358,243543,null,168527,170688,177170,183076,188261,223809,225970,232452,238358,243543]
["SAN DIEGO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,{"$f":"(ROUND(C146,0))","v":138709},{"$f":"(ROUND(D146,0))","v":138709},{"$f":"(ROUND(E146,0))","v":138709},{"$f":"(ROUND(F146,0))","v":138709},{"$f":"(ROUND(G146,0))","v":193991},{"$f":"(ROUND(H146,0))","v":193991},{"$f":"(ROUND(I146,0))","v":193991},{"$f":"(ROUND(J146,0))","v":193991},{"$f":"(ROUND(K146,0))","v":193991}]
["SAN DIEGO25% AMI",153978,155130,158443,161468,164061,209260,210412,213725,216750,219343,null,153978,155130,158443,161468,164061,209260,210412,213725,216750,219343]
["SAN DIEGO20% AMI",169247,171552,178034,184084,189270,224529,226834,233316,239366,244552,null,169247,171552,178034,184084,189270,224529,226834,233316,239366,244552]
["SAN DIEGO15% AMI",184516,187829,197624,206843,214622,239798,243111,252906,262125,269904,null,184516,187829,197624,206843,214622,239798,243111,252906,262125,269904]
["SAN FRANCISCO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SAN FRANCISCO25% AMI",161757,163341,168239,172992,176882,217039,218623,223521,228274,232164,null,161757,163341,168239,172992,176882,217039,218623,223521,228274,232164]
["SAN FRANCISCO20% AMI",184804,187973,197912,207131,215054,240086,243255,253194,262413,270336,null,184804,187973,197912,207131,215054,240086,243255,253194,262413,270336]
["SAN FRANCISCO15% AMI",207852,212749,227586,241415,253227,263134,268031,282868,296697,308509,null,207852,212749,227586,241415,253227,263134,268031,282868,296697,308509]
["SAN JOAQUIN30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SAN JOAQUIN25% AMI",148072,148792,150665,152538,154266,203354,204074,205947,207820,209548,null,148072,148792,150665,152538,154266,203354,204074,205947,207820,209548]
["SAN JOAQUIN20% AMI",157291,158732,162621,166366,169679,212573,214014,217903,221648,224961,null,157291,158732,162621,166366,169679,212573,214014,217903,221648,224961]
["SAN JOAQUIN15% AMI",166654,168671,174721,180339,185092,221936,223953,230003,235621,240374,null,166654,168671,174721,180339,185092,221936,223953,230003,235621,240374]
["SAN LUIS OBISPO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SAN LUIS OBISPO25% AMI",150953,151961,154554,157147,159164,206235,207243,209836,212429,214446,null,150953,151961,154554,157147,159164,206235,207243,209836,212429,214446]
["SAN LUIS OBISPO20% AMI",163341,165070,170399,175441,179618,218623,220352,225681,230723,234900,null,163341,165070,170399,175441,179618,218623,220352,225681,230723,234900]
["SAN LUIS OBISPO15% AMI",175729,178322,186245,193735,200073,231011,233604,241527,249017,255355,null,175729,178322,186245,193735,200073,231011,233604,241527,249017,255355]
["SAN MATEO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SAN MATEO25% AMI",161757,163341,168239,172992,176882,217039,218623,223521,228274,232164,null,161757,163341,168239,172992,176882,217039,218623,223521,228274,232164]
["SAN MATEO20% AMI",184804,187973,197912,207131,215054,240086,243255,253194,262413,270336,null,184804,187973,197912,207131,215054,240086,243255,253194,262413,270336]
["SAN MATEO15% AMI",207852,212749,227586,241415,253227,263134,268031,282868,296697,308509,null,207852,212749,227586,241415,253227,263134,268031,282868,296697,308509]
["SANTA BARBARA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SANTA BARBARA25% AMI",154554,155707,158876,162189,164782,209836,210989,214158,217471,220064,null,154554,155707,158876,162189,164782,209836,210989,214158,217471,220064]
["SANTA BARBARA20% AMI",170255,172560,179186,185524,190854,225537,227842,234468,240806,246136,null,170255,172560,179186,185524,190854,225537,227842,234468,240806,246136]
["SANTA BARBARA15% AMI",185957,189414,199497,208860,216927,241239,244696,254779,264142,272209,null,185957,189414,199497,208860,216927,241239,244696,254779,264142,272209]
["SANTA CLARA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SANTA CLARA25% AMI",159596,161180,165646,169679,173424,214878,216462,220928,224961,228706,null,159596,161180,165646,169679,173424,214878,216462,220928,224961,228706]
["SANTA CLARA20% AMI",180483,183508,192439,200793,207996,235765,238790,247721,256075,263278,null,180483,183508,192439,200793,207996,235765,238790,247721,256075,263278]
["SANTA CLARA15% AMI",201370,205835,219375,231764,242567,256652,261117,274657,287046,297849,null,201370,205835,219375,231764,242567,256652,261117,274657,287046,297849]
["SANTA CRUZ30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SANTA CRUZ25% AMI",156139,157435,161324,164782,167663,211421,212717,216606,220064,222945,null,156139,157435,161324,164782,167663,211421,212717,216606,220064,222945]
["SANTA CRUZ20% AMI",173712,176161,183796,190710,196760,228994,231443,239078,245992,252042,null,173712,176161,183796,190710,196760,228994,231443,239078,245992,252042]
["SANTA CRUZ15% AMI",191286,195031,206267,216783,225858,246568,250313,261549,272065,281140,null,191286,195031,206267,216783,225858,246568,250313,261549,272065,281140]
["SHASTA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SHASTA25% AMI",147640,148360,150233,151961,153546,202922,203642,205515,207243,208828,null,147640,148360,150233,151961,153546,202922,203642,205515,207243,208828]
["SHASTA20% AMI",156571,157867,161757,165214,168383,211853,213149,217039,220496,223665,null,156571,157867,161757,165214,168383,211853,213149,217039,220496,223665]
["SHASTA15% AMI",165502,167518,173280,178610,183220,220784,222800,228562,233892,238502,null,165502,167518,173280,178610,183220,220784,222800,228562,233892,238502]
["SIERRA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SIERRA25% AMI",149369,150089,152393,154554,156283,204651,205371,207675,209836,211565,null,149369,150089,152393,154554,156283,204651,205371,207675,209836,211565]
["SIERRA20% AMI",160028,161468,166078,170399,174001,215310,216750,221360,225681,229283,null,160028,161468,166078,170399,174001,215310,216750,221360,225681,229283]
["SIERRA15% AMI",170688,172992,179762,186245,191718,225970,228274,235044,241527,247000,null,170688,172992,179762,186245,191718,225970,228274,235044,241527,247000]
["SISKIYOU30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SISKIYOU25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["SISKIYOU20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["SISKIYOU15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["SOLANO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SOLANO25% AMI",150953,151817,154410,156859,159020,206235,207099,209692,212141,214302,null,150953,151817,154410,156859,159020,206235,207099,209692,212141,214302]
["SOLANO20% AMI",163197,164926,170111,175009,179330,218479,220208,225393,230291,234612,null,163197,164926,170111,175009,179330,218479,220208,225393,230291,234612]
["SOLANO15% AMI",175441,178034,185957,193303,199641,230723,233316,241239,248585,254923,null,175441,178034,185957,193303,199641,230723,233316,241239,248585,254923]
["SONOMA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SONOMA25% AMI",153402,154410,157579,160460,163053,208684,209692,212861,215742,218335,null,{"$f":"(ROUND(B195,0))","v":153402},154410,157579,160460,163053,208684,209692,212861,215742,218335]
["SONOMA20% AMI",168095,170111,176449,182211,187253,223377,225393,231731,237493,242535,null,168095,170111,176449,182211,187253,223377,225393,231731,237493,242535]
["SONOMA15% AMI",182787,185812,195320,204106,211597,238069,241094,250602,259388,266879,null,182787,185812,195320,204106,211597,238069,241094,250602,259388,266879]
["STANISLAUS30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["STANISLAUS25% AMI",147784,148360,150233,152105,153690,203066,203642,205515,207387,208972,null,147784,148360,150233,152105,153690,203066,203642,205515,207387,208972]
["STANISLAUS20% AMI",156715,158011,161757,165358,168527,211997,213293,217039,220640,223809,null,156715,158011,161757,165358,168527,211997,213293,217039,220640,223809]
["STANISLAUS15% AMI",165790,167663,173424,178754,183508,221072,222945,228706,234036,238790,null,165790,167663,173424,178754,183508,221072,222945,228706,234036,238790]
["SUTTER30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["SUTTER25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["SUTTER20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["SUTTER15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["TEHAMA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["TEHAMA25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["TEHAMA20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["TEHAMA15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["TRINITY30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,{"$f":"(ROUND(C210,0))","v":138709},{"$f":"(ROUND(D210,0))","v":138709},{"$f":"(ROUND(E210,0))","v":138709},{"$f":"(ROUND(F210,0))","v":138709},{"$f":"(ROUND(G210,0))","v":193991},{"$f":"(ROUND(H210,0))","v":193991},{"$f":"(ROUND(I210,0))","v":193991},{"$f":"(ROUND(J210,0))","v":193991},{"$f":"(ROUND(K210,0))","v":193991}]
["TRINITY25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["TRINITY20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["TRINITY15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["TULARE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["TULARE25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["TULARE20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["TULARE15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]
["TUOLUMNE30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["TUOLUMNE25% AMI",148072,148648,150809,152682,154266,203354,203930,206091,207964,209548,null,148072,148648,150809,152682,154266,203354,203930,206091,207964,209548]
["TUOLUMNE20% AMI",157435,158732,162765,166510,169823,212717,214014,218047,221792,225105,null,157435,158732,162765,166510,169823,212717,214014,218047,221792,225105]
["TUOLUMNE15% AMI",166798,168815,174865,180483,185380,222080,224097,230147,235765,240662,null,166798,168815,174865,180483,185380,222080,224097,230147,235765,240662]
["VENTURA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["VENTURA25% AMI",152826,153834,156859,159740,162045,208108,209116,212141,215022,217327,null,152826,153834,156859,159740,162045,208108,209116,212141,215022,217327]
["VENTURA20% AMI",166942,168959,175009,180627,185524,222224,224241,230291,235909,240806,null,166942,168959,175009,180627,185524,222224,224241,230291,235909,240806]
["VENTURA15% AMI",181059,184084,193159,201658,209004,236341,239366,248441,256940,264286,null,181059,184084,193159,201658,209004,236341,239366,248441,256940,264286]
["YOLO30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["YOLO25% AMI",149801,150665,153114,155418,157291,205083,205947,208396,210700,212573,null,149801,150665,153114,155418,157291,205083,205947,208396,210700,212573]
["YOLO20% AMI",161036,162621,167374,171984,175729,216318,217903,222656,227266,231011,null,161036,162621,167374,171984,175729,216318,217903,222656,227266,231011]
["YOLO15% AMI",172272,174577,181779,188549,194311,227554,229859,237061,243831,249593,null,172272,174577,181779,188549,194311,227554,229859,237061,243831,249593]
["YUBA30% AMI",138709,138709,138709,138709,138709,193991,193991,193991,193991,193991,null,138709,138709,138709,138709,138709,193991,193991,193991,193991,193991]
["YUBA25% AMI",147496,148216,150089,151673,153258,202778,203498,205371,206955,208540,null,147496,148216,150089,151673,153258,202778,203498,205371,206955,208540]
["YUBA20% AMI",156283,157579,161324,164782,167807,211565,212861,216606,220064,223089,null,156283,157579,161324,164782,167807,211565,212861,216606,220064,223089]
["YUBA15% AMI",165070,166942,172704,177890,182355,220352,222224,227986,233172,237637,null,165070,166942,172704,177890,182355,220352,222224,227986,233172,237637]

{"sheet":"Supportive Services","index":6,"n_rows":113,"n_cols":39,"rows_kept":113,"cut":false,"hidden":false,"merged":[[1,0,1,37],[2,0,2,37],[14,0,14,35],[15,0,15,35],[3,0,3,35],[3,36,3,37],[14,36,14,37],[15,36,15,37],[9,0,9,35],[9,36,9,37],[4,0,4,35],[4,36,4,37],[5,0,5,35],[5,36,5,37],[6,0,6,35],[6,36,6,37],[10,0,10,35],[10,36,10,37],[11,0,11,37],[8,36,8,37],[8,0,8,35],[63,34,63,37],[62,21,62,25],[63,21,63,25],[63,16,63,20],[62,16,62,20],[64,34,64,37],[67,34,67,37],[65,26,65,33],[7,0,7,35],[7,36,7,37],[13,0,13,35],[13,36,13,37],[12,36,12,37],[12,0,12,35],[28,0,28,37],[27,0,27,37],[29,2,29,34],[30,2,30,34],[65,0,65,15],[46,6,46,21],[62,34,62,37],[66,0,66,15],[65,21,65,25],[48,6,48,21],[66,34,66,37],[68,26,68,33],[66,26,66,33],[68,0,68,15],[70,21,70,25],[70,11,70,12],[72,0,72,10],[73,0,73,10],[67,0,67,15],[67,16,67,20],[66,16,66,20],[72,21,72,25],[71,16,71,20],[70,16,70,20],[67,21,67,33],[73,11,73,12],[73,26,73,33],[72,26,72,33],[71,26,71,33],[71,11,71,12],[73,13,73,15],[70,26,70,33],[66,21,66,25],[68,34,68,37],[97,0,97,37],[96,0,96,37],[95,0,95,37],[73,21,73,25],[72,13,72,15],[72,11,72,12],[75,16,75,20],[74,16,74,20],[77,16,77,20],[79,0,79,15],[78,0,78,15],[77,0,77,15],[76,0,76,15],[73,16,73,20],[72,16,72,20],[76,16,76,20],[81,16,81,20],[80,16,80,20],[94,0,94,37],[84,26,84,33],[86,16,86,20],[76,34,76,37],[73,34,73,37],[72,34,72,37],[71,34,71,37],[75,0,75,15],[74,0,74,15],[79,16,79,20],[78,16,78,20],[70,0,70,10],[71,0,71,10],[65,16,65,20],[69,0,69,37],[70,13,70,15],[77,34,77,37],[76,21,76,25],[74,34,74,37],[75,34,75,37],[74,26,74,33],[75,21,75,33],[74,21,74,25],[70,34,70,37],[71,13,71,15],[71,21,71,25],[68,16,68,20],[68,21,68,25],[65,34,65,37],[79,26,79,33],[86,26,86,33],[85,26,85,33],[90,2,90,34],[84,34,84,37],[85,16,85,20],[86,21,86,25],[87,34,87,37],[87,16,87,20],[88,0,88,37],[89,0,89,37],[78,26,78,33],[85,34,85,37],[84,21,84,25],[85,21,85,25],[84,16,84,20],[83,34,83,37],[82,21,82,25],[83,21,83,25],[83,16,83,20],[19,26,19,32],[20,26,20,32],[26,26,26,32],[25,26,25,32],[77,26,77,33],[76,26,76,33],[77,21,77,25],[80,21,80,25],[58,0,58,37],[53,27,53,29],[53,30,53,33],[50,34,50,37],[57,0,57,37],[56,0,56,37],[51,34,51,37],[52,0,52,5],[52,27,52,29],[52,30,52,33],[52,34,52,37],[50,6,50,21],[50,22,50,26],[51,6,51,21],[51,22,51,26],[52,6,52,21],[20,0,20,7],[25,8,25,19],[24,8,24,19],[25,20,25,25],[24,20,24,25],[21,20,21,25],[26,33,26,37],[25,33,25,37],[29,0,29,1],[24,33,24,37],[21,33,21,37],[21,8,21,19],[21,26,21,32],[22,26,22,32],[22,33,22,37],[23,0,23,7],[23,8,23,19],[23,20,23,25],[23,26,23,32],[23,33,23,37],[43,34,43,37],[43,27,43,29],[44,27,44,29],[45,27,45,29],[46,27,46,29],[40,34,40,37],[47,6,47,21],[29,35,29,37],[30,0,30,1],[31,2,31,34],[45,6,45,21],[44,34,44,37],[31,35,31,37],[44,0,44,5],[45,34,45,37],[43,0,43,5],[43,30,43,33],[31,0,31,1],[32,0,32,37],[33,0,33,37],[30,35,30,37],[36,0,36,37],[42,30,42,33],[42,0,42,5],[34,0,34,37],[35,0,35,37],[37,0,37,37],[38,0,38,37],[39,0,39,37],[41,34,41,37],[0,35,0,37],[0,0,0,34],[19,33,19,37],[20,33,20,37],[20,20,20,25],[19,20,19,22],[19,23,19,25],[19,0,19,7],[26,20,26,25],[26,8,26,19],[20,8,20,19],[19,8,19,19],[26,0,26,7],[25,0,25,7],[24,0,24,7],[21,0,21,7],[16,0,16,37],[24,26,24,32],[17,0,17,37],[18,0,18,37],[22,0,22,7],[22,8,22,19],[22,20,22,25],[42,34,42,37],[46,30,46,33],[49,34,49,37],[49,30,49,33],[44,22,44,26],[49,0,49,5],[48,27,48,29],[44,6,44,21],[49,27,49,29],[49,6,49,21],[49,22,49,26],[46,34,46,37],[46,0,46,5],[40,0,40,5],[40,22,40,26],[40,6,40,21],[41,0,41,5],[41,30,41,33],[41,6,41,21],[55,0,55,37],[86,0,86,15],[85,0,85,15],[84,0,84,15],[83,0,83,15],[82,0,82,15],[54,0,54,37],[93,0,93,37],[92,35,92,37],[81,0,81,15],[80,0,80,15],[92,0,92,1],[90,35,90,37],[91,35,91,37],[86,34,86,37],[81,21,81,25],[80,34,80,37],[63,26,63,33],[62,26,62,33],[64,16,64,20],[64,21,64,25],[64,26,64,33],[63,0,63,15],[62,0,62,15],[45,22,45,26],[46,22,46,26],[45,0,45,5],[45,30,45,33],[44,30,44,33],[112,0,112,37],[113,0,113,37],[108,0,108,37],[109,0,109,37],[106,0,106,37],[104,0,104,37],[110,0,110,37],[81,34,81,37],[83,26,83,33],[50,27,50,29],[53,34,53,37],[64,0,64,15],[80,26,80,33],[82,34,82,37],[60,0,60,37],[59,0,59,37],[111,0,111,37],[103,0,103,37],[102,0,102,37],[43,6,43,21],[40,30,40,33],[42,6,42,21],[40,27,40,29],[41,27,41,29],[42,27,42,29],[41,22,41,26],[42,22,42,26],[43,22,43,26],[105,0,105,37],[107,0,107,37],[82,26,82,33],[81,26,81,33],[87,21,87,33],[51,0,51,5],[78,34,78,37],[79,34,79,37],[78,21,78,25],[79,21,79,25],[82,16,82,20],[91,0,91,1],[90,0,90,1],[87,0,87,15],[61,0,61,37],[101,0,101,37],[92,2,92,34],[91,2,91,34],[100,0,100,37],[99,0,99,37],[98,0,98,37],[51,27,51,29],[51,30,51,33],[53,22,53,26],[47,22,47,26],[48,22,48,26],[53,0,53,5],[47,34,47,37],[47,30,47,33],[47,27,47,29],[52,22,52,26],[47,0,47,5],[50,0,50,5],[50,30,50,33],[53,6,53,21],[48,0,48,5],[48,30,48,33],[48,34,48,37]]}
["Supportive Services §112(d)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"}]
["Supportive Services §112(c)"]
["Using evidence-based models, the following Supportive Services shall be made available to HHC tenants based on tenant need. Except as noted below, the following required services shall be provided onsite or offsite at another location easily accessible to tenants, with the majority of case management services offered on-site:"]
["(1) Assistance accessing and linking tenants to Medi-Cal enrollment and enrollment in other benefits the tenant may be eligible for;"]
["(2) Case management;"]
["(3) Peer support activities; "]
["(4) Support in linking to behavioral health care, such as assessment, crisis counseling, individual and group therapy, and peer support groups;"]
["(5) Support in linking to primary care services, including access to routine/preventive health and dental care, medication management, and wellness services; "]
["(6) Benefits counseling and advocacy, including assistance in accessing Supplementary Security Income/State Supplemental Payment (SSI/SSP);"]
["(7) Basic housing retention skills (such as unit maintenance and upkeep, cooking, laundry, working with a landlord, getting along with neighbors, and money management); "]
["(8) Services for persons with co-occurring mental and physical disabilities or  co-occurring mental and substance use disorders not listed above. "]
["The following Supportive Services are not required to be made available but are encouraged to be part of a Project’s Supportive Services plan."]
["(1) Recreational and social activities;"]
["(2) Educational services, including assessment, GED, school enrollment, assistance accessing higher education benefits and grants, and assistance in obtaining reasonable accommodations in the education process; "]
["(3) Employment services, such as supported employment, job readiness, job skills training, job placement, and retention services, or programs promoting volunteer opportunities for those unable to work; and"]
["(4) Obtaining access to other needed services, such as civil legal services, or access to food and clothing."]
["Provider-to-Client Staff Ratio §110(a)(11) "]
["List all staff positions that will provide services to the tenants of the HHC assisted units.  Include Sponsor or LSP staff positions, and any staff positions of partnering organizations who have committed time to the Project.  Include your services coordination staff.   For each position, list the position title, minimum requirements, the full-time equivalent (FTE), the organization under which the position resides, and the location of the position (on-site or off-site). Do not include staff which serve non-HHC assisted units.  If a staff position serves both tenants in HHC and non-HHC assisted units, include only that portion (i.e., % FTE) of the staff position dedicated to HHC assisted units.  Upload a copy of each positions duty statement."]
["Note: All staff positions listed here must be reflected in the Estimated Itemized Budget §112(d)(6) . Be sure to indicate which staff position will be responsible for HMIS data entry. If the cost of on-site Resident Services Coordination is included as part of the Project’s operating budget and the position will serve supportive housing units, that position must be included in this chart.  "]
["Title",null,null,null,null,null,null,null,"Minimum requirements",null,null,null,null,null,null,null,null,null,null,null,"Total FTE:",null,null,{"$f":"SUM(U22:Z27)","v":0},null,null,"Employing Organization",null,null,null,null,null,null,"Location"]
["List each staff position ",null,null,null,null,null,null,null,"List minimum required staff preparation (education & experience) Note: Doesn't take place of the job description or duty statement.",null,null,null,null,null,null,null,null,null,null,null,"Indicate FTE staff positions for SH or TH units (half-time is 0.5 FTE)",null,null,null,null,null,"This could be the LSP, Sponsor or a Project Partner",null,null,null,null,null,null,"Select \"On-Site\" or \"Off-Site\""]
[]
[]
[]
[]
[]
[]
["Staffing Ratio - Must maintain at least a 1:20 provider-to-client staff Ratio."]
["1. Indicate the overall services staffing level for your Project by completing the calculation below.  "]
["a.",null,"Total HHC assisted units. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Funds and Unit Mix'!G31","v":0},null,null,20]
["b.",null,"Total FTE Service Staff from the Staffing Chart for the HHC assisted units.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X20","v":0},null,null,1]
["c.",null,"Number of HHC assisted SH units Per FTE Staff Person (b÷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,{"$f":"IFERROR(IF(AJ31=0,0,AJ31/AJ30),\"\")","v":0},null,null,{"$f":"AM31/AM30","v":0.05}]
["All Projects must include an SSP meeting §112. Be specific. The checklist below serves as a guide to ensure all the components of the SSP are complete."]
["Target Population Narrative §112(d)(1) "]
["Provide a detailed narrative of the Target Population to be served, and identification of any additional sub-population target or occupancy preference for the Project (all sub-population targeting must be approved by HCD prior to construction loan closing and must be consistent with federal and state fair housing requirements)."]
[]
["Tenant Outreach, Engagement, and Retention Strategies §112(d)(2) "]
["Describe the plan for conducting tenant outreach, engagement and retention strategies to be used in support of these Program objectives. "]
[]
["List of Services §112(d)(3)"]
["Required Services 112(c):",null,null,null,null,null,"Provider",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page Number in Supportive Services Plan",null,null,null,null,"Miles from Project Site",null,null,"Frequency of Offered Service",null,null,null,"Hrs. Available\n(for example)\n8 am - 5 pm"]
["(1) Assisting tenants to Medi-Cal and other benefits enrollment"]
["(2) Case management"]
["(3) Peer support activities"]
["(4) Support linking to behavior health care"]
["(5) Support linking to primary care services"]
["(6) Benefits counseling and advocacy"]
["(7) Basic housing retention skills"]
["(8) Services for persons with co-occurring disabilities/disorders"]
["Optional (encouraged) Services 112(c):",null,null,null,null,null,"Provider",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page Number in Supportive Services Plan",null,null,null,null,"Miles from Project Site",null,null,"Frequency of Offered Service",null,null,null,"Hrs. Available\n(for example)\n8 am - 5 pm"]
["(1) Recreational and social activities"]
["(2) Educational services"]
["(3) Employment services"]
["(4) Obtaining access to other needed services"]
["Transportation Plan §112(d)(4)"]
["For services provided off-site, (not at the Project site), provide a detailed narrative on what transportation options will be available to HHC tenants in order to provide them with reasonable access to these services. Reasonable access is access that does not require walking more than ½ mile."]
[]
["Services Competency §112(d)(5) "]
["(A) Describe how the services are culturally and linguistically competent for persons of different races, ethnicities, sexual orientations, gender identities, and gender expressions. (B) Explain how services will be provided to HHC tenants who do not speak English, or have other communication barriers, including sensory disabilities. (C) Explain how communication among the services providers, the property manager, and these tenants will be facilitated."]
[]
["Estimated Itemized Budget §112(d)(6) "]
["Provide a line item Supportive Services Budget for Project using format below. Complete both income and expense portions of the budget.  Include all costs associated with implementing your Supportive Services Plan, including any in-kind services.  Include income and expenses for Sponsor or LSP staff positions, and also any staff positions of partnering organizations who have committed time to the Project.  Don't include costs associated with providing services in non-HHC assisted units.  If costs are associated with both HHC & non-HHC assisted units, include only that portion of costs associated with HHC assisted units."]
["Income Source/Program Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,null,"Type",null,null,null,null,"Status",null,null,null,null,null,null,null,"% of Total 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,null,null,{"$f":"IF($Q$68=0,0,Q64/$Q$68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$68=0,0,Q65/$Q$68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$68=0,0,Q66/$Q$68)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$68=0,0,Q67/$Q$68)","v":0}]
["Total Revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q64:U67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$68=0,0,Q68/$Q$68)","v":0}]
["Expense Item",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,null,"Type",null,null,null,null,"Status",null,null,null,null,null,null,null,"% of Total Budget"]
["Staff Salaries:  List by title of position. (This list must match the Staffing Chart above.)"]
["Staff Position",null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$76=0,0,Q71/$Q$76)","v":0}]
["Staff Position",null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Staff Position",null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Staff Position",null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fringe Benefits ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Staff Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q71:U75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tenant Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$88=0,0,Q77/$Q$88)","v":0}]
["Equipment",null,null,null,null,null,null,null,null,null,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]
["Supplies",null,null,null,null,null,null,null,null,null,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]
["Travel",null,null,null,null,null,null,null,null,null,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]
["Office Rent/Occupancy (don't include rent/leasing costs for SH units)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Training",null,null,null,null,null,null,null,null,null,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]
["Consultants:  List by Function",null,null,null,null,null,null,null,null,null,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]
["Subcontractors/Partners (list by Entity & Service Type)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Expenses (type in expense description)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Expenses (type in expense description)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Expenses (type in expense description)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q76:U87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Supportive Services Cost Per Unit: Permanent supportive housing best practice suggests a range between $5,000-$10,000 annually in services per household, depending upon the intensity of the needs of the target population. Complete the following Project calculation about supportive services cost per unit. If your supportive services cost per unit, as calculated below, differ from industry practice, please provide a narrative explanation.  The Project must meet/address the industry standard."]
["Supportive Services Expense Per Unit Calculation Table"]
["a.",null,"Total HHC assisted units.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Funds and Unit Mix'!G31","v":0}]
["b.",null,"Total Supportive Services 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,{"$f":"Q88","v":0}]
["c.",null,"Total Supportive Services Expenses per Unit: (b ÷ a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ91=0,0,AJ92/AJ91)","v":0}]
["Budget Narrative and Funding Commitments"]
["1.  Describe how the budgeted amounts are adequate in providing services described in the Supportive Services Plan and in Services Staffing Table:"]
[]
["2.  Document committed funds with letter(s) from the committing agency(s) that includes the following. Documented services/funding must appear in Supportive Services Budget Table. "]
["a) Project name; b) Description of the services to be funded or provided; c) Dollar value of funds or in-kind services. If cash is provided, state funding source; d) Funding term or service provision; e) A description and history of the agency/organization providing funding or services."]
["3.  For funding that is not yet committed, specifically describe your experience filling major services funding gaps in similar housing."]
[]
["4. Describe in specific terms the plan to fill any service gaps that occur during the Project life due to expiration of grants, partner withdrawals, cancellation of a commitment or any other reason. Describe experience filling service gaps caused by loss of major funding sources."]
[]
["Collaboration of Supportive Services and Property Management Staff §112(d)(7) "]
["Describe how the supportive services and property management staff will collaborate to prevent evictions, adopt and ensure compliance with harm reduction principles, and facilitate the implementation of reasonable accommodation policies from rent-up to on-going Project operations."]
[]
["Communication Protocols §112(d)(8) "]
["Provide a detailed narrative on the communication protocols to be utilized by the general service providers and the property manager."]
[]
["Project Physical Design §112(d)(9) "]
["Provide a detailed narrative on how the physical design of the Project fosters tenant engagement, on-site supportive services provision, security and safety, and sustainability of equipment, furnishings, and fixtures."]
[]
["Other Additional Information §112(d)(10) "]
["Provide any other information necessary to evaluate the supportive services that will be offered and how they are consistent with HHC Program requirements."]

{"sheet":"Dev Sources","index":7,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[48,0,48,16],[46,0,46,1],[47,0,47,16],[27,11,27,12],[27,13,27,14],[35,2,35,4],[46,6,46,8],[27,5,28,5],[27,16,28,16],[27,9,28,9],[27,15,28,15],[27,8,28,8],[29,2,29,3],[46,3,46,4],[45,5,45,8],[31,2,31,4],[0,0,0,15],[1,0,1,16],[45,13,45,14],[26,0,26,16],[25,11,25,13],[25,0,25,1],[25,6,25,7],[44,11,44,13],[2,0,3,1],[27,0,28,1],[4,15,4,16],[5,15,5,16],[14,15,14,16],[15,15,15,16],[13,15,13,16],[12,15,12,16],[9,15,9,16],[27,10,28,10],[22,2,22,4],[21,2,21,4],[12,2,12,4],[13,2,13,4],[21,15,21,16],[20,15,20,16],[22,15,22,16],[23,15,23,16],[24,15,24,16],[19,15,19,16],[32,2,32,4],[23,2,23,4],[14,2,14,4],[15,2,15,4],[27,2,28,4],[24,3,24,7],[27,7,28,7],[27,6,28,6],[20,2,20,4],[25,3,25,4],[30,2,30,4],[45,0,45,4],[33,2,33,4],[34,2,34,4],[42,2,42,4],[43,2,43,4],[41,2,41,4],[40,2,40,4],[36,2,36,4],[39,2,39,4],[37,2,37,4],[38,2,38,4],[44,3,44,6],[2,2,3,4],[8,2,8,4],[8,15,8,16],[3,15,3,16],[19,2,19,4],[18,2,18,4],[9,2,9,4],[17,2,17,4],[16,15,16,16],[17,15,17,16],[18,15,18,16],[16,2,16,4],[10,2,10,4],[10,15,10,16],[11,2,11,4],[11,15,11,16],[2,12,3,12],[2,13,3,13],[5,2,5,4],[6,15,6,16],[7,2,7,4],[2,8,3,8],[2,14,2,16],[2,5,3,5],[4,2,4,4],[2,9,3,9],[6,2,6,4],[2,6,3,6],[7,15,7,16],[2,7,3,7],[2,10,3,10],[2,11,3,11]]}
["Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"}]
["Construction Period Sources of Funds"]
["Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Local Support","Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest\nRate","Required\nPayment ","Loan Term\n(months)","*Details of Deferred Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Description"]
[1,null,null,null,null,null,null,null,null,null,{"$f":"I5+J5","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"I6+J6","v":0}]
[3,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,0]
[20,null,"Deferred costs (detail at right)",null,null,null,null,null,{"$f":"O26","v":0},null,0]
[21,null,"Equity Investor",null,null,null,null,null,null,null,0," "]
[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}," ",null,null,{"$f":"SUM(O5:O24)","v":0}," "]
["Permanent Sources of Funds"]
["Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Local Support","Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest Rate ",null,"Repayment Terms",null,"Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service"]
[null,null,null,null,null,null,null,null,null,null,null,"Type ","Rate","Type","Due in (yrs)"]
[1,"Yes",{"$f":"\"HCD HHC Loan\"&\" - Maximum Capital Loan Amount=\"","v":"HCD HHC Loan - Maximum Capital Loan Amount="},null,{"$f":"'Max Funds and Unit Mix'!S35","v":0},"State-HCD","No",null,null,null,{"$f":"I30+J30","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"I31+J31","v":0}]
[3,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,0]
[14,null,"Private mortgage financing",null,null,null,null,null,null,null,0]
[15,null,"Deferred costs",null,null,null,null,null,null,null,0]
[16,null,"Equity Investor",null,null,null,null,null,null,null,0,"Project Tax Credit Type:",null,null,{"$f":"IF('Proposed Project'!Z5=\"\",\"\",'Proposed Project'!Z5)","v":""}]
[null,null,null,null,null,"Totals",null,null,null,{"$f":"SUM(J30:J45)","v":0},{"$f":"SUM(I30:I45)","v":0},{"$f":"SUM(J30:J45)","v":0},{"$f":"SUM(K30:K45)","v":0},"Totals",null,{"$f":"SUM(P30:P44)","v":0},{"$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"]
["Applicant comments: Include a description of balloon payments and unusual or extraordinary circumstances that have resulted in higher than expected project costs and provide a justification as to why these costs are reasonable. "]

{"sheet":"Dev Budget","index":8,"n_rows":130,"n_cols":23,"rows_kept":130,"cut":false,"hidden":false,"merged":[[129,0,129,3],[126,0,126,3],[3,0,3,17],[125,0,125,3],[1,3,2,3],[1,8,2,8],[1,9,2,9],[1,10,2,10],[1,5,2,5],[1,0,2,0],[1,17,2,17],[1,6,2,6],[1,7,2,7],[127,0,127,3],[128,0,128,3],[1,1,2,1],[1,11,2,11],[1,13,2,13],[1,14,2,14],[1,12,2,12],[0,1,0,17],[1,2,2,2],[1,4,2,4],[1,15,2,15],[1,16,2,16],[3,20,3,22],[124,17,124,18],[0,20,0,22],[1,20,2,20],[1,21,2,21],[1,22,2,22],[0,18,0,19],[1,18,2,18],[1,19,2,19]]}
[{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"},"Residential Permanent Sources/Uses of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit Basis",null,"Commercial Sources/Uses"]
["USES OF FUNDS",{"$f":"'Dev Sources'!$C$30","v":"HCD HHC Loan - Maximum Capital Loan Amount="},{"$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$43","v":"Private mortgage financing"},{"$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"},{"$f":"IF('Dev Sources'!O45=\"\",\"30% PVC for Acquisition\",IF('Dev Sources'!O45=0.09,\"30% PVC for Acquisition\",IF('Dev Sources'!O45=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for Acquisition"},"Total\nCommercial\nSources/Costs","Source Name:","Source Name:"]
[]
["Project Development Costs"]
["LAND COST/ACQUISITION"]
["Land Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B6:Q6)","v":0},null,null,{"$f":"V6+W6","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B7:Q7)","v":0},null,null,{"$f":"V7+W7","v":0}]
["Legal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B8:Q8)","v":0},null,null,0]
["Land Lease Rent Prepayment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B9:Q9)","v":0},null,null,0]
["Total Land Cost or Value",{"$f":"SUM(B6:B9)","v":0},{"$f":"SUM(C6:C9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(V6:V9)","v":0},0]
["Existing Improvements Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B11:Q11)","v":0},null,null,0]
["Off-Site Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B12:Q12)","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,null,{"$f":"SUM(T11:T12)","v":0},0,{"$f":"SUM(V11:V12)","v":0},0]
["Total Land Cost / Acquisition Cost",{"$f":"SUM(B10+B13)","v":0},{"$f":"SUM(C10+C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(V10+V13)","v":0},{"$f":"SUM(W10+W13)","v":0}]
["Predevelopment Interest/Holding Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:Q15)","v":0},null,null,0]
["Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:Q16)","v":0},null,null,0]
["Excess Purchase Price Over Appraisal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:Q17)","v":0},null,null,0]
["REHABILITATION"]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B19:Q19)","v":0},null,null,0]
["Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["General Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Contractor Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Contractor Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Prevailing Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["General Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Rehabilitation Costs",{"$f":"SUM(B19:B29)","v":0},{"$f":"SUM(C19:C29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S19:S29)","v":0},{"$f":"SUM(T19:T29)","v":0},{"$f":"SUM(U19:U29)","v":0},0,0]
["Total Relocation Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B31:Q31)","v":0},null,null,0]
["NEW CONSTRUCTION"]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B33:Q33)","v":0},null,null,{"$f":"V33+W33","v":0}]
["Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["General Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Contractor Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Contractor Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Prevailing Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["General Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other New Construction: (Specify)",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},{"$f":"SUM(D33:D43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S33:S43)","v":0},{"$f":"SUM(T33:T43)","v":0},0,{"$f":"SUM(V33:V43)","v":0},0]
["ARCHITECTURAL FEES"]
["Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B46:Q46)","v":0},null,null,{"$f":"V46+W46","v":0}]
["Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B47:Q47)","v":0},null,null,0]
["Total Architectural Costs",{"$f":"SUM(B45:B47)","v":0},{"$f":"SUM(C45:C47)","v":0},{"$f":"SUM(D45:D47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S46:S47)","v":0},0,0,{"$f":"SUM(V45:V47)","v":0},0]
["Total Survey & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B49:Q49)","v":0},null,null,0]
["CONSTRUCTION INTEREST & FEES"]
["Construction Loan Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B51:Q51)","v":0},null,null,{"$f":"V51+W51","v":0}]
["Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Bond Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Cost of Issuance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Employment Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Construction Interest & Fees",{"$f":"SUM(B51:B63)","v":0},{"$f":"SUM(C51:C63)","v":0},{"$f":"SUM(D51:D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S51:S63)","v":0},{"$f":"SUM(T51:T63)","v":0},0,{"$f":"SUM(V51:V63)","v":0},0]
["PERMANENT FINANCING"]
["Loan Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B66:Q66)","v":0},null,null,{"$f":"V66+W66","v":0}]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Permanent Financing Costs",{"$f":"SUM(B66:B74)","v":0},{"$f":"SUM(C66:C74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"SUM(V66:V74)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S12+S15+S16+S17+S30+S31+S44+S48+S49+S64)","v":0},{"$f":"SUM(T13+T15+T16+T17+T30+T31+T44+T48+T49+T64)","v":0},{"$f":"SUM(U10+U13+U15+U16+U17+U31+U44+U48+U49+U64+U75)","v":0},0,0]
["LEGAL FEES"]
["Legal Paid by Applicant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B78:Q78)","v":0},null,null,{"$f":"V78+W78","v":0}]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:Q79)","v":0},null,null,0]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B80:Q80)","v":0},null,null,0]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B81:Q81)","v":0},null,null,0]
["Total Attorney Costs",{"$f":"SUM(B77:B81)","v":0},{"$f":"SUM(C77:C81)","v":0},{"$f":"SUM(D77:D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S78:S81)","v":0},0,0,0,0]
["RESERVES"]
["Operating Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B84:Q84)","v":0},null,null,{"$f":"V84+W84","v":0}]
["Replacement Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Transition Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Rent Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Reserve Costs: (Specify)",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,null,null,0,{"$f":"SUM(V84:V90)","v":0},0]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B93:Q93)","v":0},null,null,{"$f":"V93+W93","v":0}]
["Soft Cost Contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B94:Q94)","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,{"$f":"SUM(S93:S94)","v":0},0,0,{"$f":"SUM(V93:V94)","v":0},0]
["OTHER PROJECT COSTS"]
["TCAC App/Allocation/Monitoring Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B97:Q97)","v":0},null,null,{"$f":"V97+W97","v":0}]
["Environmental Audit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Local Development Impact Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Permit Processing Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Capital Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Furnishings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Market Study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Accounting/Reimbursable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Appraisal Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Costs: (Specify)",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},{"$f":"SUM(D97:D112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S98:S101,S103:S112)","v":0},{"$f":"SUM(T98:T101,T103:T112)","v":0},0,{"$f":"SUM(V97:V112)","v":0},0]
["SUBTOTAL PROJECT COST",{"$f":"SUM(B76+B82+B91+B95+B113)","v":0},{"$f":"SUM(C76+C82+C91+C95+C113)","v":0},{"$f":"SUM(D76+D82+D91+D95+D113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(+S76+S82+S95+S113)","v":0},{"$f":"SUM(T76+T82+T95+T113)","v":0},0,{"$f":"SUM(V76+V82+V91+V95+V113)","v":0},0]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B116:Q116)","v":0},null,null,{"$f":"V116+W116","v":0}]
["Consultant/Processing Agent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Project Administration",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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Construction Oversight by Developer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Other Developer Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Developer Costs",{"$f":"SUM(B116:B121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S116:S121)","v":0},0,0,{"$f":"SUM(V116:V121)","v":0},0]
["Total Project Costs",{"$f":"SUM(B114+B122)","v":0},{"$f":"SUM(C114+C122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S114+S122","v":0},{"$f":"T114+T122","v":0},{"$f":"U114+U122","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S123","v":0},{"$f":"T123","v":0}]
[null,null,null,null,"DF 2021",null,null,null,null,null,null,null,null,null,null,null,null,"Total Eligible Basis:",null,{"$f":"SUM(S124:T124)","v":0}]
["Total Developer Fee (equals Total Developer Costs above):",null,null,null,{"$f":"R122+U122","v":0}]
["Total Developer Fee paid from development funding sources:",null,null,null,{"$f":"'Dev Fee 2021'!H6","v":0}]
["Deferred Developer Fee payable on a priority basis from available Cash Flow:",null,null,null,{"$f":"'Dev Fee 2021'!H7","v":0}]
["Deferred Developer Fee payable from allowable 50% Distribution:",null,null,null,{"$f":"'Dev Fee 2021'!H8","v":0}]
["Developer Fee Contributed as Capital:",null,null,null,{"$f":"'Dev Fee 2021'!F10","v":0}]

{"sheet":"TBL and High Cost Test","index":9,"n_rows":59,"n_cols":63,"rows_kept":59,"cut":false,"hidden":false,"merged":[[57,1,57,29],[57,30,57,36],[57,37,57,46],[49,1,50,36],[49,37,49,39],[49,40,49,46],[50,37,50,46],[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],[51,40,51,46],[51,1,52,36],[51,37,51,39],[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],[45,37,45,39],[28,0,45,0],[28,40,45,46],[43,37,43,39],[44,1,45,36],[44,37,44,39],[46,1,47,36],[46,37,46,39],[46,40,46,46],[47,0,48,0],[42,1,43,36],[42,37,42,39],[47,37,48,46],[48,1,48,9],[48,10,48,19],[48,20,48,31],[48,32,48,36],[38,1,39,36],[38,37,38,39],[39,37,39,39],[40,1,41,36],[40,37,40,39],[41,37,41,39],[34,1,35,36],[34,37,34,39],[35,37,35,39],[36,1,37,36],[36,37,36,39],[37,37,37,39],[26,0,27,0],[25,37,25,39],[26,1,27,36],[26,37,26,39],[27,37,27,39],[28,1,29,36],[28,37,28,39],[32,1,33,36],[32,37,32,39],[33,37,33,39],[20,1,21,36],[20,37,20,39],[24,1,25,36],[24,37,24,39],[20,40,21,46],[21,37,21,39],[29,37,29,39],[30,1,31,36],[30,37,30,39],[31,37,31,39],[24,40,25,46],[26,40,27,46],[22,1,23,36],[22,37,22,39],[22,40,23,46],[23,37,23,39],[18,1,18,36],[18,37,18,39],[18,40,18,46],[19,1,19,36],[19,37,19,39],[19,40,19,46],[14,0,15,0],[14,1,15,36],[14,37,14,39],[14,40,15,46],[15,37,15,39],[16,1,17,36],[16,37,16,39],[16,40,17,46],[17,37,17,39],[10,0,10,39],[10,40,10,46],[11,0,11,36],[11,37,11,39],[11,40,11,46],[12,1,13,36],[12,37,12,39],[12,40,13,46],[13,37,13,39],[8,0,8,7],[8,8,8,23],[8,24,8,39],[8,40,8,46],[9,0,9,13],[9,14,9,18],[9,19,9,23],[9,24,9,39],[9,40,9,46],[6,0,6,7],[6,8,6,23],[6,24,6,39],[6,40,6,46],[7,0,7,7],[7,8,7,23],[7,24,7,39],[7,40,7,46],[4,0,4,7],[4,8,4,23],[4,24,4,39],[4,40,4,46],[5,0,5,7],[5,8,5,23],[5,24,5,39],[5,40,5,46],[3,0,3,7],[3,8,3,23],[3,24,3,39],[3,40,3,46],[2,0,2,46],[0,0,0,46],[1,0,1,4],[1,5,1,24],[1,25,1,27],[1,28,1,33],[1,34,1,39],[1,40,1,46]]}
["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,{"$f":"IF('Proposed Project'!E2=\"\",\"\",'Proposed Project'!E2)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,null,{"$f":"IF('Max Funds and Unit Mix'!BB2=\"\",\"\",'Max Funds and Unit Mix'!BB2)","v":""},null,null,null,null,null,"HCD Phase:",null,null,null,null,null,"Origination",null,null,null,null,null,null,null,null,null,null,null,"ALAMEDA",365252,421132,508000,650240,724408]
["Rep Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALPINE",262291,302419,364800,466944,520205]
["Unit Size",null,null,null,null,null,null,null,{"$f":"CONCATENATE(BA1,\" TCAC Threshold Basis Limits (TBL) \")","v":"1/5/21 TCAC Threshold Basis Limits (TBL) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis x\nNumber of Units",null,null,null,null,null,null,null,null,null,null,null,"AMADOR",262291,302419,364800,466944,520205]
["SRO/Studio",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX5))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds and Unit Mix'!$A$5:$B$30,0,'Max Funds and Unit Mix'!$E$5:$F$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I5*Y5)),0,(I5*Y5))","v":0},null,null,null,null,null,null,null,null,2,7,null,"BUTTE",230655,265943,320800,410624,457461]
["1 Bedroom",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX6))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds and Unit Mix'!$A$5:$B$30,1,'Max Funds and Unit Mix'!$E$5:$F$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I6*Y6)),0,(I6*Y6))","v":0},null,null,null,null,null,null,null,null,{"$f":"AX5+1","v":3},{"$f":"AY5+1","v":8},null,"CALAVERAS",262291,302419,364800,466944,520205]
["2 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX7))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds and Unit Mix'!$A$5:$B$30,2,'Max Funds and Unit Mix'!$E$5:$F$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I7*Y7)),0,(I7*Y7))","v":0},null,null,null,null,null,null,null,null,{"$f":"AX6+1","v":4},{"$f":"AY6+1","v":9},null,"COLUSA",262291,302419,364800,466944,520205]
["3 Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX8))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds and Unit Mix'!$A$5:$B$30,3,'Max Funds and Unit Mix'!$E$5:$F$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((I8*Y8)),0,(I8*Y8))","v":0},null,null,null,null,null,null,null,null,5,{"$f":"AY7+1","v":10},null,"CONTRA COSTA",365252,421132,508000,650240,724408]
["4+ Bedrooms",null,null,null,null,null,null,null,{"$f":"IF($AC$2=\"\",\"\",VLOOKUP($AC$2,$BA$1:$BF$59,AX9))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds and Unit Mix'!$A$5:$B$30,4,'Max Funds and Unit Mix'!$E$5:$F$30)+SUMIF('Max Funds and Unit Mix'!$A$5:$B$30,5,'Max Funds and Unit Mix'!$E$5:$F$30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"'Dev Budget'!T125","v":0},null,null,null,null,null,null,{"$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":10,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[22,1,22,6],[23,1,23,6],[24,1,24,6],[31,0,31,8],[32,0,32,8],[44,0,44,8],[38,0,38,8],[47,0,47,6],[9,6,9,7],[12,1,12,2],[12,3,12,4],[14,1,14,5],[25,1,25,5],[13,1,13,5],[9,0,9,4],[11,0,11,8],[15,1,15,5],[18,0,18,8],[19,1,19,7],[20,1,20,5],[21,1,21,5],[8,6,8,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[2,2,2,4],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4]]}
["HCD 2021 Developer Fee Calculator - revised 2/4/21 (complete YELLOW shaded cells)"]
["Project Phase:",null,"Origination","Proposed Project Type:",null,null,"TCAC Project #:"]
["Project Name:",null,{"$f":"IF('Proposed Project'!E2=\"\",\"\",'Proposed Project'!E2)","v":""},null,null,"HCD Contract #s:"]
["Project's Developer Fee Summary",null,null,null,null,null,"HCD Limit","Project Amt."]
[null,{"$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'!R122+'Dev Budget'!U122","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,{"$f":"'Dev Budget'!S114","v":0},"x 15% =",{"$f":"G14*0.15","v":0}]
["c.","Project's Unadjusted Eligible Acquisition Basis (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,{"$f":"'Dev Budget'!T114","v":0},"x 5% =",{"$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,{"$f":"'Dev Budget'!U114","v":0},"x 15% =",{"$f":"G16*0.15","v":0}]
["e.",{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - UMR §8312(b) - lesser of 1a or (1b + 1c + 1d)\",\"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)\")","v":"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)"},null,null,null,null,null,null,{"$f":"MIN(I13,SUM(I14:I16))","v":0}]
[]
["Section 2. UMR §8312(c) - Maximum Developer Fee using TCAC 4% rules"]
["a.","BIPOC Project meeting CDLAC §5230(f)(1)(B) - §10327(c)(2)(E)"]
["b.","New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)",null,null,null,null,{"$f":"G14","v":0},{"$f":"IF(OR(I20=\"No\",I20=\"\"),\"x 15% =\",\"x 20% =\")","v":"x 15% ="},{"$f":"G21*IF(OR(I20=\"No\",I20=\"\"),0.15,0.2)","v":0}]
["c.","Basis for non-residential project costs (exclude Developer Fee) - §10327(c)(2)(B)(ii)",null,null,null,null,{"$f":"G16","v":0},"x 15% =",{"$f":"G22*0.15","v":0}]
["d1.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["d2.",{"$f":"IF(AND(C2<>\"\",D13<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab non-resyndication - hard construction costs per unit at least $50,000 per unit - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
["d3.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - 30% or more of units restricted to 50% AMI or less - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["d4.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"IF(OR(C2=\"\",D13<>\"Acq. Rehabilitation\"),0,G15)","v":0},{"$f":"IF(OR(H23=\"Yes\",H24=\"Yes\",H25=\"Yes\"),0.15,0.05)","v":0.05},{"$f":"G26*H26","v":0}]
["e.","Maximum Total Developer Fee using TCAC 4% rules §8312(c)",null,null,null,null,null,null,{"$f":"ROUND(I21+I22+I26,0)","v":0}]
["f.","Total Budgeted or Actual Developer Fee",null,null,null,null,null,{"$f":"F9","v":0},{"$f":"IF(ROUND(H28,0)>ROUND(I27,0),\"Excess Dev Fee\"&TEXT(H28-I27,\" $#,###\"),\"\")","v":""}]
["g.","Budgeted Developer Fee paid from Development Sources ",null,null,null,"Sum of Deferred and Contributed Developer Fee",{"$f":"F10+I10","v":0},{"$f":"H28-G29","v":0},{"$f":"IF(H29>I17,\"Cannot exceed\"&TEXT(MIN(I17,I27),\" $#,###\"),\"\")","v":""}]
["h.","Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,{"$f":"MAX(0,MIN(I27,H28,3500000)-MIN(I17,I27))","v":0}]
[]
["Section 3. UMR §8312(a) for Projects without tax credits (choose only one in the 'a', 'b' or 'c' subsections)"]
["a.  New construction and substantial rehab projects UMR §8312(a)(1)"]
[null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $38,000 per unit"]
["a1.","Number of units (include manager's unit)"]
["a2.","First 30 units at: ",null,28000,"each",null,{"$f":"IF(F35>29,D36*30,+F35*D36)","v":0}]
["a3.","Units in excess of 30 at:  ",null,11500,"each",null,{"$f":"IF(F35<30,0,(F35-30)*D37)","v":0}]
["a4.","Total new construction and substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+G36+G37","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $38,000 per unit"]
["b1.","Number of units (include manager's unit)"]
["b2.","First 30 units at: ",null,13000,"each",null,{"$f":"IF(F41>29,D42*30,+F41*D42)","v":0}]
["b3.","Units in excess of 30 at: ",null,5500,"each",null,{"$f":"IF(F41<30,0,(F41-30)*D43)","v":0}]
["b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+G42+G43","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)"]
["c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+F46*D47","v":0}]
["d. Maximum allowable Developer Fee (a4 + b4 + c2)",null,null,null,null,null,null,{"$f":"H38+H44+H47","v":0}]

{"sheet":"Supportive Services Costs","index":11,"n_rows":12,"n_cols":51,"rows_kept":12,"cut":false,"hidden":false,"merged":[[10,0,10,27],[10,28,10,29],[10,30,10,32],[10,33,10,37],[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],[6,30,6,32],[6,33,6,37],[7,0,7,27],[7,28,7,29],[7,30,7,32],[7,33,7,37],[0,0,0,37],[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]]}
[{"$f":"'Proposed Project'!E2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)","8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)"]
["Supportive Services Costs - HCD 2017 UMR Limits (for projects with HCD funding) - 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 Funds and Unit Mix'!E31","v":0},null,"Certification Year for allowable supportive services costs:",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":12,"n_rows":138,"n_cols":8,"rows_kept":138,"cut":false,"hidden":false,"merged":[[34,0,34,1],[0,0,0,5],[3,0,3,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[29,0,29,5],[30,0,30,1],[31,0,31,1],[1,0,1,1],[1,2,1,5],[52,0,52,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[66,0,66,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[80,0,80,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[78,0,78,1],[79,0,79,1],[94,0,94,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[107,0,107,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1],[126,0,126,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[117,0,117,1],[118,0,118,1],[122,0,122,1],[123,0,123,1],[124,0,124,1],[125,0,125,1],[137,0,137,2],[127,0,127,1],[128,0,128,1],[129,0,129,1],[132,0,132,1],[135,0,135,2],[136,0,136,2]]}
[{"$f":"'Proposed Project'!E2","v":0}]
[{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"},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,{"$f":"'Max Funds and Unit Mix'!AN2","v":"Subsidy Program Name"},{"$f":"'Max Funds and Unit Mix'!BJ31*12","v":0}]
[null,null,{"$f":"'Max Funds and Unit Mix'!AS2","v":"Subsidy Program Name"},{"$f":"'Max Funds and Unit Mix'!BK31*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,"HCD HHC Monitoring Fee (see NOFA section L2)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
["6800T",null,"Total Financial Expenses",{"$f":"SUM(D123:D129)","v":0},{"$f":"SUM(E123:E129)","v":0}]
[null,null," Cash Flow",{"$f":"+D120-D130","v":0},{"$f":"+E120-E130","v":0}]
[]
[7190,null,"Asset Management/Similar Fees",0,0]
[null,null,null,"Per Year","Per Month"]
["Total Operating Expenses Per Unit "]
["Without any Adjustments",null,null,{"$f":"IFERROR(D110/'Max Funds and Unit Mix'!E31,0)","v":0},{"$f":"+D136/12","v":0}]
["With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF(H20=1,+(E16+D110)/'Max Funds and Unit Mix'!E31,D110/'Max Funds and Unit Mix'!E31),0)","v":0},{"$f":"+D137/12","v":0}]
["Without  RE Taxes, Social Services Coordinator or Social \n   Services/Social Programs and With the Value of Rent Fee Units \n   Included",null,null,{"$f":"IFERROR((IF(H20=1,+((E16+D110)-(D92+D108))/'Max Funds and Unit Mix'!E31,(D110-(D92+D108))/'Max Funds and Unit Mix'!E31)),0)","v":0},{"$f":"+D138/12","v":0}]

{"sheet":"Reserves","index":13,"n_rows":21,"n_cols":36,"rows_kept":21,"cut":false,"hidden":false,"merged":[[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],[14,1,14,7],[14,8,14,33],[14,34,14,37],[15,1,15,7],[15,8,15,33],[15,34,15,37],[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],[7,1,7,33],[7,34,7,37],[8,0,8,37],[9,0,9,37],[10,1,10,33],[10,34,10,37],[5,1,5,23],[5,24,5,29],[5,30,5,33],[5,34,5,37],[6,1,6,33],[6,34,6,37],[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],[0,0,0,37],[1,0,1,3],[1,4,1,24],[1,25,1,32],[1,33,1,34],[1,35,1,37]]}
["HCD Reserve Requirements (all reserve withdrawals will require prior HCD approval)"]
["Project Name:",null,null,null,{"$f":"'Proposed Project'!E2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"'Max Funds and Unit Mix'!E31","v":0},null,{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"}]
["Replacement Reserve Calculator UMR §8309"]
["(a)","0.6% of new construction costs (structures excluding contractor profit, overhead, and general requirements and insurance):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!R44+'Dev Budget'!U44-'Dev Budget'!R35-'Dev Budget'!U35-'Dev Budget'!R36-'Dev Budget'!U36-'Dev Budget'!R37-'Dev Budget'!U37-'Dev Budget'!R39-'Dev Budget'!U39","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":14,"n_rows":86,"n_cols":33,"rows_kept":86,"cut":false,"hidden":false,"merged":[[81,0,81,2],[82,0,82,2],[33,0,33,1],[0,0,0,17],[2,0,2,7],[2,8,2,9],[4,0,4,1],[5,0,5,1],[8,0,8,1],[7,0,7,1],[6,0,6,1],[10,0,10,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[1,0,1,16]]}
[{"$f":"'Proposed Project'!E2","v":0}]
["Cash Flow Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"}]
["Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,"Restricted Rents",null,{"$f":"IF(I3<>\"Proposed Rents\",1,0)","v":1}]
["Income From Housing Units",null,"Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30"]
["Restricted Unit  Rents",null,2.5000000000000001E-2,{"$f":"IF(K3=1,'Max Funds and Unit Mix'!AF32,'Max Funds and Unit Mix'!AF33)","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$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,2.5000000000000001E-2,{"$f":"'Max Funds and Unit Mix'!AF34","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$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
[{"$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$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Subsidies",null,0.02,{"$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$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"C8","v":2.5000000000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Housing",null,null,{"$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]
[]
["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$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Income    ",null,2.5000000000000001E-2,{"$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$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income",null,2.5000000000000001E-2,{"$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$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Other",null,null,{"$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]
[]
["Gross Potential Income - Total",null,null,{"$f":"D12+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
["Vacancy Assumptions"]
["Restricted Units",null,{"$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]
["Unrestricted Units",null,{"$f":"Operating!D46","v":0.05},{"$f":"$C24*D6","v":0},{"$f":"$C24*E6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,{"$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]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$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]
["Laundry/Vending/Other Income ",null,{"$f":"Operating!D49","v":0.05},{"$f":"$C27*(D15+D16)","v":0},{"$f":"$C27*(E15+E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income ",null,{"$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]
["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]
[]
["Effective Gross Income",null,null,{"$f":"D20-D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses & Reserve Deposits"]
["Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,3.5000000000000003E-2,{"$f":"Operating!D110-Operating!D100-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$34)*R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,0.02,{"$f":"Operating!D100","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$35)*R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supportive Services Costs",null,2.5000000000000001E-2,{"$f":"Operating!D108","v":0},{"$f":"(1+$C$36)*D36","v":0},{"$f":"(1+$C$36)*E36","v":0},{"$f":"(1+$C$36)*F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",null,0,{"$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$37)*R37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Reserves",null,0,{"$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$38)*R38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ground Lease",null,0.02,{"$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$39)*R39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Expenses",null,3.5000000000000003E-2,{"$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$40)*R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenses & Reserves",null,null,{"$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]
[]
["Net Operating Income",null,null,{"$f":"D31-D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service"]
["1st Mortgage",null,null,{"$f":"Operating!D123+Operating!E123","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bridge Loan (repaid from Investor equity)",null,null,0,0,0,0,0]
["2nd Mortgage",null,null,{"$f":"Operating!D124+Operating!E124","v":0},{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3rd Mortgage Debt Service",null,null,{"$f":"Operating!D125+Operating!E125","v":0},{"$f":"$D$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD HHC Monitoring Fee",null,0.03,{"$f":"Operating!D126+Operating!E126","v":0},{"$f":"(1+$C$50)*D50","v":0},{"$f":"(1+$C$50)*E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C127","v":"Misc. Financial Expenses: (specify)"},null,null,{"$f":"Operating!D127+Operating!E127","v":0},{"$f":"$D$51","v":0},{"$f":"$D$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C128","v":"Misc. Financial Expenses: (specify)"},null,null,{"$f":"Operating!D128+Operating!E128","v":0},{"$f":"$D$52","v":0},{"$f":"$D$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C129","v":"Misc. Financial Expenses: (specify)"},null,null,{"$f":"Operating!D129+Operating!E129","v":0},{"$f":"$D$53","v":0},{"$f":"$D$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Required Debt Service",null,null,{"$f":"SUM(D46:D53)-D47","v":0},{"$f":"SUM(E46:E53)-E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S46,S48,S49,S53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Cash Flow after all debt service",null,null,{"$f":"D43-D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service Coverage Ratio (DSCR)",null,null,{"$f":"IF(D54<=0,0,((D43/D54)))","v":0},{"$f":"IF(E54<=0,0,((E43/E54)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Use of Cash Flow After Debt Service - HCD Projects"]
["Asset Mgmt./ Similar Fees",null,null,{"$f":"IF(D57>=D73,D73,MAX(0,D57))","v":0},{"$f":"IF(E57>=E73,E73,MAX(0,E57))","v":0},{"$f":"IF(F57>=F73,F73,MAX(0,F57))","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]
["Deferred Developer Fee prior to"]
["  Distributions & residual receipt payments",null,null,{"$f":"IF(D57-D61<=$D$76,MAX(0,D57-D61),$D$76)","v":0},{"$f":"IF(D74+E57-E61<=$D$76,MAX(0,E57-E61),$D$76-D74)","v":0},{"$f":"IF(E74+F57-F61<=$D$76,MAX(0,F57-F61),$D$76-E74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Residual Receipts Loans"]
["  and Sponsor Distributions",null,null,{"$f":"MAX(0,D57-D61-D63)","v":0},{"$f":"MAX(0,E57-E61-E63)","v":0},{"$f":"MAX(0,F57-F61-F63)","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]
["Sponsor Distributions",null,0.5,{"$f":"$C66*D65","v":0},{"$f":"+$C66*E65","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]
["HCD Residual Payment",null,0.5,{"$f":"$C67*D65","v":0},{"$f":"+$C67*E65","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]
["Other Residual Payments",null,0,{"$f":"$C68*D65","v":0},{"$f":"+$C68*E65","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]
["Other Residual Payments",null,0,{"$f":"$C69*D65","v":0},{"$f":"+$C69*E65","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]
["Other Residual Payments",null,0,{"$f":"$C70*D65","v":0},{"$f":"+$C70*E65","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]
["Other Residual Payments",null,0,{"$f":"$C71*D65","v":0},{"$f":"+$C71*E65","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]
[]
["Max Asset Mgmt/Similar Fees ",null,3.5000000000000003E-2,{"$f":"Operating!D133","v":0},{"$f":"(1+$C$73)*D73","v":0},{"$f":"(1+$C$73)*E73","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$73)*Q73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulative paid Deferred Dev. Fee ",null,null,{"$f":"+D63","v":0},{"$f":"+D74+E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q74+R63","v":0},{"$f":"+R74+S63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Deferred Developer Fee budgeted for payment prior"]
["  to distributions and residual receipt payments",null,null,0]
[]
["COSR ANALYSIS - if applicable"]
["Net Operating Income (NOI)",null,null,{"$f":"D43","v":0},{"$f":"E43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow after all debt service",null,null,{"$f":"D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COSR Draw (or other)",null,null,{"$f":"MIN(D86,'COSR Calculation'!F46)","v":0},{"$f":"MIN(E86,'COSR Calculation'!G46)","v":0},{"$f":"MIN(F86,'COSR Calculation'!H46)","v":0},{"$f":"MIN(G86,'COSR Calculation'!I46)","v":0},{"$f":"MIN(H86,'COSR Calculation'!J46)","v":0},{"$f":"MIN(I86,'COSR Calculation'!K46)","v":0},{"$f":"MIN(J86,'COSR Calculation'!L46)","v":0},{"$f":"MIN(K86,'COSR Calculation'!M46)","v":0},{"$f":"MIN(L86,'COSR Calculation'!N46)","v":0},{"$f":"MIN(M86,'COSR Calculation'!O46)","v":0},{"$f":"MIN(N86,'COSR Calculation'!P46)","v":0},{"$f":"MIN(O86,'COSR Calculation'!Q46)","v":0},{"$f":"MIN(P86,'COSR Calculation'!R46)","v":0},{"$f":"MIN(Q86,'COSR Calculation'!S46)","v":0},{"$f":"MIN(R86,'COSR Calculation'!T46)","v":0},{"$f":"MIN(S86,'COSR Calculation'!U46)","v":0},{"$f":"MIN(T86,'COSR Calculation'!V46)","v":0},{"$f":"MIN(U86,'COSR Calculation'!W46)","v":0},{"$f":"MIN(V86,'COSR Calculation'!X46)","v":0},{"$f":"MIN(W86,'COSR Calculation'!Y46)","v":0}]
["Cash Flow after COSR",null,null,{"$f":"D80+D81","v":0},{"$f":"E80+E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Operating Income after COSR",null,null,{"$f":"D79+D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR with COSR",null,null,{"$f":"IF(D54<=0,0,((D79+D81)/D54))","v":0},{"$f":"IF(E54<=0,0,((E79+E81)/E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D54*1.2","v":0},{"$f":"E54*1.1","v":0},{"$f":"F54*1.1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D85-D79<0,0,D85-D79)","v":0},{"$f":"IF(E85-E79<0,0,E85-E79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"COSR Calculation","index":15,"n_rows":49,"n_cols":20,"rows_kept":49,"cut":false,"hidden":false,"merged":[[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[26,0,26,1],[21,0,21,1],[22,0,22,4],[23,0,23,4],[6,0,6,1],[7,0,7,1],[8,0,8,1],[12,0,12,1],[15,0,15,1],[16,0,16,1],[17,0,17,4],[20,0,20,1],[9,0,9,1],[48,0,48,19],[44,0,44,4],[45,0,45,4],[46,0,46,4],[47,0,47,4],[5,0,5,1],[4,0,4,1],[43,0,43,4],[42,0,42,4],[40,0,40,4],[27,0,27,1],[29,0,29,1],[30,0,30,1],[31,0,31,4],[32,0,32,4],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,4],[28,0,28,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[0,0,0,18],[2,3,2,4],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,13,4,13],[3,18,4,18],[3,3,4,3]]}
["HHC Article 1 Cash Flow (CF) for COSR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"}]
["Total Number of Manager Units:",null,{"$f":"'Max Funds and Unit Mix'!AB31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["Total HHC Assisted Units:",null,{"$f":"'Max Funds and Unit Mix'!G31","v":0},{"$f":"IF('Proposed Project'!$AK$7=\"\",\"\",IF('Proposed Project'!$AK$7=\"Yes\",\"Rural Area\",\"Metropolitan Area\"))","v":""},null,0,null,null,1,null,null,2,null,null,3,null,null,5]
["Total Units:",null,{"$f":"'Max Funds and Unit Mix'!E31","v":0},"AMI\nLevel","Loan Limit 0 Bedroom","0 Bedroom Units","Total Loan 0 Bedroom","Loan Limit 1 Bedroom","1 Bedroom Units","Total Loan 1 Bedroom","Loan Limit 2 Bedroom","2 Bedroom Units","Total Loan 2 Bedroom","Loan Limit 3 Bedroom","3 Bedroom Units","Total Loan 3 Bedroom","Loan Limit 4-5 Bedroom","4-5 Bedroom Units","Total Loan 4-5 Bedroom"]
["Max HHC Assist. Units §102(e)(2)",null,{"$f":"IF(C4>20,ROUNDDOWN(C4*0.49,0),C4)","v":0}]
["COSR Per Unit Total §103(a)(5)",null,{"$f":"T10","v":0},"30% AMI",{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",320000,400000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$F$3,'Max Funds and Unit Mix'!$C$5:$D$30,D6)","v":0},{"$f":"IF(E6=\"\",\"\",E6*F6)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",360000,450000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$I$3,'Max Funds and Unit Mix'!$C$5:$D$30,D6)","v":0},{"$f":"IF(H6=\"\",\"\",H6*I6)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",400000,500000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$L$3,'Max Funds and Unit Mix'!$C$5:$D$30,D6)","v":0},{"$f":"IF(K6=\"\",\"\",K6*L6)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",432000,540000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$O$3,'Max Funds and Unit Mix'!$C$5:$D$30,D6)","v":0},{"$f":"IF(N6=\"\",\"\",N6*O6)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",464000,580000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$2,'Max Funds and Unit Mix'!$C$5:$D$30,D6)+SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$3,'Max Funds and Unit Mix'!$C$5:$D$30,D6)","v":0},{"$f":"IF(Q6=\"\",\"\",Q6*R6)","v":""}]
["COSR CF Total §108(b)",null,{"$f":"-SUMIF(F41:T41,\"<0\")","v":0},"25% AMI",{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",320000,400000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$H$3,'Max Funds and Unit Mix'!$C$5:$D$30,D7)","v":0},{"$f":"IF(E7=\"\",\"\",E7*F7)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",360000,450000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$I$3,'Max Funds and Unit Mix'!$C$5:$D$30,D7)","v":0},{"$f":"IF(H7=\"\",\"\",H7*I7)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",400000,500000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$L$3,'Max Funds and Unit Mix'!$C$5:$D$30,D7)","v":0},{"$f":"IF(K7=\"\",\"\",K7*L7)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",432000,540000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$O$3,'Max Funds and Unit Mix'!$C$5:$D$30,D7)","v":0},{"$f":"IF(N7=\"\",\"\",N7*O7)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",464000,580000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$2,'Max Funds and Unit Mix'!$C$5:$D$30,D7)+SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$3,'Max Funds and Unit Mix'!$C$5:$D$30,D7)","v":0},{"$f":"IF(Q7=\"\",\"\",Q7*R7)","v":""}]
["COSR (lesser of Per Unit or CF)",null,{"$f":"MIN(C6,C7)","v":0},"20% AMI",{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",320000,400000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$H$3,'Max Funds and Unit Mix'!$C$5:$D$30,D8)","v":0},{"$f":"IF(E8=\"\",\"\",E8*F8)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",360000,450000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$I$3,'Max Funds and Unit Mix'!$C$5:$D$30,D8)","v":0},{"$f":"IF(H8=\"\",\"\",H8*I8)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",400000,500000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$L$3,'Max Funds and Unit Mix'!$C$5:$D$30,D8)","v":0},{"$f":"IF(K8=\"\",\"\",K8*L8)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",432000,540000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$O$3,'Max Funds and Unit Mix'!$C$5:$D$30,D8)","v":0},{"$f":"IF(N8=\"\",\"\",N8*O8)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",464000,580000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$2,'Max Funds and Unit Mix'!$C$5:$D$30,D8)+SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$3,'Max Funds and Unit Mix'!$C$5:$D$30,D8)","v":0},{"$f":"IF(Q8=\"\",\"\",Q8*R8)","v":""}]
["COSR 5% Max §108(e)",null,{"$f":"MIN(C6,C8)*0.05","v":0},"15% AMI",{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",320000,400000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$H$3,'Max Funds and Unit Mix'!$C$5:$D$30,D9)","v":0},{"$f":"IF(E9=\"\",\"\",E9*F9)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",360000,450000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$I$3,'Max Funds and Unit Mix'!$C$5:$D$30,D9)","v":0},{"$f":"IF(H9=\"\",\"\",H9*I9)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",400000,500000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$L$3,'Max Funds and Unit Mix'!$C$5:$D$30,D9)","v":0},{"$f":"IF(K9=\"\",\"\",K9*L9)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",432000,540000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$O$3,'Max Funds and Unit Mix'!$C$5:$D$30,D9)","v":0},{"$f":"IF(N9=\"\",\"\",N9*O9)","v":""},{"$f":"IF($D$3=\"\",\"\",IF($D$3=\"Rural Area\",464000,580000))","v":""},{"$f":"SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$2,'Max Funds and Unit Mix'!$C$5:$D$30,D9)+SUMIFS('Max Funds and Unit Mix'!$G$5:$H$30,'Max Funds and Unit Mix'!$A$5:$B$30,$R$3,'Max Funds and Unit Mix'!$C$5:$D$30,D9)","v":0},{"$f":"IF(Q9=\"\",\"\",Q9*R9)","v":""},"Total"]
["COSR 7% Max §108(e)",null,{"$f":"MIN(C6,C8)*0.07","v":0},{"$f":"SUM(F6:F9)+SUM(I6:I9)+SUM(L6:L9)+SUM(O6:O9)+SUM(R6:R9)","v":0},"Efficiency:",{"$f":"SUM(F6:F9)","v":0},{"$f":"SUM(G6:G9)","v":0},"1 Bedroom:",{"$f":"SUM(I6:I9)","v":0},{"$f":"SUM(J6:J9)","v":0},"2 Bedroom:",{"$f":"SUM(L6:L9)","v":0},{"$f":"SUM(M6:M9)","v":0},"3 Bedroom:",{"$f":"SUM(O6:O9)","v":0},{"$f":"SUM(P6:P9)","v":0},"4+ Bedrm:",{"$f":"SUM(R6:R9)","v":0},{"$f":"SUM(S6:S9)","v":0},{"$f":"G10+J10+M10+P10+S10","v":0}]
["INCOME FROM HOUSING UNITS",null,"Project Amount","Proration","Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
[{"$f":"\"HHC Assisted Units - \"&'Cash Flow'!I3","v":"HHC Assisted Units - Restricted Rents"},null,null,{"$f":"IF($C$4=0,0,$C$3/($C$4-$C$2))","v":0},2.5000000000000001E-2,{"$f":"IF('Cash Flow'!K3=1,'Max Funds and Unit Mix'!AS32,'Max Funds and Unit Mix'!AS33)","v":0},{"$f":"F12*(1+$E12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
["Program:"," ",{"$f":"Operating!D36","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C14=0,0,C14*D14)","v":0},{"$f":"F14*(1+$E14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program:"," ",{"$f":"Operating!D37","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C15=0,0,C15*D15)","v":0},{"$f":"F15*(1+$E15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Subsidies",null,{"$f":"Operating!D38","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C16=0,0,C16*D16)","v":0},{"$f":"F16*(1+$E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other: (specify)",null,{"$f":"Operating!D39","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C17=0,0,C17*D17)","v":0},{"$f":"F17*(1+$E17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - HOUSING",null,null,null,null,{"$f":"SUM(F12:F17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OTHER INCOME",null,"Project Amount","Proration","Inflation"]
["Laundry & Vending",null,{"$f":"Operating!D40","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C21=0,0,C21*D21)","v":0},{"$f":"F21*(1+$E21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Income    ",null,{"$f":"Operating!D41+Operating!D42","v":0},{"$f":"$D$12","v":0},2.5000000000000001E-2,{"$f":"IF(C22=0,0,C22*D22)","v":0},{"$f":"F22*(1+$E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - OTHER",null,null,null,null,{"$f":"SUM(F21:F22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GROSS POTENTIAL INCOME - TOTAL",null,null,null,null,{"$f":"F18+F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
["VACANCY ASSUMPTIONS "]
["HHC Assisted Units vacancy rate",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["HHC Assisted Units",null,null,null,null,{"$f":"F12*F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,null,null,0.05,{"$f":"$E$29*(F14+F15)","v":0},{"$f":"$E$29*(G14+G15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A17","v":"Other: (specify)"},null,null,null,0.05,{"$f":"$E30*F17","v":0},{"$f":"$E30*G17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry, Vending & Other Income ",null,null,null,0.05,{"$f":"$E31*(F21+F22)","v":0},{"$f":"$E31*(G21+G22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL VACANCY LOSS",null,null,null,null,{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EFFECTIVE GROSS INCOME ",null,null,null,null,{"$f":"F24-F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OP. EXP. & RESERVE DEPOSITS",null,"Project Amount","Proration","Inflation"]
["Residential Expenses\n(w/o RE Taxes & Supportive Services Costs)",null,{"$f":"Operating!D110-Operating!D92-Operating!D108","v":0},{"$f":"$D$12","v":0},3.5000000000000003E-2,{"$f":"IF(C36=0,0,C36*D36)","v":0},{"$f":"F36*(1+$E36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,{"$f":"Operating!D92","v":0},{"$f":"$D$12","v":0},0.02,{"$f":"IF(C37=0,0,C37*D37)","v":0},{"$f":"F37*(1+$E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Required Replacement Reserve Deposits",null,{"$f":"Operating!D112","v":0},{"$f":"$D$12","v":0},0,{"$f":"IF(C38=0,0,C38*D38)","v":0},{"$f":"F38*(1+$E38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Required Other Reserve Deposits",null,{"$f":"Operating!D113+Operating!D114+Operating!D115","v":0},{"$f":"$D$12","v":0},0,{"$f":"IF(D39=0,0,C39*D39)","v":0},{"$f":"F39*(1+$E39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL OPERATING EXPENSES & RESERVES",null,null,null,null,{"$f":"SUM(F36:F39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HHC NET OPERATING INCOME - CASH FLOW",null,null,null,null,{"$f":"F33-F40","v":0},{"$f":"G33-G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["HHC CASH FLOW"]
["HHC - COSR DISTRIBUTIONS (5% max per year)",null,null,null,null,{"$f":"IF(F41<0,MIN($C$9,-F41),0)","v":0},{"$f":"IF(G41<0,MIN($C$9,-G41),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["COSR distributions cumulative",null,null,null,null,{"$f":"F43","v":0},{"$f":"F44+G43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow with COSR distribution",null,null,null,null,{"$f":"F41+F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HHC - COSR DISTRIBUTIONS (7% max per year)",null,null,null,null,{"$f":"IF(F41<0,MIN($C$10,-F41),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COSR distributions cumulative",null,null,null,null,{"$f":"F46","v":0},{"$f":"F47+G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Flow with COSR distribution",null,null,null,null,{"$f":"F41+F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Proration % Explanation and Comments"]

{"sheet":"Selection Criteria","index":16,"n_rows":120,"n_cols":41,"rows_kept":120,"cut":false,"hidden":false,"merged":[[0,35,0,37],[0,0,0,34],[6,32,6,35],[21,1,21,14],[32,21,32,29],[6,22,6,25],[85,0,85,35],[53,6,53,7],[53,0,53,5],[53,8,53,15],[71,0,71,29],[76,24,77,37],[80,0,80,19],[53,35,53,37],[53,18,53,34],[58,30,58,31],[59,30,59,31],[60,30,60,31],[64,0,64,35],[65,30,65,31],[74,36,74,37],[85,36,85,37],[70,36,70,37],[72,0,72,29],[70,0,70,29],[73,30,73,31],[94,32,94,34],[95,32,95,34],[95,28,95,31],[97,32,97,34],[96,32,96,34],[109,1,109,33],[96,0,96,19],[97,0,97,19],[96,28,96,31],[98,16,98,19],[98,20,98,23],[103,34,103,35],[107,34,107,35],[107,0,107,33],[106,0,106,33],[104,34,104,35],[71,32,71,35],[72,32,72,35],[81,20,81,23],[75,0,75,37],[71,36,71,37],[72,36,72,37],[73,36,73,37],[76,0,76,19],[76,20,76,23],[84,0,84,19],[86,0,86,37],[95,0,95,19],[78,24,79,37],[77,0,77,19],[78,0,78,19],[89,32,89,34],[88,28,88,31],[89,28,89,31],[87,0,87,35],[93,36,93,37],[94,28,94,31],[91,28,91,31],[88,32,88,34],[91,24,91,27],[92,20,92,23],[92,0,92,19],[88,24,88,27],[89,24,89,27],[88,0,88,19],[89,0,89,19],[81,0,81,19],[84,24,84,26],[29,36,29,37],[69,36,69,37],[82,0,82,19],[79,20,79,23],[73,0,73,29],[77,20,77,23],[67,32,67,35],[69,0,69,29],[66,0,66,29],[67,0,67,29],[79,0,79,19],[80,20,80,23],[78,20,78,23],[66,30,66,31],[73,32,73,35],[69,30,69,31],[70,30,70,31],[71,30,71,31],[72,30,72,31],[66,36,66,37],[30,36,30,37],[29,30,29,35],[74,0,74,35],[70,32,70,35],[26,30,26,35],[31,36,31,37],[30,15,30,20],[20,15,20,21],[13,0,13,14],[12,0,12,35],[15,22,15,35],[15,15,15,21],[15,1,15,14],[14,0,14,14],[13,15,13,37],[17,1,17,14],[17,15,17,21],[18,22,18,35],[14,22,14,35],[19,1,19,14],[14,15,14,21],[29,21,29,29],[30,21,30,29],[16,1,16,14],[16,15,16,21],[28,30,28,35],[28,36,28,37],[33,36,33,37],[27,1,27,14],[26,1,26,14],[27,15,27,20],[35,30,35,35],[31,15,31,20],[31,30,31,35],[32,30,32,35],[35,1,35,14],[30,1,30,14],[31,1,31,14],[35,15,35,20],[34,21,34,29],[33,15,33,20],[34,15,34,20],[28,1,28,14],[28,21,28,29],[31,21,31,29],[33,21,33,29],[28,15,28,20],[35,21,35,29],[30,30,30,35],[27,21,27,29],[27,30,27,35],[48,0,48,35],[50,27,50,33],[63,0,63,29],[37,36,37,37],[33,30,33,35],[34,30,34,35],[32,1,32,14],[37,1,37,14],[38,36,38,37],[36,36,36,37],[37,15,37,20],[36,1,36,14],[36,30,36,35],[36,15,36,20],[37,30,37,35],[35,36,35,37],[37,21,37,29],[34,36,34,37],[32,36,32,37],[33,1,33,14],[34,1,34,14],[32,15,32,20],[38,0,38,35],[36,21,36,29],[69,32,69,35],[63,32,63,35],[67,30,67,31],[68,0,68,35],[57,30,57,31],[62,0,62,29],[49,0,49,17],[50,18,50,26],[49,34,49,37],[49,18,49,26],[56,36,56,37],[68,36,68,37],[66,32,66,35],[64,36,64,37],[46,19,46,23],[45,19,45,23],[44,19,44,23],[67,36,67,37],[40,36,40,37],[45,24,45,28],[46,24,46,28],[44,0,44,18],[46,33,46,35],[88,36,88,37],[87,36,87,37],[91,32,91,34],[92,36,92,37],[90,20,90,23],[94,24,94,27],[90,32,90,34],[93,32,93,34],[92,32,92,34],[90,36,90,37],[88,20,88,23],[91,20,91,23],[93,20,93,23],[89,36,89,37],[93,28,93,31],[92,24,92,27],[89,20,89,23],[6,36,6,37],[6,26,6,31],[6,15,6,21],[6,1,6,14],[8,32,8,35],[29,15,29,20],[11,0,11,4],[18,1,18,14],[17,22,17,35],[26,21,26,29],[26,15,26,20],[29,1,29,14],[23,36,23,37],[25,36,25,37],[26,36,26,37],[27,36,27,37],[24,36,24,37],[15,36,15,37],[21,36,21,37],[22,36,22,37],[25,0,25,35],[23,22,23,35],[20,1,20,14],[8,36,8,37],[1,36,1,37],[2,0,2,35],[5,26,5,31],[4,0,4,14],[4,15,4,37],[5,15,5,21],[2,36,2,37],[5,0,5,14],[3,0,3,35],[3,36,3,37],[5,22,5,25],[5,32,5,35],[5,36,5,37],[1,0,1,35],[8,1,8,14],[9,1,9,14],[10,32,10,35],[7,1,7,14],[7,22,7,25],[10,1,10,14],[10,36,10,37],[7,15,7,21],[8,15,8,21],[9,26,9,31],[10,26,10,31],[9,15,9,21],[10,15,10,21],[8,22,8,25],[7,26,7,31],[8,26,8,31],[7,32,7,35],[9,32,9,35],[9,36,9,37],[7,36,7,37],[9,22,9,25],[40,0,40,25],[40,26,40,35],[41,0,41,25],[39,11,39,37],[41,36,41,37],[44,36,44,37],[45,29,45,30],[44,33,44,35],[45,33,45,35],[42,36,42,37],[45,0,45,18],[41,26,41,35],[42,0,42,25],[42,26,42,35],[43,0,43,35],[43,36,43,37],[45,31,45,32],[45,36,45,37],[39,0,39,10],[14,36,14,37],[10,22,10,25],[12,36,12,37],[23,1,23,14],[24,1,24,14],[23,15,23,21],[24,15,24,21],[24,22,24,35],[18,36,18,37],[19,22,19,35],[17,36,17,37],[16,22,16,35],[19,15,19,21],[16,36,16,37],[19,36,19,37],[20,36,20,37],[20,22,20,35],[18,15,18,21],[21,22,21,35],[22,22,22,35],[22,15,22,21],[21,15,21,21],[22,1,22,14],[11,5,11,37],[57,0,57,29],[50,34,50,37],[44,24,44,28],[44,29,44,30],[44,31,44,32],[51,36,51,37],[51,0,51,35],[63,36,63,37],[60,36,60,37],[58,36,58,37],[59,36,59,37],[56,0,56,31],[61,32,61,35],[62,32,62,35],[61,0,61,29],[57,36,57,37],[56,32,56,35],[57,32,57,35],[58,0,58,29],[59,0,59,29],[46,0,46,18],[46,29,46,30],[46,31,46,32],[46,36,46,37],[65,36,65,37],[61,30,61,31],[62,30,62,31],[55,0,55,35],[54,0,54,35],[47,34,47,35],[65,0,65,29],[63,30,63,31],[53,16,53,17],[61,36,61,37],[65,32,65,35],[62,36,62,37],[50,0,50,17],[49,27,49,33],[54,36,54,37],[47,0,47,33],[58,32,58,35],[59,32,59,35],[60,32,60,35],[60,0,60,29],[47,36,47,37],[48,36,48,37],[52,0,52,37],[55,36,55,37],[107,36,107,37],[102,34,102,35],[102,1,102,33],[104,0,104,33],[110,36,110,37],[108,36,108,37],[108,34,108,35],[108,1,108,33],[109,34,109,35],[109,36,109,37],[105,1,105,35],[110,0,110,35],[119,36,119,37],[116,34,116,35],[114,36,114,37],[116,36,116,37],[111,31,111,33],[111,18,111,19],[119,34,119,35],[113,0,113,37],[116,0,116,33],[117,0,117,33],[119,0,119,33],[118,36,118,37],[118,34,118,35],[117,36,117,37],[114,1,114,33],[115,1,115,37],[111,34,111,35],[111,36,111,37],[114,34,114,35],[101,36,101,37],[97,20,97,23],[94,0,94,19],[83,24,83,26],[83,20,83,23],[82,20,82,23],[106,34,106,35],[103,1,103,33],[106,36,106,37],[95,36,95,37],[91,36,91,37],[96,36,96,37],[97,36,97,37],[97,28,97,31],[96,20,96,23],[96,24,96,27],[97,24,97,27],[95,24,95,27],[94,20,94,23],[103,36,104,37],[83,27,84,37],[84,20,84,23],[83,0,83,19],[98,36,98,37],[90,0,90,19],[95,20,95,23],[93,0,93,19],[117,34,117,35],[112,0,112,35],[112,36,112,37],[118,0,118,33],[111,20,111,30],[111,0,111,17],[91,0,91,19],[93,24,93,27],[90,28,90,31],[90,24,90,27],[92,28,92,31],[105,36,105,37],[99,36,99,37],[100,0,100,37],[101,34,101,35],[101,1,101,33],[102,36,102,37],[99,0,99,35],[94,36,94,37],[98,0,98,15],[98,24,98,35]]}
["Application Selection Criteria §111 (150 Points Max)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Proposed Project'!AJ1","v":"2022-02-11"}]
["Total Self Score (must meet all minimum score requirements)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AK3<18,AK55<10,AK100<15),0,AK3+AK52+AK55+AK75+AK86+AK100+AK111+AK113)","v":0}]
["Development Team Experience, §111(a) 35 Points Max - must score a minimum of 18 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK4+AK13+AK26+AK39<18,0,AK4+AK13+AK26+AK39)","v":0}]
["Developer Experience §111(a)(1) - Applications will be scored based on the number of affordable rental housing developments completed by the project developer over the past five years, including supportive housing Projects completed in the last three years serving persons similar to the Target Population. Applicant should address whether these projects were completed timely and within budget. Delays and cost overruns must be explained. - 10 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(AK7:AL11),10)","v":0}]
["Enter the Name of the Entity Qualifying for Experience:"]
["Project Name and Address ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Type",null,null,null,null,null,null,"Served persons similar to Target Pop.",null,null,null,"Completed timely & within budget",null,null,null,null,null,"Date Completed",null,null,null,"Points"]
[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,{"$f":"IF(AND(P7=\"Affordable Rental Housing Development\",AA7=\"yes\",AG7>=$AM$7),2,IF(AND(P7=\"Supportive Housing Project\",W7=\"Yes\",AA7=\"yes\",AG7>=$AM$8),2,0))","v":0},null,{"$f":"'HHC Cover Page'!A47-(365*5)","v":"2017-03-02"}]
[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,{"$f":"IF(AND(P8=\"Affordable Rental Housing Development\",AA8=\"yes\",AG8>=$AM$7),2,IF(AND(P8=\"Supportive Housing Project\",W8=\"Yes\",AA8=\"yes\",AG8>=$AM$8),2,0))","v":0},null,{"$f":"'HHC Cover Page'!A47-(365*3)","v":"2019-03-02"}]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P9=\"Affordable Rental Housing Development\",AA9=\"yes\",AG9>=$AM$7),2,IF(AND(P9=\"Supportive Housing Project\",W9=\"Yes\",AA9=\"yes\",AG9>=$AM$8),2,0))","v":0}]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P10=\"Affordable Rental Housing Development\",AA10=\"yes\",AG10>=$AM$7),2,IF(AND(P10=\"Supportive Housing Project\",W10=\"Yes\",AA10=\"yes\",AG10>=$AM$8),2,0))","v":0}]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P11=\"Affordable Rental Housing Development\",AA11=\"yes\",AG11>=$AM$7),2,IF(AND(P11=\"Supportive Housing Project\",W11=\"Yes\",AA11=\"yes\",AG11>=$AM$8),2,0))","v":0}]
["If applicable, explain delays and cost overruns "]
["Applicant Ownership and Operations Experience §111(a)(2) - experience (under a long-term master lease or similar arrangement) owning or operating supportive and/or affordable rental housing developments. - 5 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(AK16:AL25),5)","v":0}]
["Enter the Name of the Entity Qualifying for Experience:"]
["Project Name and Address ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Type",null,null,null,null,null,null,"Agency Restricting Occupancy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Points"]
[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,{"$f":"IF(P16=\"Affordable Rental Housing Development\",0.5,IF(P16=\"Supportive Housing Project\",1,0))","v":0}]
[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,0]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,0]
[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,0]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,0]
["Property Manager Experience §111(a)(3) - number of affordable and Supportive housing developments managed by the designated property management agent at the time of application. -  5 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(AK28:AL38),5)","v":0}]
[null,"Project Name and Address ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Type",null,null,null,null,null,"Project Owner",null,null,null,null,null,null,null,null,"Project has operated for at least two years with units restricted to people experiencing homelessness.",null,null,null,null,null,"Points"]
[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,{"$f":"IF(P28=\"Affordable Rental Housing Development\",0.5,IF(AND(P28=\"Supportive Housing Project\",AE28=\"yes\"),1,0))","v":0}]
[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,0]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,0]
[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,0]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,0]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Lead Service Provider Experience §111(a)(4)(a) & (b) - experience in the last five years providing comprehensive case management and tenancy support to people experiencing homelessness, and for demonstrated expertise working with the Target Population - 15 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(15,AK41+AK42+AK43+AK44+AK48+AK49)","v":0}]
["Lead Service Provider Name:"]
["(1) Years of experience in permanent Supportive housing - 3 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA41=\"One to two years\",1,IF(AA41=\"Three to four years\",2,IF(AA41=\"Five or more years\",3,0)))","v":0}]
["(2) Number of projects or contracts in permanent Supportive housing - 3 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA42=\"One to two projects\",1,IF(AA42=\"Three to four projects\",2,IF(AA42=\"Five or more projects\",3,0)))","v":0}]
["(3) Years of experience serving the Target Population - 3 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA43=\"One to two years\",1,IF(AA43=\"Three to four years\",2,IF(AA43=\"Five or more years\",3,0)))","v":0}]
["(4) Experience providing comprehensive case management, where members of the Target Population were at least 20 percent of the LSP’s clients during the years for which points are sought in any of the following. To receive points under subsection, the Lead Service Provider must have current staff expertise AND organizational experience: (i)Connecting members of the Target Population and/or Homeless individuals with community-based health care services, including linkage to primary care services and behavioral health care; and (ii) Staff expertise and experience must be documented through resumes, job descriptions, contracts, staff training descriptions, and letters from Continuums of Care or other supportive services organizations.  - 2 Points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MIN(SUM(AK46:AL47),2))","v":0}]
["Project Name and Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project type",null,null,null,null,"LSP staff & Org exp. §111(a)(4)(b)(4)(i) & (ii)",null,null,null,null,"Total Clients",null,"# of Target Pop.",null,"% of Target Pop to total clients",null,null,"Points"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD46=\"\",0,AF46/AD46)","v":0},null,null,{"$f":"IF(AND(T46<>\"\",Y46<>\"\",AH46>=0.2),2,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD47=\"\",0,AF47/AD47)","v":0},null,null,{"$f":"IF(AH47>=0.2,2,0)","v":0}]
["(5) Experience of a partner agency. Have you attached an executed agreement between the two agencies that meets the requirements of §111(a)(4)(b)(5)? Executed agreements must meet all the requirements §111(a)(4)(b)(5)(ii)(a)-(f) to receive points  - 2 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI48=\"Yes\",2,0)","v":0}]
["(6) Success in meeting or exceeding specified outcome measures for housing stability under a government contract for at least two years as a LSP in Permanent Supportive housing serving persons experiencing homelessness - 2 Points; must attach documentation to receive points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB51=\"Yes\",AI51>=24),2,0)","v":0}]
["Housing Project or Program Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Agency Contracting for Services",null,null,null,null,null,null,null,null,"Housing Stability Measured",null,null,null,null,null,null,"Months Measured"]
[]
["Supportive Housing (SH) §111(b) - 25 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ54>=0.3,25,IF(AJ54>=0.25,21,IF(AJ54>=0.2,17,IF(AJ54>=0.15,13,IF(AJ54>=0.1,9,IF(AJ54>=0.05,5,0))))))","v":0}]
["(1) Percentage of Total Projects Units that are Assisted Units - 25 points max\n"]
["Number of Project Units",null,null,null,null,null,{"$f":"'Max Funds and Unit Mix'!E31","v":0},null,"Total Number of SH Units",null,null,null,null,null,null,null,{"$f":"'Max Funds and Unit Mix'!I31+'Max Funds and Unit Mix'!K31","v":0},null,"Percentage of Project Units that are Assisted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G54=0,0,Q54/G54)","v":0}]
["Supportive Services Plan (SSP) §111(c) - 25 Points Max- must score a minimum of 10 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK56+AK65+AK69<10,0,AK56+AK65+AK69)","v":0}]
["(1) Applications for projects will be scored based on the following: - 17 Points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK57+AK61+AK62+AK63+AK64","v":0}]
["   a. Quality and Quantity of Services - 7 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSP Page#",null,null,null,{"$f":"AK58+AK59+AK60","v":0}]
["      (1) The services provided are of appropriate quality and quantity for the Target Population - 2 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE58=\"Yes\",2,0)","v":0}]
["      (2) Staff experience, credentials, and job duties include appropriate skills in cultural competency - 2 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE59=\"Yes\",2,0)","v":0}]
["      (3) The service delivery model, tailored to persons experiencing homelessness impacted with one or more chronic health or behavioral health conditions, that includes, but is not limited to, the following - 3 points\n       i. Use of a critical time intervention or assertive community treatment model\n      ii. Cognitive behavioral therapy\n      iii. Trauma-informed care\n      iv. Motivational interviewing and other tools to encourage engagement in services \n       v. Other practices recognized as evidenced-based by the Substance Abuse and Mental Health Services Administration, DHCS, HUD, or other federal or state public agencies.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE60=\"Yes\",3,0)","v":0}]
["   b. The accessibility of services, whether they are on-site or in close proximity to the Project, including the hours they are available, and the frequency, travel time and cost of transportation required to access them, including both public transportation and private transportation services, and how the service provider will assist in the expense of public transportation - 2 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE61=\"Yes\",2,0)","v":0}]
["   c. Adherence to §113,  Housing First principles in the provision of services, including provision of flexible services that facilitate Permanent housing access and housing stability - 2 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE62=\"Yes\",2,0)","v":0}]
["   d. The degree to which the building space supports social interaction, the provision of services and ensures the safety of all residents, especially those more vulnerable, such as persons with a history of trauma, children, elderly, etc. - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE63=\"Yes\",1,0)","v":0}]
["   e. The levels of linkages with local systems for ending homelessness and community-based health care resources for members of the Target Population, including - 5 points\n      1. Participation, verified by the local Continuum of Care, in a local CES that is fully established.\n      2.The degree of coordination with primary care providers, behavioral health providers, and health care facilities.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE64=\"Yes\",5,0)","v":0}]
["(2) Resident Involvement (points will be awarded based on the quality of) - 3 Points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK66:AL68)","v":0}]
["   a. Strategies to engage residents to encourage participation in services - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE66=\"Yes\",1,0)","v":0}]
["   b. Strategies to engage residents in services planning and operations - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE67=\"Yes\",1,0)","v":0}]
["   c. Tenant satisfaction surveys to inform and improve services, building operations, and property management - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE68=\"Yes\",1,0)","v":0}]
["(3) The adequacy of the services budget and the reliability over time of services funding. - 5 Points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK70:AL74)","v":0}]
["   a. The adequacy/accuracy of budgeted income sources/uses and the consistency of these amounts with other sections of the services plan - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE70=\"Yes\",1,0)","v":0}]
["   b. The completeness, accuracy, specificity and clarity of the budget document - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE71=\"Yes\",1,0)","v":0}]
["   c. The extent to which the major services funding sources have been accessed by the designated service providers or Applicant in the past - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE72=\"Yes\",1,0)","v":0}]
["   d. Track record of Applicant & providers in filling gaps in services funding left by loss of major funding sources - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE73=\"Yes\",1,0)","v":0}]
["   e. The percentage of the total services budget that is committed at the time of application - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE74=\"Yes\",1,0)","v":0}]
["Utilization of Funds to Offset Requests §111(d) - 10 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U85=\"Yes\",MIN(AO82,10),MIN(10,AO83))","v":0}]
[{"$f":"IF(U85=\"\",\"\",IF(U85=\"Yes\",Dropdowns!H63,Dropdowns!H64))","v":"(3) For other projects not utilizing 9% competitive low-income housing tax credits, 0.75 points will be awarded for each 5 percentage point increment above 50% up to 10 Points Max."}]
["1. Total residential development cost (Dev Budget cell R123)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!R123","v":0}]
["2. Less: Deferred Developer Fee (Dev Fee 2021 cell I10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Fee 2021'!I10","v":0}]
["3. Less: Land Donations where value is not established by current appraisal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<= Must attach land appraisal if including a land donation as part of leverage calculation"]
["4. Eligible residential development costs (1 - 2 -3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U77-U78-U79","v":0}]
["5. Percentage of Total Development Cost attributed to HHC-Assisted Units (Max Funds and Unit Mix cell S44)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Funds and Unit Mix'!S44","v":0}]
["6. Funding Attributable to HHC Assisted Units (4 * 5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U80*U81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FLOOR($Y$84,0.05)","v":0},{"$f":"IF(AM82-0.5<0,0,(AM82-0.5)/0.05)","v":0},{"$f":"AN82*0.375","v":0}]
["7. Less: HHC Capital Loan Amount (Max Funds and Unit Mix cell S36)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Sources'!I30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FLOOR($Y$84,0.05)","v":0},{"$f":"IF(AM83-0.5<0,0,(AM83-0.5)/0.05)","v":0},{"$f":"AN83*0.75","v":0}]
["8. Other Dev Funds (Non-HCD) Attributable to HHC Assisted Units (6 - 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U82-U83","v":0},null,null,null,{"$f":"IF(U83=0,0,U84/U83)","v":0},null,null,"<= Other development funds as a % of HHC Competitive capital funds (8 / 7)"]
["9. Is Project applying for or receiving 9% Tax Credits (Applicant cell Z5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Proposed Project'!Z5=\"9%\",\"Yes\",\"No\")","v":"No"}]
["Leverage of Rental or Operating Subsidies §111(e) - 15 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AK99,15)","v":0}]
["Applications will be scored based on the percentage of Assisted Units that either: a. Have committed project-based rental or operating subsidies substantially similar in terms to project-based housing choice vouchers to indicate a high likelihood of receiving similar funding for the proposed project; or b. Are restricted to rents not exceeding 30 percent of household income, with project feasibility determined based on the assumption that rents will be affordable to tenants of existing projects targeting Homeless populations, as specified in the HHC application - 1 point will be awarded for each 5 percentage point increment."]
["A  Total Number of HHC Assisted Units (Max Funds and Unit Mix cell G31)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Funds and Unit Mix'!G31","v":0}]
["B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",null,null,null,"D ",null,null,null,"E",null,null,null,"F",null,null,"G","H"]
["Rental or Operating Subsidy Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Subsidized HHC Assisted Units",null,null,null,"AMI Level of Units",null,null,null,"% Of Total\n(C divided by A)",null,null,null,"Scoring Increment Factor",null,null,"Increments","Points\n1 point  x G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U91=\"\",0,U91/$AK$88)","v":0},null,null,null,{"$f":"FLOOR(AC91,0.05)","v":0},null,null,{"$f":"IF(AC91=0,0,AG91/$Y$99)","v":0},{"$f":"IF(OR(U91=\"\",Y91=\"\",AK88=0),0,AJ91*1)","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,0,null,null,null,0,null,null,0,{"$f":"AJ92*1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals",null,null,null,{"$f":"SUM(U91:X98)","v":0},null,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(AK91:AL98),15)","v":0}]
["Readiness to Proceed §111(f) - 30 Points Max - must score a minimum of 15 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK102+AK103+AK104+AK106+AK109+AK110<15,0,AK102+AK103+AK104+AK106+AK109+AK110)","v":0}]
["Any application demonstrating that a particular category is not applicable to project readiness for the subject project shall be awarded points in that category. "]
["(1)","Obtained enforceable commitments (EFC) for all construction financing, not including tax-exempt bonds, low-income housing tax credits, and funding to be provided by another Department program. Other Department funds must be awarded prior to the application deadline. All EFCs must be inserted following the Dev Sources worksheet in the UA: (1) Use a colored sheet of paper to separate commitments; (2) Highlight the following required information on each EFC: (a) Applicant or the ultimate owner is named as the borrower; (b) Project name; (c) Project site's address, assessor's parcel number or legal description; (d) Amount, interest rate and terms of the financing being committed; and (e) Commitment must be fully executed by all parties. (f) If a prepaid ground lease loan is included in the commitments, include 3rd Party documentation justifying the commercial rent - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AI102=\"Yes\",AI102=\"N/A\"),5,0)","v":0}]
["(2)","Completion and submittal of all necessary environmental clearances (HTF Environmental Provisions, NEPA, and CEQA), and completion of a Phase I Environmental Site Assessment and Phase II Environmental studies if necessary. Also, attach Local Jurisdiction and NEPA Responsible Entity Verification of Project Readiness Document - 5 points. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AI103=\"Yes\",AI103=\"N/A\"),5,0)","v":0}]
["(3)","Obtain all necessary and discretionary public land use approvals except building permits and other ministerial approvals, or documented to be an eligible project under AB 2162 - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI104=\"Yes\",5,0)","v":0}]
["Did you obtain land use approval under a nondiscretionary local approval process?"]
["(4)","Site control - 5 points for either (a) or (b) below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(AK107:AL108),5)","v":0}]
["   (a) Applicant has fee title ownership to site or a long-term leasehold securing site meeting the criteria for site control.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AI107=\"Yes\",AI107=\"N/A\"),5,0)","v":0}]
["   (b) Applicant can demonstrate the working drawings are at least 50% complete as certified by the project architect.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AI108=\"Yes\",AI108=\"N/A\"),5,0)","v":0}]
["(5)","Obtained local design review approval to the extent such approval is required - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AI109=\"Yes\",AI109=\"N/A\"),5,0)","v":0}]
["(6)","EFCs for all deferred-payment permanent financing, grants, and subsidies, in accordance with TCAC requirements. Deferred-payment financing, grant funds and subsidies from other HCD programs must be awarded prior to application deadline - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AI110=\"Yes\",AI110=\"N/A\"),5,0)","v":0}]
["Local Need §111(g) - 5 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK112","v":0}]
["Points will be awarded if more than 400 individuals are Homeless in the Applicants geographic jurisdiction using the latest PIT count per NOFA. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CoC:",null,{"$f":"'Proposed Project'!Y4","v":""},null,null,null,null,null,null,null,null,null,null,"PIT Count:",null,null,{"$f":"VLOOKUP(U112,Dropdowns!B63:D120,3,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(IF(AI112>=400,5,0),0)","v":0}]
["Location Efficiency and Access to Destinations §111(h) - 5 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK115+AK117+AK118+AK119+AK120","v":0}]
["Points may be awarded cumulatively across the categories below up to a total of five points. Applicants must provide a map demonstrating proximity for items (1) and (2) to be eligible for the respective points."]
["(1)","Projects located where there is a rapid transit station, light rail station, commuter rail station, ferry terminal, bus station, or public bus stop within one-half mile (one mile for Rural Areas ) from the site, with service at least every 30 minutes (or at least two departures during each peak period for a commuter rail station or ferry terminal) during the hours of 7 am - 9 am and 4 pm – 6 pm, Monday - Friday - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI115=\"Yes\",1,0)","v":0}]
["(2)","Projects that provide a map highlighting the location of the existing and operational services within one-half mile of the project area (two miles for Rural Areas), as follows: "]
["      a. Grocery store which meets the Cal Fresh Program requirements - 1 point ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI117=\"Yes\",1,0)","v":0}]
["      b. Medi-Cal clinic that accepts Medi-Cal payments - 1 point ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI118=\"Yes\",1,0)","v":0}]
["      c. Public elementary, middle or high school - 1 point ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI119=\"Yes\",1,0)","v":0}]
["      d. Licensed child care provider - 1 point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI120=\"Yes\",1,0)","v":0}]

{"sheet":"Certifications & Legal Status","index":17,"n_rows":37,"n_cols":37,"rows_kept":37,"cut":false,"hidden":false,"merged":[[34,0,34,37],[35,0,35,8],[22,36,22,37],[23,36,23,37],[24,36,24,37],[25,36,25,37],[22,0,22,35],[33,0,33,35],[28,0,28,35],[29,0,29,35],[30,0,30,35],[31,0,31,35],[32,0,32,35],[31,36,31,37],[32,36,32,37],[33,36,33,37],[27,0,27,35],[27,36,27,37],[28,36,28,37],[29,36,29,37],[30,36,30,37],[0,0,0,35],[0,36,0,37],[16,0,16,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[14,0,14,37],[15,0,15,37],[10,0,10,8],[10,10,10,18],[5,0,5,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[10,20,10,33],[10,35,10,37],[11,0,11,8],[11,10,11,18],[11,20,11,33],[11,35,11,37],[12,0,12,37],[13,0,13,37],[21,0,21,35],[21,36,21,37],[26,0,26,37],[17,0,17,37],[18,0,18,37],[19,0,19,37],[20,0,20,37],[23,0,23,35],[24,0,24,35],[25,0,25,35],[35,10,35,18],[35,20,35,33],[35,35,35,37],[36,0,36,8],[36,10,36,18],[36,20,36,33],[36,35,36,37]]}
["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":"'HHC Cover Page'!B11","v":"2022-02-11"}]
["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 a 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."]
["     "]
["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":"Application Support","index":18,"n_rows":24,"n_cols":45,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,29,23,31],[23,32,23,34],[23,35,23,37],[23,0,23,1],[23,2,23,4],[23,5,23,8],[23,17,23,28],[23,9,23,16],[21,29,21,31],[21,32,21,34],[21,35,21,37],[22,0,22,1],[22,2,22,4],[22,5,22,8],[22,17,22,28],[22,29,22,31],[22,32,22,34],[22,35,22,37],[21,9,21,16],[22,9,22,16],[20,29,20,31],[20,32,20,34],[20,35,20,37],[20,0,20,1],[20,2,20,4],[20,5,20,8],[20,17,20,28],[20,9,20,16],[18,29,18,31],[18,32,18,34],[18,35,18,37],[18,2,18,4],[18,5,18,8],[18,17,18,28],[19,0,19,1],[19,2,19,4],[19,5,19,8],[19,17,19,28],[19,29,19,31],[19,32,19,34],[19,35,19,37],[18,9,18,16],[19,9,19,16],[15,29,15,31],[15,32,15,34],[15,35,15,37],[16,29,16,31],[16,32,16,34],[16,35,16,37],[17,0,17,1],[17,29,17,31],[16,0,16,1],[17,32,17,34],[17,35,17,37],[16,2,16,4],[16,5,16,8],[16,17,16,28],[17,2,17,4],[17,5,17,8],[17,17,17,28],[15,2,15,4],[15,5,15,8],[14,0,14,1],[14,29,14,31],[14,32,14,34],[14,35,14,37],[14,2,14,4],[14,5,14,8],[14,17,14,28],[14,9,14,16],[12,29,12,31],[12,32,12,34],[12,35,12,37],[13,0,13,1],[13,29,13,31],[12,0,12,1],[13,32,13,34],[13,35,13,37],[12,2,12,4],[12,5,12,8],[12,17,12,28],[13,2,13,4],[13,5,13,8],[13,17,13,28],[12,9,12,16],[13,9,13,16],[10,29,10,31],[10,32,10,34],[10,35,10,37],[11,0,11,1],[11,29,11,31],[10,0,10,1],[10,2,10,4],[10,5,10,8],[10,17,10,28],[11,32,11,34],[11,35,11,37],[11,2,11,4],[11,5,11,8],[11,17,11,28],[10,9,10,16],[11,9,11,16],[9,0,9,1],[9,2,9,4],[9,5,9,8],[9,17,9,28],[9,29,9,31],[9,32,9,34],[9,35,9,37],[9,9,9,16],[8,0,8,1],[8,2,8,4],[8,5,8,8],[8,17,8,28],[8,29,8,31],[8,32,8,34],[8,35,8,37],[8,9,8,16],[6,29,6,31],[6,32,6,34],[6,35,6,37],[7,0,7,1],[7,2,7,4],[7,5,7,8],[7,17,7,28],[7,29,7,31],[6,0,6,1],[6,2,6,4],[6,5,6,8],[6,17,6,28],[7,32,7,34],[7,35,7,37],[6,9,6,16],[7,9,7,16],[4,0,4,37],[5,0,5,1],[5,2,5,4],[5,5,5,8],[5,17,5,28],[5,29,5,31],[5,32,5,34],[5,35,5,37],[5,9,5,16],[0,0,0,36],[15,17,15,28],[15,0,15,1],[18,0,18,1],[21,0,21,1],[21,2,21,4],[21,5,21,8],[21,17,21,28],[15,9,15,16],[16,9,16,16],[17,9,17,16],[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,null,null,{"$f":"'HHC Cover Page'!B11","v":"2022-02-11"},null,null,null,null,null,null,"HHC Cover Page"]
["Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov. A member of the Application Development Team will respond to your request within ASAP. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Project"]
["Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Douments"]
["Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local & Env Verification"]
["Justification:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Funds and Unit Mix"]
["Issue #",null,"Program Name",null,null,"Tab",null,null,null,"Cell #",null,null,null,null,null,null,null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,null,null,null,null,null,null,"Supportive Services"]
[1,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Sources"]
[2,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Budget"]
[3,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBL and High Cost Test"]
[4,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Fee 2021"]
[5,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Services Costs"]
[6,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating"]
[7,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserves"]
[8,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow"]
[9,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSR Calculation"]
[10,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection Criteria"]
[11,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Certifications & Legal Status"]
[12,null,"HHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application Support"]
[13,null,"HHC"]
[14,null,"HHC"]
[15,null,"HHC"]
[16,null,"HHC"]
[17,null,"HHC"]
[18,null,"HHC"]

{"sheet":"HHC Rent Limits","index":19,"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",{"$f":"B9*2*0.15","v":14385},{"$f":"C9*2*0.15","v":16440},{"$f":"D9*2*0.15","v":18495},{"$f":"E9*2*0.15","v":20550},{"$f":"F9*2*0.15","v":22200},{"$f":"G9*2*0.15","v":23850},25485,27135,{"$f":"TRUNC(B2/12*0.3)","v":359},{"$f":"TRUNC((B2+C2)/2/12*0.3)","v":385},{"$f":"TRUNC((D2)/12*0.3)","v":462},{"$f":"TRUNC(((E2+F2)/2)/12*0.3)","v":534},{"$f":"TRUNC(G2/12*0.3)","v":596},{"$f":"TRUNC(((H2+I2)/2)/12*0.3)","v":657}]
["Alameda20% AMI",{"$f":"B9*2*0.2","v":19180},{"$f":"C9*2*0.2","v":21920},24660,27400,29600,31800,33980,36180,479,513,616,712,795,877]
["Alameda25% AMI",{"$f":"B9*2*0.25","v":23975},{"$f":"C9*2*0.25","v":27400},30825,34250,37000,39750,42475,45225,599,642,770,890,993,1096]
["Alameda30% AMI",{"$f":"B9*2*0.3","v":28770},{"$f":"C9*2*0.3","v":32880},36990,41100,44400,47700,50970,54270,719,770,924,1068,1192,1315]
["Alameda35% AMI",{"$f":"B9*2*0.35","v":33565},{"$f":"C9*2*0.35","v":38360},43155,47950,51800,55650,59464.999999999993,63314.999999999993,839,899,1078,1246,1391,1534]
["Alameda40% AMI",{"$f":"B9*2*0.4","v":38360},{"$f":"C9*2*0.4","v":43840},49320,54800,59200,63600,67960,72360,959,1027,1233,1425,1590,1754]
["Alameda45% AMI",{"$f":"B9*2*0.45","v":43155},{"$f":"C9*2*0.45","v":49320},55485,61650,66600,71550,76455,81405,1078,1155,1387,1603,1788,1973]
["Alameda50% AMI",{"$f":"'MTSP 50% Income Limits '!B2","v":47950},{"$f":"'MTSP 50% Income Limits '!C2","v":54800},{"$f":"'MTSP 50% Income Limits '!D2","v":61650},{"$f":"'MTSP 50% Income Limits '!E2","v":68500},{"$f":"'MTSP 50% Income Limits '!F2","v":74000},{"$f":"'MTSP 50% Income Limits '!G2","v":79500},{"$f":"'MTSP 50% Income Limits '!H2","v":84950},{"$f":"'MTSP 50% Income Limits '!I2","v":90450},{"$f":"TRUNC(B9/12*0.3)","v":1198},{"$f":"TRUNC((B9+C9)/2/12*0.3)","v":1284},{"$f":"TRUNC((D9)/12*0.3)","v":1541},{"$f":"TRUNC(((E9+F9)/2)/12*0.3)","v":1781},{"$f":"TRUNC(G9/12*0.3)","v":1987},{"$f":"TRUNC(((H9+I9)/2)/12*0.3)","v":2192}]
["Alameda55% AMI",{"$f":"B9*2*0.55","v":52745.000000000007},{"$f":"C9*2*0.55","v":60280.000000000007},67815,75350,81400,87450,93445.000000000015,99495.000000000015,{"$f":"TRUNC(B10/12*0.3)","v":1318},{"$f":"TRUNC((B10+C10)/2/12*0.3)","v":1412},{"$f":"TRUNC((D10)/12*0.3)","v":1695},{"$f":"TRUNC(((E10+F10)/2)/12*0.3)","v":1959},{"$f":"TRUNC(G10/12*0.3)","v":2186},{"$f":"TRUNC(((H10+I10)/2)/12*0.3)","v":2411}]
["Alameda60% AMI",{"$f":"B9*2*0.6","v":57540},{"$f":"C9*2*0.6","v":65760},73980,82200,88800,95400,101940,108540,1438,1541,1849,2137,2385,2631]
["Alameda65% AMI",{"$f":"B9*2*0.65","v":62335},{"$f":"C9*2*0.65","v":71240},80145,89050,96200,103350,110435,117585,1558,1669,2003,2315,2583,2850]
["Alameda70% AMI",{"$f":"B9*2*0.7","v":67130},{"$f":"C9*2*0.7","v":76720},86310,95900,103600,111300,118929.99999999999,126629.99999999999,1678,1798,2157,2493,2782,3069]
["Alameda75% AMI",{"$f":"B9*2*0.75","v":71925},{"$f":"C9*2*0.75","v":82200},92475,102750,111000,119250,127425,135675,1798,1926,2311,2671,2981,3288]
["Alameda80% AMI",{"$f":"B9*2*0.8","v":76720},{"$f":"C9*2*0.8","v":87680},98640,109600,118400,127200,135920,144720,1918,2055,2466,2850,3180,3508]
["Alameda90% AMI",{"$f":"B9*2*0.9","v":86310},{"$f":"C9*2*0.9","v":98640},110970,123300,133200,143100,152910,162810,2157,2311,2774,3206,3577,3946]
["Alameda100% AMI",{"$f":"B9*2","v":95900},{"$f":"C9*2","v":109600},123300,137000,148000,159000,169900,180900,{"$f":"J9*2","v":2396},{"$f":"K9*2","v":2568},3082,3562,3974,4384]
["Alameda110% AMI",{"$f":"B9*2*1.1","v":105490.00000000001},{"$f":"C9*2*1.1","v":120560.00000000001},135630,150700,162800,174900,186890.00000000003,198990.00000000003,2637,2825,3390,3918,4372,4823]
["Alameda120% AMI",{"$f":"B9*2*1.2","v":115080},{"$f":"C9*2*1.2","v":131520},147960,164400,177600,190800,203880,217080,2877,3082,3699,4275,4770,5262]
["Alpine15% AMI",{"$f":"B27*2*0.15","v":8535},{"$f":"C27*2*0.15","v":9750},{"$f":"D27*2*0.15","v":10965},{"$f":"E27*2*0.15","v":12180},{"$f":"F27*2*0.15","v":13155},{"$f":"G27*2*0.15","v":14130},15105,16080,213,228,274,316,353,389]
["Alpine20% AMI",{"$f":"B27*2*0.2","v":11380},{"$f":"C27*2*0.2","v":13000},14620,16240,17540,18840,20140,21440,284,304,365,422,471,519]
["Alpine25% AMI",{"$f":"B27*2*0.25","v":14225},{"$f":"C27*2*0.25","v":16250},18275,20300,21925,23550,25175,26800,355,380,456,527,588,649]
["Alpine30% AMI",{"$f":"B27*2*0.3","v":17070},{"$f":"C27*2*0.3","v":19500},21930,24360,26310,28260,30210,32160,426,457,548,633,706,779]
["Alpine35% AMI",{"$f":"B27*2*0.35","v":19915},{"$f":"C27*2*0.35","v":22750},25585,28420,30694.999999999996,32970,35245,37520,497,533,639,738,824,909]
["Alpine40% AMI",{"$f":"B27*2*0.4","v":22760},{"$f":"C27*2*0.4","v":26000},29240,32480,35080,37680,40280,42880,569,609,731,844,942,1039]
["Alpine45% AMI",{"$f":"B27*2*0.45","v":25605},{"$f":"C27*2*0.45","v":29250},{"$f":"D27*2*0.45","v":32895},{"$f":"E27*2*0.45","v":36540},{"$f":"F27*2*0.45","v":39465},{"$f":"G27*2*0.45","v":42390},{"$f":"H27*2*0.45","v":45315},{"$f":"I27*2*0.45","v":48240},640,685,822,950,1059,1169]
["Alpine50% AMI",{"$f":"'MTSP 50% Income Limits '!B3","v":28450},{"$f":"'MTSP 50% Income Limits '!C3","v":32500},{"$f":"'MTSP 50% Income Limits '!D3","v":36550},{"$f":"'MTSP 50% Income Limits '!E3","v":40600},{"$f":"'MTSP 50% Income Limits '!F3","v":43850},{"$f":"'MTSP 50% Income Limits '!G3","v":47100},{"$f":"'MTSP 50% Income Limits '!H3","v":50350},{"$f":"'MTSP 50% Income Limits '!I3","v":53600},{"$f":"TRUNC(B27/12*0.3)","v":711},{"$f":"TRUNC((B27+C27)/2/12*0.3)","v":761},{"$f":"TRUNC((D27)/12*0.3)","v":913},{"$f":"TRUNC(((E27+F27)/2)/12*0.3)","v":1055},{"$f":"TRUNC(G27/12*0.3)","v":1177},{"$f":"TRUNC(((H27+I27)/2)/12*0.3)","v":1299}]
["Alpine55% AMI",{"$f":"B27*2*0.55","v":31295.000000000004},{"$f":"C27*2*0.55","v":35750},{"$f":"D27*2*0.55","v":40205},{"$f":"E27*2*0.55","v":44660},{"$f":"F27*2*0.55","v":48235.000000000007},{"$f":"G27*2*0.55","v":51810.000000000007},{"$f":"H27*2*0.55","v":55385.000000000007},{"$f":"I27*2*0.55","v":58960.000000000007},{"$f":"TRUNC(B28/12*0.3)","v":782},{"$f":"TRUNC((B28+C28)/2/12*0.3)","v":838},{"$f":"TRUNC((D28)/12*0.3)","v":1005},{"$f":"TRUNC(((E28+F28)/2)/12*0.3)","v":1161},{"$f":"TRUNC(G28/12*0.3)","v":1295},{"$f":"TRUNC(((H28+I28)/2)/12*0.3)","v":1429}]
["Alpine60% AMI",{"$f":"B27*2*0.6","v":34140},{"$f":"C27*2*0.6","v":39000},43860,48720,52620,56520,60420,64320,853,914,1096,1266,1413,1559]
["Alpine65% AMI",{"$f":"B27*2*0.65","v":36985},{"$f":"C27*2*0.65","v":42250},47515,52780,57005,61230,65455,69680,924,990,1187,1372,1530,1689]
["Alpine70% AMI",{"$f":"B27*2*0.7","v":39830},{"$f":"C27*2*0.7","v":45500},51170,56840,61389.999999999993,65940,70490,75040,995,1066,1279,1477,1648,1819]
["Alpine75% AMI",{"$f":"B27*2*0.75","v":42675},{"$f":"C27*2*0.75","v":48750},54825,60900,65775,70650,75525,80400,1066,1142,1370,1583,1766,1949]
["Alpine80% AMI",{"$f":"B27*2*0.8","v":45520},{"$f":"C27*2*0.8","v":52000},58480,64960,70160,75360,80560,85760,1138,1219,1462,1689,1884,2079]
["Alpine90% AMI",{"$f":"B27*2*0.9","v":51210},{"$f":"C27*2*0.9","v":58500},65790,73080,78930,84780,90630,96480,1280,1371,1644,1900,2119,2338]
["Alpine100% AMI",{"$f":"B27*2","v":56900},{"$f":"C27*2","v":65000},73100,81200,87700,94200,100700,107200,{"$f":"J27*2","v":1422},{"$f":"K27*2","v":1522},1826,2110,2354,2598]
["Alpine110% AMI",{"$f":"B27*2*1.1","v":62590.000000000007},{"$f":"C27*2*1.1","v":71500},80410,89320,96470.000000000015,103620.00000000001,110770.00000000001,117920.00000000001,{"$f":"TRUNC(B36/12*0.3)","v":1564},{"$f":"TRUNC((B36+C36)/2/12*0.3)","v":1676},{"$f":"TRUNC((D36)/12*0.3)","v":2010},{"$f":"TRUNC(((E36+F36)/2)/12*0.3)","v":2322},{"$f":"TRUNC(G36/12*0.3)","v":2590},{"$f":"TRUNC(((H36+I36)/2)/12*0.3)","v":2858}]
["Alpine120% AMI",{"$f":"B27*2*1.2","v":68280},{"$f":"C27*2*1.2","v":78000},87720,97440,105240,113040,120840,128640,1707,1828,2193,2533,2826,3118]
["Amador15% AMI",{"$f":"B45*2*0.15","v":8190},{"$f":"C45*2*0.15","v":9360},{"$f":"D45*2*0.15","v":10530},{"$f":"E45*2*0.15","v":11685},{"$f":"F45*2*0.15","v":12630},{"$f":"G45*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Amador20% AMI",{"$f":"B45*2*0.2","v":10920},{"$f":"C45*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Amador25% AMI",{"$f":"B45*2*0.25","v":13650},{"$f":"C45*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Amador30% AMI",{"$f":"B45*2*0.3","v":16380},{"$f":"C45*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Amador35% AMI",{"$f":"B45*2*0.35","v":19110},{"$f":"C45*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Amador40% AMI",{"$f":"B45*2*0.4","v":21840},{"$f":"C45*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Amador45% AMI",{"$f":"B45*2*0.45","v":24570},{"$f":"C45*2*0.45","v":28080},{"$f":"D45*2*0.45","v":31590},{"$f":"E45*2*0.45","v":35055},{"$f":"F45*2*0.45","v":37890},{"$f":"G45*2*0.45","v":40680},{"$f":"H45*2*0.45","v":43470},{"$f":"I45*2*0.45","v":46305},614,658,789,911,1017,1122]
["Amador50% AMI",{"$f":"'MTSP 50% Income Limits '!B4","v":27300},{"$f":"'MTSP 50% Income Limits '!C4","v":31200},{"$f":"'MTSP 50% Income Limits '!D4","v":35100},{"$f":"'MTSP 50% Income Limits '!E4","v":38950},{"$f":"'MTSP 50% Income Limits '!F4","v":42100},{"$f":"'MTSP 50% Income Limits '!G4","v":45200},{"$f":"'MTSP 50% Income Limits '!H4","v":48300},{"$f":"'MTSP 50% Income Limits '!I4","v":51450},{"$f":"TRUNC(B45/12*0.3)","v":682},{"$f":"TRUNC((B45+C45)/2/12*0.3)","v":731},{"$f":"TRUNC((D45)/12*0.3)","v":877},{"$f":"TRUNC(((E45+F45)/2)/12*0.3)","v":1013},{"$f":"TRUNC(G45/12*0.3)","v":1130},{"$f":"TRUNC(((H45+I45)/2)/12*0.3)","v":1246}]
["Amador55% AMI",{"$f":"B45*2*0.55","v":30030.000000000004},{"$f":"C45*2*0.55","v":34320},{"$f":"D45*2*0.55","v":38610},{"$f":"E45*2*0.55","v":42845},{"$f":"F45*2*0.55","v":46310.000000000007},{"$f":"G45*2*0.55","v":49720.000000000007},{"$f":"H45*2*0.55","v":53130.000000000007},{"$f":"I45*2*0.55","v":56595.000000000007},{"$f":"TRUNC(B46/12*0.3)","v":750},{"$f":"TRUNC((B46+C46)/2/12*0.3)","v":804},{"$f":"TRUNC((D46)/12*0.3)","v":965},{"$f":"TRUNC(((E46+F46)/2)/12*0.3)","v":1114},{"$f":"TRUNC(G46/12*0.3)","v":1243},{"$f":"TRUNC(((H46+I46)/2)/12*0.3)","v":1371}]
["Amador60% AMI",{"$f":"B45*2*0.6","v":32760},{"$f":"C45*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Amador65% AMI",{"$f":"B45*2*0.65","v":35490},{"$f":"C45*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Amador70% AMI",{"$f":"B45*2*0.7","v":38220},{"$f":"C45*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Amador75% AMI",{"$f":"B45*2*0.75","v":40950},{"$f":"C45*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Amador80% AMI",{"$f":"B45*2*0.8","v":43680},{"$f":"C45*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Amador90% AMI",{"$f":"B45*2*0.9","v":49140},{"$f":"C45*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Amador100% AMI",{"$f":"B45*2","v":54600},{"$f":"C45*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"J45*2","v":1364},{"$f":"K45*2","v":1462},1754,2026,2260,2492]
["Amador110% AMI",{"$f":"B45*2*1.1","v":60060.000000000007},{"$f":"C45*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(B54/12*0.3)","v":1501},{"$f":"TRUNC((B54+C54)/2/12*0.3)","v":1608},{"$f":"TRUNC((D54)/12*0.3)","v":1930},{"$f":"TRUNC(((E54+F54)/2)/12*0.3)","v":2228},{"$f":"TRUNC(G54/12*0.3)","v":2486},{"$f":"TRUNC(((H54+I54)/2)/12*0.3)","v":2743}]
["Amador120% AMI",{"$f":"B45*2*1.2","v":65520},{"$f":"C45*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Butte15% AMI",{"$f":"B63*2*0.15","v":7320},{"$f":"C63*2*0.15","v":8370},{"$f":"D63*2*0.15","v":9420},{"$f":"E63*2*0.15","v":10455},{"$f":"F63*2*0.15","v":11295},{"$f":"G63*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Butte20% AMI",{"$f":"B63*2*0.2","v":9760},{"$f":"C63*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Butte25% AMI",{"$f":"B63*2*0.25","v":12200},{"$f":"C63*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Butte30% AMI",{"$f":"B63*2*0.3","v":14640},{"$f":"C63*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Butte35% AMI",{"$f":"B63*2*0.35","v":17080},{"$f":"C63*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Butte40% AMI",{"$f":"B63*2*0.4","v":19520},{"$f":"C63*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Butte45% AMI",{"$f":"B63*2*0.45","v":21960},{"$f":"C63*2*0.45","v":25110},{"$f":"D63*2*0.45","v":28260},{"$f":"E63*2*0.45","v":31365},{"$f":"F63*2*0.45","v":33885},{"$f":"G63*2*0.45","v":36405},{"$f":"H63*2*0.45","v":38925},{"$f":"I63*2*0.45","v":41445},549,588,706,815,910,1004]
["Butte50% AMI",{"$f":"'MTSP 50% Income Limits '!B5","v":24400},{"$f":"'MTSP 50% Income Limits '!C5","v":27900},{"$f":"'MTSP 50% Income Limits '!D5","v":31400},{"$f":"'MTSP 50% Income Limits '!E5","v":34850},{"$f":"'MTSP 50% Income Limits '!F5","v":37650},{"$f":"'MTSP 50% Income Limits '!G5","v":40450},{"$f":"'MTSP 50% Income Limits '!H5","v":43250},{"$f":"'MTSP 50% Income Limits '!I5","v":46050},{"$f":"TRUNC(B63/12*0.3)","v":610},{"$f":"TRUNC((B63+C63)/2/12*0.3)","v":653},{"$f":"TRUNC((D63)/12*0.3)","v":785},{"$f":"TRUNC(((E63+F63)/2)/12*0.3)","v":906},{"$f":"TRUNC(G63/12*0.3)","v":1011},{"$f":"TRUNC(((H63+I63)/2)/12*0.3)","v":1116}]
["Butte55% AMI",{"$f":"B63*2*0.55","v":26840.000000000004},{"$f":"C63*2*0.55","v":30690.000000000004},{"$f":"D63*2*0.55","v":34540},{"$f":"E63*2*0.55","v":38335},{"$f":"F63*2*0.55","v":41415},{"$f":"G63*2*0.55","v":44495},{"$f":"H63*2*0.55","v":47575.000000000007},{"$f":"I63*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B64/12*0.3)","v":671},{"$f":"TRUNC((B64+C64)/2/12*0.3)","v":719},{"$f":"TRUNC((D64)/12*0.3)","v":863},{"$f":"TRUNC(((E64+F64)/2)/12*0.3)","v":996},{"$f":"TRUNC(G64/12*0.3)","v":1112},{"$f":"TRUNC(((H64+I64)/2)/12*0.3)","v":1227}]
["Butte60% AMI",{"$f":"B63*2*0.6","v":29280},{"$f":"C63*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Butte65% AMI",{"$f":"B63*2*0.65","v":31720},{"$f":"C63*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Butte70% AMI",{"$f":"B63*2*0.7","v":34160},{"$f":"C63*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Butte75% AMI",{"$f":"B63*2*0.75","v":36600},{"$f":"C63*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Butte80% AMI",{"$f":"B63*2*0.8","v":39040},{"$f":"C63*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Butte90% AMI",{"$f":"B63*2*0.9","v":43920},{"$f":"C63*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Butte100% AMI",{"$f":"B63*2","v":48800},{"$f":"C63*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J63*2","v":1220},{"$f":"K63*2","v":1306},1570,1812,2022,2232]
["Butte110% AMI",{"$f":"B63*2*1.1","v":53680.000000000007},{"$f":"C63*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B72/12*0.3)","v":1342},{"$f":"TRUNC((B72+C72)/2/12*0.3)","v":1438},{"$f":"TRUNC((D72)/12*0.3)","v":1727},{"$f":"TRUNC(((E72+F72)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G72/12*0.3)","v":2224},{"$f":"TRUNC(((H72+I72)/2)/12*0.3)","v":2455}]
["Butte120% AMI",{"$f":"B63*2*1.2","v":58560},{"$f":"C63*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Calaveras15% AMI",{"$f":"B81*2*0.15","v":8580},{"$f":"C81*2*0.15","v":9810},{"$f":"D81*2*0.15","v":11040},{"$f":"E81*2*0.15","v":12255},{"$f":"F81*2*0.15","v":13245},{"$f":"G81*2*0.15","v":14220},15210,16185,214,229,276,318,355,392]
["Calaveras20% AMI",{"$f":"B81*2*0.2","v":11440},{"$f":"C81*2*0.2","v":13080},14720,16340,17660,18960,20280,21580,286,306,368,425,474,523]
["Calaveras25% AMI",{"$f":"B81*2*0.25","v":14300},{"$f":"C81*2*0.25","v":16350},18400,20425,22075,23700,25350,26975,357,383,460,531,592,654]
["Calaveras30% AMI",{"$f":"B81*2*0.3","v":17160},{"$f":"C81*2*0.3","v":19620},22080,24510,26490,28440,30420,32370,429,459,552,637,711,784]
["Calaveras35% AMI",{"$f":"B81*2*0.35","v":20020},{"$f":"C81*2*0.35","v":22890},25760,28595,30904.999999999996,33180,35490,37765,500,536,644,743,829,915]
["Calaveras40% AMI",{"$f":"B81*2*0.4","v":22880},{"$f":"C81*2*0.4","v":26160},29440,32680,35320,37920,40560,43160,572,613,736,850,948,1046]
["Calaveras45% AMI",{"$f":"B81*2*0.45","v":25740},{"$f":"C81*2*0.45","v":29430},{"$f":"D81*2*0.45","v":33120},{"$f":"E81*2*0.45","v":36765},{"$f":"F81*2*0.45","v":39735},{"$f":"G81*2*0.45","v":42660},{"$f":"H81*2*0.45","v":45630},{"$f":"I81*2*0.45","v":48555},643,689,828,956,1066,1177]
["Calaveras50% AMI",{"$f":"'MTSP 50% Income Limits '!B6","v":28600},{"$f":"'MTSP 50% Income Limits '!C6","v":32700},{"$f":"'MTSP 50% Income Limits '!D6","v":36800},{"$f":"'MTSP 50% Income Limits '!E6","v":40850},{"$f":"'MTSP 50% Income Limits '!F6","v":44150},{"$f":"'MTSP 50% Income Limits '!G6","v":47400},{"$f":"'MTSP 50% Income Limits '!H6","v":50700},{"$f":"'MTSP 50% Income Limits '!I6","v":53950},{"$f":"TRUNC(B81/12*0.3)","v":715},{"$f":"TRUNC((B81+C81)/2/12*0.3)","v":766},{"$f":"TRUNC((D81)/12*0.3)","v":920},{"$f":"TRUNC(((E81+F81)/2)/12*0.3)","v":1062},{"$f":"TRUNC(G81/12*0.3)","v":1185},{"$f":"TRUNC(((H81+I81)/2)/12*0.3)","v":1308}]
["Calaveras55% AMI",{"$f":"B81*2*0.55","v":31460.000000000004},{"$f":"C81*2*0.55","v":35970},{"$f":"D81*2*0.55","v":40480},{"$f":"E81*2*0.55","v":44935},{"$f":"F81*2*0.55","v":48565.000000000007},{"$f":"G81*2*0.55","v":52140.000000000007},{"$f":"H81*2*0.55","v":55770.000000000007},{"$f":"I81*2*0.55","v":59345.000000000007},{"$f":"TRUNC(B82/12*0.3)","v":786},{"$f":"TRUNC((B82+C82)/2/12*0.3)","v":842},{"$f":"TRUNC((D82)/12*0.3)","v":1012},{"$f":"TRUNC(((E82+F82)/2)/12*0.3)","v":1168},{"$f":"TRUNC(G82/12*0.3)","v":1303},{"$f":"TRUNC(((H82+I82)/2)/12*0.3)","v":1438}]
["Calaveras60% AMI",{"$f":"B81*2*0.6","v":34320},{"$f":"C81*2*0.6","v":39240},44160,49020,52980,56880,60840,64740,858,919,1104,1275,1422,1569]
["Calaveras65% AMI",{"$f":"B81*2*0.65","v":37180},{"$f":"C81*2*0.65","v":42510},47840,53105,57395,61620,65910,70135,929,996,1196,1381,1540,1700]
["Calaveras70% AMI",{"$f":"B81*2*0.7","v":40040},{"$f":"C81*2*0.7","v":45780},51520,57190,61809.999999999993,66360,70980,75530,1001,1072,1288,1487,1659,1831]
["Calaveras75% AMI",{"$f":"B81*2*0.75","v":42900},{"$f":"C81*2*0.75","v":49050},55200,61275,66225,71100,76050,80925,1072,1149,1380,1593,1777,1962]
["Calaveras80% AMI",{"$f":"B81*2*0.8","v":45760},{"$f":"C81*2*0.8","v":52320},58880,65360,70640,75840,81120,86320,1144,1226,1472,1700,1896,2093]
["Calaveras90% AMI",{"$f":"B81*2*0.9","v":51480},{"$f":"C81*2*0.9","v":58860},66240,73530,79470,85320,91260,97110,1287,1379,1656,1912,2133,2354]
["Calaveras100% AMI",{"$f":"B81*2","v":57200},{"$f":"C81*2","v":65400},73600,81700,88300,94800,101400,107900,{"$f":"J81*2","v":1430},{"$f":"K81*2","v":1532},1840,2124,2370,2616]
["Calaveras110% AMI",{"$f":"B81*2*1.1","v":62920.000000000007},{"$f":"C81*2*1.1","v":71940},80960,89870,97130.000000000015,104280.00000000001,111540.00000000001,118690.00000000001,{"$f":"TRUNC(B90/12*0.3)","v":1573},{"$f":"TRUNC((B90+C90)/2/12*0.3)","v":1685},{"$f":"TRUNC((D90)/12*0.3)","v":2024},{"$f":"TRUNC(((E90+F90)/2)/12*0.3)","v":2337},{"$f":"TRUNC(G90/12*0.3)","v":2607},{"$f":"TRUNC(((H90+I90)/2)/12*0.3)","v":2877}]
["Calaveras120% AMI",{"$f":"B81*2*1.2","v":68640},{"$f":"C81*2*1.2","v":78480},88320,98040,105960,113760,121680,129480,1716,1839,2208,2550,2844,3139]
["Colusa15% AMI",{"$f":"B99*2*0.15","v":7320},{"$f":"C99*2*0.15","v":8370},{"$f":"D99*2*0.15","v":9420},{"$f":"E99*2*0.15","v":10455},{"$f":"F99*2*0.15","v":11295},{"$f":"G99*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Colusa20% AMI",{"$f":"B99*2*0.2","v":9760},{"$f":"C99*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Colusa25% AMI",{"$f":"B99*2*0.25","v":12200},{"$f":"C99*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Colusa30% AMI",{"$f":"B99*2*0.3","v":14640},{"$f":"C99*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Colusa35% AMI",{"$f":"B99*2*0.35","v":17080},{"$f":"C99*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Colusa40% AMI",{"$f":"B99*2*0.4","v":19520},{"$f":"C99*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Colusa45% AMI",{"$f":"B99*2*0.45","v":21960},{"$f":"C99*2*0.45","v":25110},{"$f":"D99*2*0.45","v":28260},{"$f":"E99*2*0.45","v":31365},{"$f":"F99*2*0.45","v":33885},{"$f":"G99*2*0.45","v":36405},{"$f":"H99*2*0.45","v":38925},{"$f":"I99*2*0.45","v":41445},549,588,706,815,910,1004]
["Colusa50% AMI",{"$f":"'MTSP 50% Income Limits '!B7","v":24400},{"$f":"'MTSP 50% Income Limits '!C7","v":27900},{"$f":"'MTSP 50% Income Limits '!D7","v":31400},{"$f":"'MTSP 50% Income Limits '!E7","v":34850},{"$f":"'MTSP 50% Income Limits '!F7","v":37650},{"$f":"'MTSP 50% Income Limits '!G7","v":40450},{"$f":"'MTSP 50% Income Limits '!H7","v":43250},{"$f":"'MTSP 50% Income Limits '!I7","v":46050},{"$f":"TRUNC(B99/12*0.3)","v":610},{"$f":"TRUNC((B99+C99)/2/12*0.3)","v":653},{"$f":"TRUNC((D99)/12*0.3)","v":785},{"$f":"TRUNC(((E99+F99)/2)/12*0.3)","v":906},{"$f":"TRUNC(G99/12*0.3)","v":1011},{"$f":"TRUNC(((H99+I99)/2)/12*0.3)","v":1116}]
["Colusa55% AMI",{"$f":"B99*2*0.55","v":26840.000000000004},{"$f":"C99*2*0.55","v":30690.000000000004},{"$f":"D99*2*0.55","v":34540},{"$f":"E99*2*0.55","v":38335},{"$f":"F99*2*0.55","v":41415},{"$f":"G99*2*0.55","v":44495},{"$f":"H99*2*0.55","v":47575.000000000007},{"$f":"I99*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B100/12*0.3)","v":671},{"$f":"TRUNC((B100+C100)/2/12*0.3)","v":719},{"$f":"TRUNC((D100)/12*0.3)","v":863},{"$f":"TRUNC(((E100+F100)/2)/12*0.3)","v":996},{"$f":"TRUNC(G100/12*0.3)","v":1112},{"$f":"TRUNC(((H100+I100)/2)/12*0.3)","v":1227}]
["Colusa60% AMI",{"$f":"B99*2*0.6","v":29280},{"$f":"C99*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Colusa65% AMI",{"$f":"B99*2*0.65","v":31720},{"$f":"C99*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Colusa70% AMI",{"$f":"B99*2*0.7","v":34160},{"$f":"C99*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Colusa75% AMI",{"$f":"B99*2*0.75","v":36600},{"$f":"C99*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Colusa80% AMI",{"$f":"B99*2*0.8","v":39040},{"$f":"C99*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Colusa90% AMI",{"$f":"B99*2*0.9","v":43920},{"$f":"C99*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Colusa100% AMI",{"$f":"B99*2","v":48800},{"$f":"C99*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J99*2","v":1220},{"$f":"K99*2","v":1306},1570,1812,2022,2232]
["Colusa110% AMI",{"$f":"B99*2*1.1","v":53680.000000000007},{"$f":"C99*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B108/12*0.3)","v":1342},{"$f":"TRUNC((B108+C108)/2/12*0.3)","v":1438},{"$f":"TRUNC((D108)/12*0.3)","v":1727},{"$f":"TRUNC(((E108+F108)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G108/12*0.3)","v":2224},{"$f":"TRUNC(((H108+I108)/2)/12*0.3)","v":2455}]
["Colusa120% AMI",{"$f":"B99*2*1.2","v":58560},{"$f":"C99*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Contra Costa15% AMI",{"$f":"B117*2*0.15","v":14385},{"$f":"C117*2*0.15","v":16440},{"$f":"D117*2*0.15","v":18495},{"$f":"E117*2*0.15","v":20550},{"$f":"F117*2*0.15","v":22200},{"$f":"G117*2*0.15","v":23850},25485,27135,359,385,462,534,596,657]
["Contra Costa20% AMI",{"$f":"B117*2*0.2","v":19180},{"$f":"C117*2*0.2","v":21920},24660,27400,29600,31800,33980,36180,479,513,616,712,795,877]
["Contra Costa25% AMI",{"$f":"B117*2*0.25","v":23975},{"$f":"C117*2*0.25","v":27400},30825,34250,37000,39750,42475,45225,599,642,770,890,993,1096]
["Contra Costa30% AMI",{"$f":"B117*2*0.3","v":28770},{"$f":"C117*2*0.3","v":32880},36990,41100,44400,47700,50970,54270,719,770,924,1068,1192,1315]
["Contra Costa35% AMI",{"$f":"B117*2*0.35","v":33565},{"$f":"C117*2*0.35","v":38360},43155,47950,51800,55650,59464.999999999993,63314.999999999993,839,899,1078,1246,1391,1534]
["Contra Costa40% AMI",{"$f":"B117*2*0.4","v":38360},{"$f":"C117*2*0.4","v":43840},49320,54800,59200,63600,67960,72360,959,1027,1233,1425,1590,1754]
["Contra Costa45% AMI",{"$f":"B117*2*0.45","v":43155},{"$f":"C117*2*0.45","v":49320},{"$f":"D117*2*0.45","v":55485},{"$f":"E117*2*0.45","v":61650},{"$f":"F117*2*0.45","v":66600},{"$f":"G117*2*0.45","v":71550},{"$f":"H117*2*0.45","v":76455},{"$f":"I117*2*0.45","v":81405},1078,1155,1387,1603,1788,1973]
["Contra Costa50% AMI",{"$f":"'MTSP 50% Income Limits '!B8","v":47950},{"$f":"'MTSP 50% Income Limits '!C8","v":54800},{"$f":"'MTSP 50% Income Limits '!D8","v":61650},{"$f":"'MTSP 50% Income Limits '!E8","v":68500},{"$f":"'MTSP 50% Income Limits '!F8","v":74000},{"$f":"'MTSP 50% Income Limits '!G8","v":79500},{"$f":"'MTSP 50% Income Limits '!H8","v":84950},{"$f":"'MTSP 50% Income Limits '!I8","v":90450},{"$f":"TRUNC(B117/12*0.3)","v":1198},{"$f":"TRUNC((B117+C117)/2/12*0.3)","v":1284},{"$f":"TRUNC((D117)/12*0.3)","v":1541},{"$f":"TRUNC(((E117+F117)/2)/12*0.3)","v":1781},{"$f":"TRUNC(G117/12*0.3)","v":1987},{"$f":"TRUNC(((H117+I117)/2)/12*0.3)","v":2192}]
["Contra Costa55% AMI",{"$f":"B117*2*0.55","v":52745.000000000007},{"$f":"C117*2*0.55","v":60280.000000000007},{"$f":"D117*2*0.55","v":67815},{"$f":"E117*2*0.55","v":75350},{"$f":"F117*2*0.55","v":81400},{"$f":"G117*2*0.55","v":87450},{"$f":"H117*2*0.55","v":93445.000000000015},{"$f":"I117*2*0.55","v":99495.000000000015},{"$f":"TRUNC(B118/12*0.3)","v":1318},{"$f":"TRUNC((B118+C118)/2/12*0.3)","v":1412},{"$f":"TRUNC((D118)/12*0.3)","v":1695},{"$f":"TRUNC(((E118+F118)/2)/12*0.3)","v":1959},{"$f":"TRUNC(G118/12*0.3)","v":2186},{"$f":"TRUNC(((H118+I118)/2)/12*0.3)","v":2411}]
["Contra Costa60% AMI",{"$f":"B117*2*0.6","v":57540},{"$f":"C117*2*0.6","v":65760},73980,82200,88800,95400,101940,108540,1438,1541,1849,2137,2385,2631]
["Contra Costa65% AMI",{"$f":"B117*2*0.65","v":62335},{"$f":"C117*2*0.65","v":71240},80145,89050,96200,103350,110435,117585,1558,1669,2003,2315,2583,2850]
["Contra Costa70% AMI",{"$f":"B117*2*0.7","v":67130},{"$f":"C117*2*0.7","v":76720},86310,95900,103600,111300,118929.99999999999,126629.99999999999,1678,1798,2157,2493,2782,3069]
["Contra Costa75% AMI",{"$f":"B117*2*0.75","v":71925},{"$f":"C117*2*0.75","v":82200},92475,102750,111000,119250,127425,135675,1798,1926,2311,2671,2981,3288]
["Contra Costa80% AMI",{"$f":"B117*2*0.8","v":76720},{"$f":"C117*2*0.8","v":87680},98640,109600,118400,127200,135920,144720,1918,2055,2466,2850,3180,3508]
["Contra Costa90% AMI",{"$f":"B117*2*0.9","v":86310},{"$f":"C117*2*0.9","v":98640},110970,123300,133200,143100,152910,162810,2157,2311,2774,3206,3577,3946]
["Contra Costa100% AMI",{"$f":"B117*2","v":95900},{"$f":"C117*2","v":109600},123300,137000,148000,159000,169900,180900,{"$f":"J117*2","v":2396},{"$f":"K117*2","v":2568},3082,3562,3974,4384]
["Contra Costa110% AMI",{"$f":"B117*2*1.1","v":105490.00000000001},{"$f":"C117*2*1.1","v":120560.00000000001},135630,150700,162800,174900,186890.00000000003,198990.00000000003,{"$f":"TRUNC(B126/12*0.3)","v":2637},{"$f":"TRUNC((B126+C126)/2/12*0.3)","v":2825},{"$f":"TRUNC((D126)/12*0.3)","v":3390},{"$f":"TRUNC(((E126+F126)/2)/12*0.3)","v":3918},{"$f":"TRUNC(G126/12*0.3)","v":4372},{"$f":"TRUNC(((H126+I126)/2)/12*0.3)","v":4823}]
["Contra Costa120% AMI",{"$f":"B117*2*1.2","v":115080},{"$f":"C117*2*1.2","v":131520},147960,164400,177600,190800,203880,217080,2877,3082,3699,4275,4770,5262]
["Del Norte15% AMI",{"$f":"B135*2*0.15","v":7320},{"$f":"C135*2*0.15","v":8370},{"$f":"D135*2*0.15","v":9420},{"$f":"E135*2*0.15","v":10455},{"$f":"F135*2*0.15","v":11295},{"$f":"G135*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Del Norte20% AMI",{"$f":"B135*2*0.2","v":9760},{"$f":"C135*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Del Norte25% AMI",{"$f":"B135*2*0.25","v":12200},{"$f":"C135*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Del Norte30% AMI",{"$f":"B135*2*0.3","v":14640},{"$f":"C135*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Del Norte35% AMI",{"$f":"B135*2*0.35","v":17080},{"$f":"C135*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Del Norte40% AMI",{"$f":"B135*2*0.4","v":19520},{"$f":"C135*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Del Norte45% AMI",{"$f":"B135*2*0.45","v":21960},{"$f":"C135*2*0.45","v":25110},{"$f":"D135*2*0.45","v":28260},{"$f":"E135*2*0.45","v":31365},{"$f":"F135*2*0.45","v":33885},{"$f":"G135*2*0.45","v":36405},{"$f":"H135*2*0.45","v":38925},{"$f":"I135*2*0.45","v":41445},549,588,706,815,910,1004]
["Del Norte50% AMI",{"$f":"'MTSP 50% Income Limits '!B9","v":24400},{"$f":"'MTSP 50% Income Limits '!C9","v":27900},{"$f":"'MTSP 50% Income Limits '!D9","v":31400},{"$f":"'MTSP 50% Income Limits '!E9","v":34850},{"$f":"'MTSP 50% Income Limits '!F9","v":37650},{"$f":"'MTSP 50% Income Limits '!G9","v":40450},{"$f":"'MTSP 50% Income Limits '!H9","v":43250},{"$f":"'MTSP 50% Income Limits '!I9","v":46050},{"$f":"TRUNC(B135/12*0.3)","v":610},{"$f":"TRUNC((B135+C135)/2/12*0.3)","v":653},{"$f":"TRUNC((D135)/12*0.3)","v":785},{"$f":"TRUNC(((E135+F135)/2)/12*0.3)","v":906},{"$f":"TRUNC(G135/12*0.3)","v":1011},{"$f":"TRUNC(((H135+I135)/2)/12*0.3)","v":1116}]
["Del Norte55% AMI",{"$f":"B135*2*0.55","v":26840.000000000004},{"$f":"C135*2*0.55","v":30690.000000000004},{"$f":"D135*2*0.55","v":34540},{"$f":"E135*2*0.55","v":38335},{"$f":"F135*2*0.55","v":41415},{"$f":"G135*2*0.55","v":44495},{"$f":"H135*2*0.55","v":47575.000000000007},{"$f":"I135*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B136/12*0.3)","v":671},{"$f":"TRUNC((B136+C136)/2/12*0.3)","v":719},{"$f":"TRUNC((D136)/12*0.3)","v":863},{"$f":"TRUNC(((E136+F136)/2)/12*0.3)","v":996},{"$f":"TRUNC(G136/12*0.3)","v":1112},{"$f":"TRUNC(((H136+I136)/2)/12*0.3)","v":1227}]
["Del Norte60% AMI",{"$f":"B135*2*0.6","v":29280},{"$f":"C135*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Del Norte65% AMI",{"$f":"B135*2*0.65","v":31720},{"$f":"C135*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Del Norte70% AMI",{"$f":"B135*2*0.7","v":34160},{"$f":"C135*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Del Norte75% AMI",{"$f":"B135*2*0.75","v":36600},{"$f":"C135*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Del Norte80% AMI",{"$f":"B135*2*0.8","v":39040},{"$f":"C135*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Del Norte90% AMI",{"$f":"B135*2*0.9","v":43920},{"$f":"C135*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Del Norte100% AMI",{"$f":"B135*2","v":48800},{"$f":"C135*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J135*2","v":1220},{"$f":"K135*2","v":1306},1570,1812,2022,2232]
["Del Norte110% AMI",{"$f":"B135*2*1.1","v":53680.000000000007},{"$f":"C135*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B144/12*0.3)","v":1342},{"$f":"TRUNC((B144+C144)/2/12*0.3)","v":1438},{"$f":"TRUNC((D144)/12*0.3)","v":1727},{"$f":"TRUNC(((E144+F144)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G144/12*0.3)","v":2224},{"$f":"TRUNC(((H144+I144)/2)/12*0.3)","v":2455}]
["Del Norte120% AMI",{"$f":"B135*2*1.2","v":58560},{"$f":"C135*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["El Dorado15% AMI",{"$f":"B153*2*0.15","v":9525},{"$f":"C153*2*0.15","v":10875},{"$f":"D153*2*0.15","v":12240},{"$f":"E153*2*0.15","v":13590},{"$f":"F153*2*0.15","v":14685},{"$f":"G153*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["El Dorado20% AMI",{"$f":"B153*2*0.2","v":12700},{"$f":"C153*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["El Dorado25% AMI",{"$f":"B153*2*0.25","v":15875},{"$f":"C153*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["El Dorado30% AMI",{"$f":"B153*2*0.3","v":19050},{"$f":"C153*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["El Dorado35% AMI",{"$f":"B153*2*0.35","v":22225},{"$f":"C153*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["El Dorado40% AMI",{"$f":"B153*2*0.4","v":25400},{"$f":"C153*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["El Dorado45% AMI",{"$f":"B153*2*0.45","v":28575},{"$f":"C153*2*0.45","v":32625},{"$f":"D153*2*0.45","v":36720},{"$f":"E153*2*0.45","v":40770},{"$f":"F153*2*0.45","v":44055},{"$f":"G153*2*0.45","v":47295},{"$f":"H153*2*0.45","v":50580},{"$f":"I153*2*0.45","v":53820},714,765,918,1060,1182,1305]
["El Dorado50% AMI",{"$f":"'MTSP 50% Income Limits '!B10","v":31750},{"$f":"'MTSP 50% Income Limits '!C10","v":36250},{"$f":"'MTSP 50% Income Limits '!D10","v":40800},{"$f":"'MTSP 50% Income Limits '!E10","v":45300},{"$f":"'MTSP 50% Income Limits '!F10","v":48950},{"$f":"'MTSP 50% Income Limits '!G10","v":52550},{"$f":"'MTSP 50% Income Limits '!H10","v":56200},{"$f":"'MTSP 50% Income Limits '!I10","v":59800},{"$f":"TRUNC(B153/12*0.3)","v":793},{"$f":"TRUNC((B153+C153)/2/12*0.3)","v":850},{"$f":"TRUNC((D153)/12*0.3)","v":1020},{"$f":"TRUNC(((E153+F153)/2)/12*0.3)","v":1178},{"$f":"TRUNC(G153/12*0.3)","v":1313},{"$f":"TRUNC(((H153+I153)/2)/12*0.3)","v":1450}]
["El Dorado55% AMI",{"$f":"B153*2*0.55","v":34925},{"$f":"C153*2*0.55","v":39875},{"$f":"D153*2*0.55","v":44880},{"$f":"E153*2*0.55","v":49830.000000000007},{"$f":"F153*2*0.55","v":53845.000000000007},{"$f":"G153*2*0.55","v":57805.000000000007},{"$f":"H153*2*0.55","v":61820.000000000007},{"$f":"I153*2*0.55","v":65780},{"$f":"TRUNC(B154/12*0.3)","v":873},{"$f":"TRUNC((B154+C154)/2/12*0.3)","v":935},{"$f":"TRUNC((D154)/12*0.3)","v":1122},{"$f":"TRUNC(((E154+F154)/2)/12*0.3)","v":1295},{"$f":"TRUNC(G154/12*0.3)","v":1445},{"$f":"TRUNC(((H154+I154)/2)/12*0.3)","v":1595}]
["El Dorado60% AMI",{"$f":"B153*2*0.6","v":38100},{"$f":"C153*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["El Dorado65% AMI",{"$f":"B153*2*0.65","v":41275},{"$f":"C153*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["El Dorado70% AMI",{"$f":"B153*2*0.7","v":44450},{"$f":"C153*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["El Dorado75% AMI",{"$f":"B153*2*0.75","v":47625},{"$f":"C153*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["El Dorado80% AMI",{"$f":"B153*2*0.8","v":50800},{"$f":"C153*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["El Dorado90% AMI",{"$f":"B153*2*0.9","v":57150},{"$f":"C153*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["El Dorado100% AMI",{"$f":"B153*2","v":63500},{"$f":"C153*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"J153*2","v":1586},{"$f":"K153*2","v":1700},2040,2356,2626,2900]
["El Dorado110% AMI",{"$f":"B153*2*1.1","v":69850},{"$f":"C153*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(B162/12*0.3)","v":1746},{"$f":"TRUNC((B162+C162)/2/12*0.3)","v":1870},{"$f":"TRUNC((D162)/12*0.3)","v":2244},{"$f":"TRUNC(((E162+F162)/2)/12*0.3)","v":2591},{"$f":"TRUNC(G162/12*0.3)","v":2890},{"$f":"TRUNC(((H162+I162)/2)/12*0.3)","v":3190}]
["El Dorado120% AMI",{"$f":"B153*2*1.2","v":76200},{"$f":"C153*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["Fresno15% AMI",{"$f":"B171*2*0.15","v":7320},{"$f":"C171*2*0.15","v":8370},{"$f":"D171*2*0.15","v":9420},{"$f":"E171*2*0.15","v":10455},{"$f":"F171*2*0.15","v":11295},{"$f":"G171*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Fresno20% AMI",{"$f":"B171*2*0.2","v":9760},{"$f":"C171*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Fresno25% AMI",{"$f":"B171*2*0.25","v":12200},{"$f":"C171*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Fresno30% AMI",{"$f":"B171*2*0.3","v":14640},{"$f":"C171*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Fresno35% AMI",{"$f":"B171*2*0.35","v":17080},{"$f":"C171*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Fresno40% AMI",{"$f":"B171*2*0.4","v":19520},{"$f":"C171*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Fresno45% AMI",{"$f":"B171*2*0.45","v":21960},{"$f":"C171*2*0.45","v":25110},{"$f":"D171*2*0.45","v":28260},{"$f":"E171*2*0.45","v":31365},{"$f":"F171*2*0.45","v":33885},{"$f":"G171*2*0.45","v":36405},{"$f":"H171*2*0.45","v":38925},{"$f":"I171*2*0.45","v":41445},549,588,706,815,910,1004]
["Fresno50% AMI",{"$f":"'MTSP 50% Income Limits '!B11","v":24400},{"$f":"'MTSP 50% Income Limits '!C11","v":27900},{"$f":"'MTSP 50% Income Limits '!D11","v":31400},{"$f":"'MTSP 50% Income Limits '!E11","v":34850},{"$f":"'MTSP 50% Income Limits '!F11","v":37650},{"$f":"'MTSP 50% Income Limits '!G11","v":40450},{"$f":"'MTSP 50% Income Limits '!H11","v":43250},{"$f":"'MTSP 50% Income Limits '!I11","v":46050},{"$f":"TRUNC(B171/12*0.3)","v":610},{"$f":"TRUNC((B171+C171)/2/12*0.3)","v":653},{"$f":"TRUNC((D171)/12*0.3)","v":785},{"$f":"TRUNC(((E171+F171)/2)/12*0.3)","v":906},{"$f":"TRUNC(G171/12*0.3)","v":1011},{"$f":"TRUNC(((H171+I171)/2)/12*0.3)","v":1116}]
["Fresno55% AMI",{"$f":"B171*2*0.55","v":26840.000000000004},{"$f":"C171*2*0.55","v":30690.000000000004},{"$f":"D171*2*0.55","v":34540},{"$f":"E171*2*0.55","v":38335},{"$f":"F171*2*0.55","v":41415},{"$f":"G171*2*0.55","v":44495},{"$f":"H171*2*0.55","v":47575.000000000007},{"$f":"I171*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B172/12*0.3)","v":671},{"$f":"TRUNC((B172+C172)/2/12*0.3)","v":719},{"$f":"TRUNC((D172)/12*0.3)","v":863},{"$f":"TRUNC(((E172+F172)/2)/12*0.3)","v":996},{"$f":"TRUNC(G172/12*0.3)","v":1112},{"$f":"TRUNC(((H172+I172)/2)/12*0.3)","v":1227}]
["Fresno60% AMI",{"$f":"B171*2*0.6","v":29280},{"$f":"C171*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Fresno65% AMI",{"$f":"B171*2*0.65","v":31720},{"$f":"C171*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Fresno70% AMI",{"$f":"B171*2*0.7","v":34160},{"$f":"C171*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Fresno75% AMI",{"$f":"B171*2*0.75","v":36600},{"$f":"C171*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Fresno80% AMI",{"$f":"B171*2*0.8","v":39040},{"$f":"C171*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Fresno90% AMI",{"$f":"B171*2*0.9","v":43920},{"$f":"C171*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Fresno100% AMI",{"$f":"B171*2","v":48800},{"$f":"C171*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J171*2","v":1220},{"$f":"K171*2","v":1306},1570,1812,2022,2232]
["Fresno110% AMI",{"$f":"B171*2*1.1","v":53680.000000000007},{"$f":"C171*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B180/12*0.3)","v":1342},{"$f":"TRUNC((B180+C180)/2/12*0.3)","v":1438},{"$f":"TRUNC((D180)/12*0.3)","v":1727},{"$f":"TRUNC(((E180+F180)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G180/12*0.3)","v":2224},{"$f":"TRUNC(((H180+I180)/2)/12*0.3)","v":2455}]
["Fresno120% AMI",{"$f":"B171*2*1.2","v":58560},{"$f":"C171*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Glenn15% AMI",{"$f":"B189*2*0.15","v":7320},{"$f":"C189*2*0.15","v":8370},{"$f":"D189*2*0.15","v":9420},{"$f":"E189*2*0.15","v":10455},{"$f":"F189*2*0.15","v":11295},{"$f":"G189*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Glenn20% AMI",{"$f":"B189*2*0.2","v":9760},{"$f":"C189*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Glenn25% AMI",{"$f":"B189*2*0.25","v":12200},{"$f":"C189*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Glenn30% AMI",{"$f":"B189*2*0.3","v":14640},{"$f":"C189*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Glenn35% AMI",{"$f":"B189*2*0.35","v":17080},{"$f":"C189*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Glenn40% AMI",{"$f":"B189*2*0.4","v":19520},{"$f":"C189*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Glenn45% AMI",{"$f":"B189*2*0.45","v":21960},{"$f":"C189*2*0.45","v":25110},{"$f":"D189*2*0.45","v":28260},{"$f":"E189*2*0.45","v":31365},{"$f":"F189*2*0.45","v":33885},{"$f":"G189*2*0.45","v":36405},{"$f":"H189*2*0.45","v":38925},{"$f":"I189*2*0.45","v":41445},549,588,706,815,910,1004]
["Glenn50% AMI",{"$f":"'MTSP 50% Income Limits '!B12","v":24400},{"$f":"'MTSP 50% Income Limits '!C12","v":27900},{"$f":"'MTSP 50% Income Limits '!D12","v":31400},{"$f":"'MTSP 50% Income Limits '!E12","v":34850},{"$f":"'MTSP 50% Income Limits '!F12","v":37650},{"$f":"'MTSP 50% Income Limits '!G12","v":40450},{"$f":"'MTSP 50% Income Limits '!H12","v":43250},{"$f":"'MTSP 50% Income Limits '!I12","v":46050},{"$f":"TRUNC(B189/12*0.3)","v":610},{"$f":"TRUNC((B189+C189)/2/12*0.3)","v":653},{"$f":"TRUNC((D189)/12*0.3)","v":785},{"$f":"TRUNC(((E189+F189)/2)/12*0.3)","v":906},{"$f":"TRUNC(G189/12*0.3)","v":1011},{"$f":"TRUNC(((H189+I189)/2)/12*0.3)","v":1116}]
["Glenn55% AMI",{"$f":"B189*2*0.55","v":26840.000000000004},{"$f":"C189*2*0.55","v":30690.000000000004},{"$f":"D189*2*0.55","v":34540},{"$f":"E189*2*0.55","v":38335},{"$f":"F189*2*0.55","v":41415},{"$f":"G189*2*0.55","v":44495},{"$f":"H189*2*0.55","v":47575.000000000007},{"$f":"I189*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B190/12*0.3)","v":671},{"$f":"TRUNC((B190+C190)/2/12*0.3)","v":719},{"$f":"TRUNC((D190)/12*0.3)","v":863},{"$f":"TRUNC(((E190+F190)/2)/12*0.3)","v":996},{"$f":"TRUNC(G190/12*0.3)","v":1112},{"$f":"TRUNC(((H190+I190)/2)/12*0.3)","v":1227}]
["Glenn60% AMI",{"$f":"B189*2*0.6","v":29280},{"$f":"C189*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Glenn65% AMI",{"$f":"B189*2*0.65","v":31720},{"$f":"C189*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Glenn70% AMI",{"$f":"B189*2*0.7","v":34160},{"$f":"C189*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Glenn75% AMI",{"$f":"B189*2*0.75","v":36600},{"$f":"C189*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Glenn80% AMI",{"$f":"B189*2*0.8","v":39040},{"$f":"C189*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Glenn90% AMI",{"$f":"B189*2*0.9","v":43920},{"$f":"C189*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Glenn100% AMI",{"$f":"B189*2","v":48800},{"$f":"C189*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J189*2","v":1220},{"$f":"K189*2","v":1306},1570,1812,2022,2232]
["Glenn110% AMI",{"$f":"B189*2*1.1","v":53680.000000000007},{"$f":"C189*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B198/12*0.3)","v":1342},{"$f":"TRUNC((B198+C198)/2/12*0.3)","v":1438},{"$f":"TRUNC((D198)/12*0.3)","v":1727},{"$f":"TRUNC(((E198+F198)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G198/12*0.3)","v":2224},{"$f":"TRUNC(((H198+I198)/2)/12*0.3)","v":2455}]
["Glenn120% AMI",{"$f":"B189*2*1.2","v":58560},{"$f":"C189*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Humboldt15% AMI",{"$f":"B207*2*0.15","v":7320},{"$f":"C207*2*0.15","v":8370},{"$f":"D207*2*0.15","v":9420},{"$f":"E207*2*0.15","v":10455},{"$f":"F207*2*0.15","v":11295},{"$f":"G207*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Humboldt20% AMI",{"$f":"B207*2*0.2","v":9760},{"$f":"C207*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Humboldt25% AMI",{"$f":"B207*2*0.25","v":12200},{"$f":"C207*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Humboldt30% AMI",{"$f":"B207*2*0.3","v":14640},{"$f":"C207*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Humboldt35% AMI",{"$f":"B207*2*0.35","v":17080},{"$f":"C207*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Humboldt40% AMI",{"$f":"B207*2*0.4","v":19520},{"$f":"C207*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Humboldt45% AMI",{"$f":"B207*2*0.45","v":21960},{"$f":"C207*2*0.45","v":25110},{"$f":"D207*2*0.45","v":28260},{"$f":"E207*2*0.45","v":31365},{"$f":"F207*2*0.45","v":33885},{"$f":"G207*2*0.45","v":36405},{"$f":"H207*2*0.45","v":38925},{"$f":"I207*2*0.45","v":41445},549,588,706,815,910,1004]
["Humboldt50% AMI",{"$f":"'MTSP 50% Income Limits '!B13","v":24400},{"$f":"'MTSP 50% Income Limits '!C13","v":27900},{"$f":"'MTSP 50% Income Limits '!D13","v":31400},{"$f":"'MTSP 50% Income Limits '!E13","v":34850},{"$f":"'MTSP 50% Income Limits '!F13","v":37650},{"$f":"'MTSP 50% Income Limits '!G13","v":40450},{"$f":"'MTSP 50% Income Limits '!H13","v":43250},{"$f":"'MTSP 50% Income Limits '!I13","v":46050},{"$f":"TRUNC(B207/12*0.3)","v":610},{"$f":"TRUNC((B207+C207)/2/12*0.3)","v":653},{"$f":"TRUNC((D207)/12*0.3)","v":785},{"$f":"TRUNC(((E207+F207)/2)/12*0.3)","v":906},{"$f":"TRUNC(G207/12*0.3)","v":1011},{"$f":"TRUNC(((H207+I207)/2)/12*0.3)","v":1116}]
["Humboldt55% AMI",{"$f":"B207*2*0.55","v":26840.000000000004},{"$f":"C207*2*0.55","v":30690.000000000004},{"$f":"D207*2*0.55","v":34540},{"$f":"E207*2*0.55","v":38335},{"$f":"F207*2*0.55","v":41415},{"$f":"G207*2*0.55","v":44495},{"$f":"H207*2*0.55","v":47575.000000000007},{"$f":"I207*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B208/12*0.3)","v":671},{"$f":"TRUNC((B208+C208)/2/12*0.3)","v":719},{"$f":"TRUNC((D208)/12*0.3)","v":863},{"$f":"TRUNC(((E208+F208)/2)/12*0.3)","v":996},{"$f":"TRUNC(G208/12*0.3)","v":1112},{"$f":"TRUNC(((H208+I208)/2)/12*0.3)","v":1227}]
["Humboldt60% AMI",{"$f":"B207*2*0.6","v":29280},{"$f":"C207*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Humboldt65% AMI",{"$f":"B207*2*0.65","v":31720},{"$f":"C207*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Humboldt70% AMI",{"$f":"B207*2*0.7","v":34160},{"$f":"C207*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Humboldt75% AMI",{"$f":"B207*2*0.75","v":36600},{"$f":"C207*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Humboldt80% AMI",{"$f":"B207*2*0.8","v":39040},{"$f":"C207*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Humboldt90% AMI",{"$f":"B207*2*0.9","v":43920},{"$f":"C207*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Humboldt100% AMI",{"$f":"B207*2","v":48800},{"$f":"C207*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J207*2","v":1220},{"$f":"K207*2","v":1306},1570,1812,2022,2232]
["Humboldt110% AMI",{"$f":"B207*2*1.1","v":53680.000000000007},{"$f":"C207*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B216/12*0.3)","v":1342},{"$f":"TRUNC((B216+C216)/2/12*0.3)","v":1438},{"$f":"TRUNC((D216)/12*0.3)","v":1727},{"$f":"TRUNC(((E216+F216)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G216/12*0.3)","v":2224},{"$f":"TRUNC(((H216+I216)/2)/12*0.3)","v":2455}]
["Humboldt120% AMI",{"$f":"B207*2*1.2","v":58560},{"$f":"C207*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Imperial15% AMI",{"$f":"B225*2*0.15","v":7320},{"$f":"C225*2*0.15","v":8370},{"$f":"D225*2*0.15","v":9420},{"$f":"E225*2*0.15","v":10455},{"$f":"F225*2*0.15","v":11295},{"$f":"G225*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Imperial20% AMI",{"$f":"B225*2*0.2","v":9760},{"$f":"C225*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Imperial25% AMI",{"$f":"B225*2*0.25","v":12200},{"$f":"C225*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Imperial30% AMI",{"$f":"B225*2*0.3","v":14640},{"$f":"C225*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Imperial35% AMI",{"$f":"B225*2*0.35","v":17080},{"$f":"C225*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Imperial40% AMI",{"$f":"B225*2*0.4","v":19520},{"$f":"C225*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Imperial45% AMI",{"$f":"B225*2*0.45","v":21960},{"$f":"C225*2*0.45","v":25110},{"$f":"D225*2*0.45","v":28260},{"$f":"E225*2*0.45","v":31365},{"$f":"F225*2*0.45","v":33885},{"$f":"G225*2*0.45","v":36405},{"$f":"H225*2*0.45","v":38925},{"$f":"I225*2*0.45","v":41445},549,588,706,815,910,1004]
["Imperial50% AMI",{"$f":"'MTSP 50% Income Limits '!B14","v":24400},{"$f":"'MTSP 50% Income Limits '!C14","v":27900},{"$f":"'MTSP 50% Income Limits '!D14","v":31400},{"$f":"'MTSP 50% Income Limits '!E14","v":34850},{"$f":"'MTSP 50% Income Limits '!F14","v":37650},{"$f":"'MTSP 50% Income Limits '!G14","v":40450},{"$f":"'MTSP 50% Income Limits '!H14","v":43250},{"$f":"'MTSP 50% Income Limits '!I14","v":46050},{"$f":"TRUNC(B225/12*0.3)","v":610},{"$f":"TRUNC((B225+C225)/2/12*0.3)","v":653},{"$f":"TRUNC((D225)/12*0.3)","v":785},{"$f":"TRUNC(((E225+F225)/2)/12*0.3)","v":906},{"$f":"TRUNC(G225/12*0.3)","v":1011},{"$f":"TRUNC(((H225+I225)/2)/12*0.3)","v":1116}]
["Imperial55% AMI",{"$f":"B225*2*0.55","v":26840.000000000004},{"$f":"C225*2*0.55","v":30690.000000000004},{"$f":"D225*2*0.55","v":34540},{"$f":"E225*2*0.55","v":38335},{"$f":"F225*2*0.55","v":41415},{"$f":"G225*2*0.55","v":44495},{"$f":"H225*2*0.55","v":47575.000000000007},{"$f":"I225*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B226/12*0.3)","v":671},{"$f":"TRUNC((B226+C226)/2/12*0.3)","v":719},{"$f":"TRUNC((D226)/12*0.3)","v":863},{"$f":"TRUNC(((E226+F226)/2)/12*0.3)","v":996},{"$f":"TRUNC(G226/12*0.3)","v":1112},{"$f":"TRUNC(((H226+I226)/2)/12*0.3)","v":1227}]
["Imperial60% AMI",{"$f":"B225*2*0.6","v":29280},{"$f":"C225*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Imperial65% AMI",{"$f":"B225*2*0.65","v":31720},{"$f":"C225*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Imperial70% AMI",{"$f":"B225*2*0.7","v":34160},{"$f":"C225*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Imperial75% AMI",{"$f":"B225*2*0.75","v":36600},{"$f":"C225*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Imperial80% AMI",{"$f":"B225*2*0.8","v":39040},{"$f":"C225*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Imperial90% AMI",{"$f":"B225*2*0.9","v":43920},{"$f":"C225*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Imperial100% AMI",{"$f":"B225*2","v":48800},{"$f":"C225*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J225*2","v":1220},{"$f":"K225*2","v":1306},1570,1812,2022,2232]
["Imperial110% AMI",{"$f":"B225*2*1.1","v":53680.000000000007},{"$f":"C225*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B234/12*0.3)","v":1342},{"$f":"TRUNC((B234+C234)/2/12*0.3)","v":1438},{"$f":"TRUNC((D234)/12*0.3)","v":1727},{"$f":"TRUNC(((E234+F234)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G234/12*0.3)","v":2224},{"$f":"TRUNC(((H234+I234)/2)/12*0.3)","v":2455}]
["Imperial120% AMI",{"$f":"B225*2*1.2","v":58560},{"$f":"C225*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Inyo15% AMI",{"$f":"B243*2*0.15","v":7785},{"$f":"C243*2*0.15","v":8895},{"$f":"D243*2*0.15","v":10005},{"$f":"E243*2*0.15","v":11115},{"$f":"F243*2*0.15","v":12015},{"$f":"G243*2*0.15","v":12900},13785,14685,194,208,250,289,322,355]
["Inyo20% AMI",{"$f":"B243*2*0.2","v":10380},{"$f":"C243*2*0.2","v":11860},13340,14820,16020,17200,18380,19580,259,278,333,385,430,474]
["Inyo25% AMI",{"$f":"B243*2*0.25","v":12975},{"$f":"C243*2*0.25","v":14825},16675,18525,20025,21500,22975,24475,324,347,416,481,537,593]
["Inyo30% AMI",{"$f":"B243*2*0.3","v":15570},{"$f":"C243*2*0.3","v":17790},20010,22230,24030,25800,27570,29370,389,417,500,578,645,711]
["Inyo35% AMI",{"$f":"B243*2*0.35","v":18165},{"$f":"C243*2*0.35","v":20755},23345,25935,28035,30099.999999999996,32164.999999999996,34265,454,486,583,674,752,830]
["Inyo40% AMI",{"$f":"B243*2*0.4","v":20760},{"$f":"C243*2*0.4","v":23720},26680,29640,32040,34400,36760,39160,519,556,667,771,860,949]
["Inyo45% AMI",{"$f":"B243*2*0.45","v":23355},{"$f":"C243*2*0.45","v":26685},{"$f":"D243*2*0.45","v":30015},{"$f":"E243*2*0.45","v":33345},{"$f":"F243*2*0.45","v":36045},{"$f":"G243*2*0.45","v":38700},{"$f":"H243*2*0.45","v":41355},{"$f":"I243*2*0.45","v":44055},583,625,750,867,967,1067]
["Inyo50% AMI",{"$f":"'MTSP 50% Income Limits '!B15","v":25950},{"$f":"'MTSP 50% Income Limits '!C15","v":29650},{"$f":"'MTSP 50% Income Limits '!D15","v":33350},{"$f":"'MTSP 50% Income Limits '!E15","v":37050},{"$f":"'MTSP 50% Income Limits '!F15","v":40050},{"$f":"'MTSP 50% Income Limits '!G15","v":43000},{"$f":"'MTSP 50% Income Limits '!H15","v":45950},{"$f":"'MTSP 50% Income Limits '!I15","v":48950},{"$f":"TRUNC(B243/12*0.3)","v":648},{"$f":"TRUNC((B243+C243)/2/12*0.3)","v":695},{"$f":"TRUNC((D243)/12*0.3)","v":833},{"$f":"TRUNC(((E243+F243)/2)/12*0.3)","v":963},{"$f":"TRUNC(G243/12*0.3)","v":1075},{"$f":"TRUNC(((H243+I243)/2)/12*0.3)","v":1186}]
["Inyo55% AMI",{"$f":"B243*2*0.55","v":28545.000000000004},{"$f":"C243*2*0.55","v":32615.000000000004},{"$f":"D243*2*0.55","v":36685},{"$f":"E243*2*0.55","v":40755},{"$f":"F243*2*0.55","v":44055},{"$f":"G243*2*0.55","v":47300.000000000007},{"$f":"H243*2*0.55","v":50545.000000000007},{"$f":"I243*2*0.55","v":53845.000000000007},{"$f":"TRUNC(B244/12*0.3)","v":713},{"$f":"TRUNC((B244+C244)/2/12*0.3)","v":764},{"$f":"TRUNC((D244)/12*0.3)","v":917},{"$f":"TRUNC(((E244+F244)/2)/12*0.3)","v":1060},{"$f":"TRUNC(G244/12*0.3)","v":1182},{"$f":"TRUNC(((H244+I244)/2)/12*0.3)","v":1304}]
["Inyo60% AMI",{"$f":"B243*2*0.6","v":31140},{"$f":"C243*2*0.6","v":35580},40020,44460,48060,51600,55140,58740,778,834,1000,1156,1290,1423]
["Inyo65% AMI",{"$f":"B243*2*0.65","v":33735},{"$f":"C243*2*0.65","v":38545},43355,48165,52065,55900,59735,63635,843,903,1083,1252,1397,1542]
["Inyo70% AMI",{"$f":"B243*2*0.7","v":36330},{"$f":"C243*2*0.7","v":41510},46690,51870,56070,60199.999999999993,64329.999999999993,68530,908,973,1167,1349,1505,1660]
["Inyo75% AMI",{"$f":"B243*2*0.75","v":38925},{"$f":"C243*2*0.75","v":44475},50025,55575,60075,64500,68925,73425,973,1042,1250,1445,1612,1779]
["Inyo80% AMI",{"$f":"B243*2*0.8","v":41520},{"$f":"C243*2*0.8","v":47440},53360,59280,64080,68800,73520,78320,1038,1112,1334,1542,1720,1898]
["Inyo90% AMI",{"$f":"B243*2*0.9","v":46710},{"$f":"C243*2*0.9","v":53370},60030,66690,72090,77400,82710,88110,1167,1251,1500,1734,1935,2135]
["Inyo100% AMI",{"$f":"B243*2","v":51900},{"$f":"C243*2","v":59300},66700,74100,80100,86000,91900,97900,{"$f":"J243*2","v":1296},{"$f":"K243*2","v":1390},1666,1926,2150,2372]
["Inyo110% AMI",{"$f":"B243*2*1.1","v":57090.000000000007},{"$f":"C243*2*1.1","v":65230.000000000007},73370,81510,88110,94600.000000000015,101090.00000000001,107690.00000000001,{"$f":"TRUNC(B252/12*0.3)","v":1427},{"$f":"TRUNC((B252+C252)/2/12*0.3)","v":1529},{"$f":"TRUNC((D252)/12*0.3)","v":1834},{"$f":"TRUNC(((E252+F252)/2)/12*0.3)","v":2120},{"$f":"TRUNC(G252/12*0.3)","v":2365},{"$f":"TRUNC(((H252+I252)/2)/12*0.3)","v":2609}]
["Inyo120% AMI",{"$f":"B243*2*1.2","v":62280},{"$f":"C243*2*1.2","v":71160},80040,88920,96120,103200,110280,117480,1557,1668,2001,2313,2580,2847]
["Kern15% AMI",{"$f":"B261*2*0.15","v":7320},{"$f":"C261*2*0.15","v":8370},{"$f":"D261*2*0.15","v":9420},{"$f":"E261*2*0.15","v":10455},{"$f":"F261*2*0.15","v":11295},{"$f":"G261*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Kern20% AMI",{"$f":"B261*2*0.2","v":9760},{"$f":"C261*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Kern25% AMI",{"$f":"B261*2*0.25","v":12200},{"$f":"C261*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Kern30% AMI",{"$f":"B261*2*0.3","v":14640},{"$f":"C261*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Kern35% AMI",{"$f":"B261*2*0.35","v":17080},{"$f":"C261*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Kern40% AMI",{"$f":"B261*2*0.4","v":19520},{"$f":"C261*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Kern45% AMI",{"$f":"B261*2*0.45","v":21960},{"$f":"C261*2*0.45","v":25110},{"$f":"D261*2*0.45","v":28260},{"$f":"E261*2*0.45","v":31365},{"$f":"F261*2*0.45","v":33885},{"$f":"G261*2*0.45","v":36405},{"$f":"H261*2*0.45","v":38925},{"$f":"I261*2*0.45","v":41445},549,588,706,815,910,1004]
["Kern50% AMI",{"$f":"'MTSP 50% Income Limits '!B16","v":24400},{"$f":"'MTSP 50% Income Limits '!C16","v":27900},{"$f":"'MTSP 50% Income Limits '!D16","v":31400},{"$f":"'MTSP 50% Income Limits '!E16","v":34850},{"$f":"'MTSP 50% Income Limits '!F16","v":37650},{"$f":"'MTSP 50% Income Limits '!G16","v":40450},{"$f":"'MTSP 50% Income Limits '!H16","v":43250},{"$f":"'MTSP 50% Income Limits '!I16","v":46050},{"$f":"TRUNC(B261/12*0.3)","v":610},{"$f":"TRUNC((B261+C261)/2/12*0.3)","v":653},{"$f":"TRUNC((D261)/12*0.3)","v":785},{"$f":"TRUNC(((E261+F261)/2)/12*0.3)","v":906},{"$f":"TRUNC(G261/12*0.3)","v":1011},{"$f":"TRUNC(((H261+I261)/2)/12*0.3)","v":1116}]
["Kern55% AMI",{"$f":"B261*2*0.55","v":26840.000000000004},{"$f":"C261*2*0.55","v":30690.000000000004},{"$f":"D261*2*0.55","v":34540},{"$f":"E261*2*0.55","v":38335},{"$f":"F261*2*0.55","v":41415},{"$f":"G261*2*0.55","v":44495},{"$f":"H261*2*0.55","v":47575.000000000007},{"$f":"I261*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B262/12*0.3)","v":671},{"$f":"TRUNC((B262+C262)/2/12*0.3)","v":719},{"$f":"TRUNC((D262)/12*0.3)","v":863},{"$f":"TRUNC(((E262+F262)/2)/12*0.3)","v":996},{"$f":"TRUNC(G262/12*0.3)","v":1112},{"$f":"TRUNC(((H262+I262)/2)/12*0.3)","v":1227}]
["Kern60% AMI",{"$f":"B261*2*0.6","v":29280},{"$f":"C261*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Kern65% AMI",{"$f":"B261*2*0.65","v":31720},{"$f":"C261*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Kern70% AMI",{"$f":"B261*2*0.7","v":34160},{"$f":"C261*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Kern75% AMI",{"$f":"B261*2*0.75","v":36600},{"$f":"C261*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Kern80% AMI",{"$f":"B261*2*0.8","v":39040},{"$f":"C261*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Kern90% AMI",{"$f":"B261*2*0.9","v":43920},{"$f":"C261*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Kern100% AMI",{"$f":"B261*2","v":48800},{"$f":"C261*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J261*2","v":1220},{"$f":"K261*2","v":1306},1570,1812,2022,2232]
["Kern110% AMI",{"$f":"B261*2*1.1","v":53680.000000000007},{"$f":"C261*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B270/12*0.3)","v":1342},{"$f":"TRUNC((B270+C270)/2/12*0.3)","v":1438},{"$f":"TRUNC((D270)/12*0.3)","v":1727},{"$f":"TRUNC(((E270+F270)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G270/12*0.3)","v":2224},{"$f":"TRUNC(((H270+I270)/2)/12*0.3)","v":2455}]
["Kern120% AMI",{"$f":"B261*2*1.2","v":58560},{"$f":"C261*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Kings15% AMI",{"$f":"B279*2*0.15","v":7320},{"$f":"C279*2*0.15","v":8370},{"$f":"D279*2*0.15","v":9420},{"$f":"E279*2*0.15","v":10455},{"$f":"F279*2*0.15","v":11295},{"$f":"G279*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Kings20% AMI",{"$f":"B279*2*0.2","v":9760},{"$f":"C279*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Kings25% AMI",{"$f":"B279*2*0.25","v":12200},{"$f":"C279*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Kings30% AMI",{"$f":"B279*2*0.3","v":14640},{"$f":"C279*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Kings35% AMI",{"$f":"B279*2*0.35","v":17080},{"$f":"C279*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Kings40% AMI",{"$f":"B279*2*0.4","v":19520},{"$f":"C279*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Kings45% AMI",{"$f":"B279*2*0.45","v":21960},{"$f":"C279*2*0.45","v":25110},{"$f":"D279*2*0.45","v":28260},{"$f":"E279*2*0.45","v":31365},{"$f":"F279*2*0.45","v":33885},{"$f":"G279*2*0.45","v":36405},{"$f":"H279*2*0.45","v":38925},{"$f":"I279*2*0.45","v":41445},549,588,706,815,910,1004]
["Kings50% AMI",{"$f":"'MTSP 50% Income Limits '!B17","v":24400},{"$f":"'MTSP 50% Income Limits '!C17","v":27900},{"$f":"'MTSP 50% Income Limits '!D17","v":31400},{"$f":"'MTSP 50% Income Limits '!E17","v":34850},{"$f":"'MTSP 50% Income Limits '!F17","v":37650},{"$f":"'MTSP 50% Income Limits '!G17","v":40450},{"$f":"'MTSP 50% Income Limits '!H17","v":43250},{"$f":"'MTSP 50% Income Limits '!I17","v":46050},{"$f":"TRUNC(B279/12*0.3)","v":610},{"$f":"TRUNC((B279+C279)/2/12*0.3)","v":653},{"$f":"TRUNC((D279)/12*0.3)","v":785},{"$f":"TRUNC(((E279+F279)/2)/12*0.3)","v":906},{"$f":"TRUNC(G279/12*0.3)","v":1011},{"$f":"TRUNC(((H279+I279)/2)/12*0.3)","v":1116}]
["Kings55% AMI",{"$f":"B279*2*0.55","v":26840.000000000004},{"$f":"C279*2*0.55","v":30690.000000000004},{"$f":"D279*2*0.55","v":34540},{"$f":"E279*2*0.55","v":38335},{"$f":"F279*2*0.55","v":41415},{"$f":"G279*2*0.55","v":44495},{"$f":"H279*2*0.55","v":47575.000000000007},{"$f":"I279*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B280/12*0.3)","v":671},{"$f":"TRUNC((B280+C280)/2/12*0.3)","v":719},{"$f":"TRUNC((D280)/12*0.3)","v":863},{"$f":"TRUNC(((E280+F280)/2)/12*0.3)","v":996},{"$f":"TRUNC(G280/12*0.3)","v":1112},{"$f":"TRUNC(((H280+I280)/2)/12*0.3)","v":1227}]
["Kings60% AMI",{"$f":"B279*2*0.6","v":29280},{"$f":"C279*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Kings65% AMI",{"$f":"B279*2*0.65","v":31720},{"$f":"C279*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Kings70% AMI",{"$f":"B279*2*0.7","v":34160},{"$f":"C279*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Kings75% AMI",{"$f":"B279*2*0.75","v":36600},{"$f":"C279*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Kings80% AMI",{"$f":"B279*2*0.8","v":39040},{"$f":"C279*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Kings90% AMI",{"$f":"B279*2*0.9","v":43920},{"$f":"C279*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Kings100% AMI",{"$f":"B279*2","v":48800},{"$f":"C279*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J279*2","v":1220},{"$f":"K279*2","v":1306},1570,1812,2022,2232]
["Kings110% AMI",{"$f":"B279*2*1.1","v":53680.000000000007},{"$f":"C279*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B288/12*0.3)","v":1342},{"$f":"TRUNC((B288+C288)/2/12*0.3)","v":1438},{"$f":"TRUNC((D288)/12*0.3)","v":1727},{"$f":"TRUNC(((E288+F288)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G288/12*0.3)","v":2224},{"$f":"TRUNC(((H288+I288)/2)/12*0.3)","v":2455}]
["Kings120% AMI",{"$f":"B279*2*1.2","v":58560},{"$f":"C279*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Lake15% AMI",{"$f":"B297*2*0.15","v":7320},{"$f":"C297*2*0.15","v":8370},{"$f":"D297*2*0.15","v":9420},{"$f":"E297*2*0.15","v":10455},{"$f":"F297*2*0.15","v":11295},{"$f":"G297*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Lake20% AMI",{"$f":"B297*2*0.2","v":9760},{"$f":"C297*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Lake25% AMI",{"$f":"B297*2*0.25","v":12200},{"$f":"C297*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Lake30% AMI",{"$f":"B297*2*0.3","v":14640},{"$f":"C297*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Lake35% AMI",{"$f":"B297*2*0.35","v":17080},{"$f":"C297*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Lake40% AMI",{"$f":"B297*2*0.4","v":19520},{"$f":"C297*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Lake45% AMI",{"$f":"B297*2*0.45","v":21960},{"$f":"C297*2*0.45","v":25110},{"$f":"D297*2*0.45","v":28260},{"$f":"E297*2*0.45","v":31365},{"$f":"F297*2*0.45","v":33885},{"$f":"G297*2*0.45","v":36405},{"$f":"H297*2*0.45","v":38925},{"$f":"I297*2*0.45","v":41445},549,588,706,815,910,1004]
["Lake50% AMI",{"$f":"'MTSP 50% Income Limits '!B18","v":24400},{"$f":"'MTSP 50% Income Limits '!C18","v":27900},{"$f":"'MTSP 50% Income Limits '!D18","v":31400},{"$f":"'MTSP 50% Income Limits '!E18","v":34850},{"$f":"'MTSP 50% Income Limits '!F18","v":37650},{"$f":"'MTSP 50% Income Limits '!G18","v":40450},{"$f":"'MTSP 50% Income Limits '!H18","v":43250},{"$f":"'MTSP 50% Income Limits '!I18","v":46050},{"$f":"TRUNC(B297/12*0.3)","v":610},{"$f":"TRUNC((B297+C297)/2/12*0.3)","v":653},{"$f":"TRUNC((D297)/12*0.3)","v":785},{"$f":"TRUNC(((E297+F297)/2)/12*0.3)","v":906},{"$f":"TRUNC(G297/12*0.3)","v":1011},{"$f":"TRUNC(((H297+I297)/2)/12*0.3)","v":1116}]
["Lake55% AMI",{"$f":"B297*2*0.55","v":26840.000000000004},{"$f":"C297*2*0.55","v":30690.000000000004},{"$f":"D297*2*0.55","v":34540},{"$f":"E297*2*0.55","v":38335},{"$f":"F297*2*0.55","v":41415},{"$f":"G297*2*0.55","v":44495},{"$f":"H297*2*0.55","v":47575.000000000007},{"$f":"I297*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B298/12*0.3)","v":671},{"$f":"TRUNC((B298+C298)/2/12*0.3)","v":719},{"$f":"TRUNC((D298)/12*0.3)","v":863},{"$f":"TRUNC(((E298+F298)/2)/12*0.3)","v":996},{"$f":"TRUNC(G298/12*0.3)","v":1112},{"$f":"TRUNC(((H298+I298)/2)/12*0.3)","v":1227}]
["Lake60% AMI",{"$f":"B297*2*0.6","v":29280},{"$f":"C297*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Lake65% AMI",{"$f":"B297*2*0.65","v":31720},{"$f":"C297*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Lake70% AMI",{"$f":"B297*2*0.7","v":34160},{"$f":"C297*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Lake75% AMI",{"$f":"B297*2*0.75","v":36600},{"$f":"C297*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Lake80% AMI",{"$f":"B297*2*0.8","v":39040},{"$f":"C297*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Lake90% AMI",{"$f":"B297*2*0.9","v":43920},{"$f":"C297*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Lake100% AMI",{"$f":"B297*2","v":48800},{"$f":"C297*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J297*2","v":1220},{"$f":"K297*2","v":1306},1570,1812,2022,2232]
["Lake110% AMI",{"$f":"B297*2*1.1","v":53680.000000000007},{"$f":"C297*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B306/12*0.3)","v":1342},{"$f":"TRUNC((B306+C306)/2/12*0.3)","v":1438},{"$f":"TRUNC((D306)/12*0.3)","v":1727},{"$f":"TRUNC(((E306+F306)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G306/12*0.3)","v":2224},{"$f":"TRUNC(((H306+I306)/2)/12*0.3)","v":2455}]
["Lake120% AMI",{"$f":"B297*2*1.2","v":58560},{"$f":"C297*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Lassen15% AMI",{"$f":"B315*2*0.15","v":7590},{"$f":"C315*2*0.15","v":8670},{"$f":"D315*2*0.15","v":9750},{"$f":"E315*2*0.15","v":10830},{"$f":"F315*2*0.15","v":11700},{"$f":"G315*2*0.15","v":12570},13440,14310,189,203,243,281,314,346]
["Lassen20% AMI",{"$f":"B315*2*0.2","v":10120},{"$f":"C315*2*0.2","v":11560},13000,14440,15600,16760,17920,19080,253,271,325,375,419,462]
["Lassen25% AMI",{"$f":"B315*2*0.25","v":12650},{"$f":"C315*2*0.25","v":14450},16250,18050,19500,20950,22400,23850,316,338,406,469,523,578]
["Lassen30% AMI",{"$f":"B315*2*0.3","v":15180},{"$f":"C315*2*0.3","v":17340},19500,21660,23400,25140,26880,28620,379,406,487,563,628,693]
["Lassen35% AMI",{"$f":"B315*2*0.35","v":17710},{"$f":"C315*2*0.35","v":20230},22750,25270,27300,29329.999999999996,31359.999999999996,33390,442,474,568,657,733,809]
["Lassen40% AMI",{"$f":"B315*2*0.4","v":20240},{"$f":"C315*2*0.4","v":23120},26000,28880,31200,33520,35840,38160,506,542,650,751,838,925]
["Lassen45% AMI",{"$f":"B315*2*0.45","v":22770},{"$f":"C315*2*0.45","v":26010},{"$f":"D315*2*0.45","v":29250},{"$f":"E315*2*0.45","v":32490},{"$f":"F315*2*0.45","v":35100},{"$f":"G315*2*0.45","v":37710},{"$f":"H315*2*0.45","v":40320},{"$f":"I315*2*0.45","v":42930},569,609,731,844,942,1040]
["Lassen50% AMI",{"$f":"'MTSP 50% Income Limits '!B19","v":25300},{"$f":"'MTSP 50% Income Limits '!C19","v":28900},{"$f":"'MTSP 50% Income Limits '!D19","v":32500},{"$f":"'MTSP 50% Income Limits '!E19","v":36100},{"$f":"'MTSP 50% Income Limits '!F19","v":39000},{"$f":"'MTSP 50% Income Limits '!G19","v":41900},{"$f":"'MTSP 50% Income Limits '!H19","v":44800},{"$f":"'MTSP 50% Income Limits '!I19","v":47700},{"$f":"TRUNC(B315/12*0.3)","v":632},{"$f":"TRUNC((B315+C315)/2/12*0.3)","v":677},{"$f":"TRUNC((D315)/12*0.3)","v":812},{"$f":"TRUNC(((E315+F315)/2)/12*0.3)","v":938},{"$f":"TRUNC(G315/12*0.3)","v":1047},{"$f":"TRUNC(((H315+I315)/2)/12*0.3)","v":1156}]
["Lassen55% AMI",{"$f":"B315*2*0.55","v":27830.000000000004},{"$f":"C315*2*0.55","v":31790.000000000004},{"$f":"D315*2*0.55","v":35750},{"$f":"E315*2*0.55","v":39710},{"$f":"F315*2*0.55","v":42900},{"$f":"G315*2*0.55","v":46090.000000000007},{"$f":"H315*2*0.55","v":49280.000000000007},{"$f":"I315*2*0.55","v":52470.000000000007},{"$f":"TRUNC(B316/12*0.3)","v":695},{"$f":"TRUNC((B316+C316)/2/12*0.3)","v":745},{"$f":"TRUNC((D316)/12*0.3)","v":893},{"$f":"TRUNC(((E316+F316)/2)/12*0.3)","v":1032},{"$f":"TRUNC(G316/12*0.3)","v":1152},{"$f":"TRUNC(((H316+I316)/2)/12*0.3)","v":1271}]
["Lassen60% AMI",{"$f":"B315*2*0.6","v":30360},{"$f":"C315*2*0.6","v":34680},39000,43320,46800,50280,53760,57240,759,813,975,1126,1257,1387]
["Lassen65% AMI",{"$f":"B315*2*0.65","v":32890},{"$f":"C315*2*0.65","v":37570},42250,46930,50700,54470,58240,62010,822,880,1056,1220,1361,1503]
["Lassen70% AMI",{"$f":"B315*2*0.7","v":35420},{"$f":"C315*2*0.7","v":40460},45500,50540,54600,58659.999999999993,62719.999999999993,66780,885,948,1137,1314,1466,1618]
["Lassen75% AMI",{"$f":"B315*2*0.75","v":37950},{"$f":"C315*2*0.75","v":43350},48750,54150,58500,62850,67200,71550,948,1016,1218,1408,1571,1734]
["Lassen80% AMI",{"$f":"B315*2*0.8","v":40480},{"$f":"C315*2*0.8","v":46240},52000,57760,62400,67040,71680,76320,1012,1084,1300,1502,1676,1850]
["Lassen90% AMI",{"$f":"B315*2*0.9","v":45540},{"$f":"C315*2*0.9","v":52020},58500,64980,70200,75420,80640,85860,1138,1219,1462,1689,1885,2081]
["Lassen100% AMI",{"$f":"B315*2","v":50600},{"$f":"C315*2","v":57800},65000,72200,78000,83800,89600,95400,{"$f":"J315*2","v":1264},{"$f":"K315*2","v":1354},1624,1876,2094,2312]
["Lassen110% AMI",{"$f":"B315*2*1.1","v":55660.000000000007},{"$f":"C315*2*1.1","v":63580.000000000007},71500,79420,85800,92180.000000000015,98560.000000000015,104940.00000000001,{"$f":"TRUNC(B324/12*0.3)","v":1391},{"$f":"TRUNC((B324+C324)/2/12*0.3)","v":1490},{"$f":"TRUNC((D324)/12*0.3)","v":1787},{"$f":"TRUNC(((E324+F324)/2)/12*0.3)","v":2065},{"$f":"TRUNC(G324/12*0.3)","v":2304},{"$f":"TRUNC(((H324+I324)/2)/12*0.3)","v":2543}]
["Lassen120% AMI",{"$f":"B315*2*1.2","v":60720},{"$f":"C315*2*1.2","v":69360},78000,86640,93600,100560,107520,114480,1518,1626,1950,2253,2514,2775]
["Los Angeles15% AMI",{"$f":"B333*2*0.15","v":12420},{"$f":"C333*2*0.15","v":14190},{"$f":"D333*2*0.15","v":15960},{"$f":"E333*2*0.15","v":17730},{"$f":"F333*2*0.15","v":19155},{"$f":"G333*2*0.15","v":20580},21990,23415,310,332,399,461,514,567]
["Los Angeles20% AMI",{"$f":"B333*2*0.2","v":16560},{"$f":"C333*2*0.2","v":18920},21280,23640,25540,27440,29320,31220,414,443,532,614,686,756]
["Los Angeles25% AMI",{"$f":"B333*2*0.25","v":20700},{"$f":"C333*2*0.25","v":23650},26600,29550,31925,34300,36650,39025,517,554,665,768,857,945]
["Los Angeles30% AMI",{"$f":"B333*2*0.3","v":24840},{"$f":"C333*2*0.3","v":28380},31920,35460,38310,41160,43980,46830,621,665,798,922,1029,1135]
["Los Angeles35% AMI",{"$f":"B333*2*0.35","v":28979.999999999996},{"$f":"C333*2*0.35","v":33110},37240,41370,44695,48020,51310,54635,724,776,931,1075,1200,1324]
["Los Angeles40% AMI",{"$f":"B333*2*0.4","v":33120},{"$f":"C333*2*0.4","v":37840},42560,47280,51080,54880,58640,62440,828,887,1064,1229,1372,1513]
["Los Angeles45% AMI",{"$f":"B333*2*0.45","v":37260},{"$f":"C333*2*0.45","v":42570},{"$f":"D333*2*0.45","v":47880},{"$f":"E333*2*0.45","v":53190},{"$f":"F333*2*0.45","v":57465},{"$f":"G333*2*0.45","v":61740},{"$f":"H333*2*0.45","v":65970},{"$f":"I333*2*0.45","v":70245},931,997,1197,1383,1543,1702]
["Los Angeles50% AMI",{"$f":"'MTSP 50% Income Limits '!B20","v":41400},{"$f":"'MTSP 50% Income Limits '!C20","v":47300},{"$f":"'MTSP 50% Income Limits '!D20","v":53200},{"$f":"'MTSP 50% Income Limits '!E20","v":59100},{"$f":"'MTSP 50% Income Limits '!F20","v":63850},{"$f":"'MTSP 50% Income Limits '!G20","v":68600},{"$f":"'MTSP 50% Income Limits '!H20","v":73300},{"$f":"'MTSP 50% Income Limits '!I20","v":78050},{"$f":"TRUNC(B333/12*0.3)","v":1035},{"$f":"TRUNC((B333+C333)/2/12*0.3)","v":1108},{"$f":"TRUNC((D333)/12*0.3)","v":1330},{"$f":"TRUNC(((E333+F333)/2)/12*0.3)","v":1536},{"$f":"TRUNC(G333/12*0.3)","v":1715},{"$f":"TRUNC(((H333+I333)/2)/12*0.3)","v":1891}]
["Los Angeles55% AMI",{"$f":"B333*2*0.55","v":45540.000000000007},{"$f":"C333*2*0.55","v":52030.000000000007},{"$f":"D333*2*0.55","v":58520.000000000007},{"$f":"E333*2*0.55","v":65010.000000000007},{"$f":"F333*2*0.55","v":70235},{"$f":"G333*2*0.55","v":75460},{"$f":"H333*2*0.55","v":80630},{"$f":"I333*2*0.55","v":85855},{"$f":"TRUNC(B334/12*0.3)","v":1138},{"$f":"TRUNC((B334+C334)/2/12*0.3)","v":1219},{"$f":"TRUNC((D334)/12*0.3)","v":1463},{"$f":"TRUNC(((E334+F334)/2)/12*0.3)","v":1690},{"$f":"TRUNC(G334/12*0.3)","v":1886},{"$f":"TRUNC(((H334+I334)/2)/12*0.3)","v":2081}]
["Los Angeles60% AMI",{"$f":"B333*2*0.6","v":49680},{"$f":"C333*2*0.6","v":56760},63840,70920,76620,82320,87960,93660,1242,1330,1596,1844,2058,2270]
["Los Angeles65% AMI",{"$f":"B333*2*0.65","v":53820},{"$f":"C333*2*0.65","v":61490},69160,76830,83005,89180,95290,101465,1345,1441,1729,1997,2229,2459]
["Los Angeles70% AMI",{"$f":"B333*2*0.7","v":57959.999999999993},{"$f":"C333*2*0.7","v":66220},74480,82740,89390,96040,102620,109270,1449,1552,1862,2151,2401,2648]
["Los Angeles75% AMI",{"$f":"B333*2*0.75","v":62100},{"$f":"C333*2*0.75","v":70950},79800,88650,95775,102900,109950,117075,1552,1663,1995,2305,2572,2837]
["Los Angeles80% AMI",{"$f":"B333*2*0.8","v":66240},{"$f":"C333*2*0.8","v":75680},85120,94560,102160,109760,117280,124880,1656,1774,2128,2459,2744,3027]
["Los Angeles90% AMI",{"$f":"B333*2*0.9","v":74520},{"$f":"C333*2*0.9","v":85140},95760,106380,114930,123480,131940,140490,1863,1995,2394,2766,3087,3405]
["Los Angeles100% AMI",{"$f":"B333*2","v":82800},{"$f":"C333*2","v":94600},106400,118200,127700,137200,146600,156100,{"$f":"J333*2","v":2070},{"$f":"K333*2","v":2216},2660,3072,3430,3782]
["Los Angeles110% AMI",{"$f":"B333*2*1.1","v":91080.000000000015},{"$f":"C333*2*1.1","v":104060.00000000001},117040.00000000001,130020.00000000001,140470,150920,161260,171710,{"$f":"TRUNC(B342/12*0.3)","v":2277},{"$f":"TRUNC((B342+C342)/2/12*0.3)","v":2439},{"$f":"TRUNC((D342)/12*0.3)","v":2926},{"$f":"TRUNC(((E342+F342)/2)/12*0.3)","v":3381},{"$f":"TRUNC(G342/12*0.3)","v":3773},{"$f":"TRUNC(((H342+I342)/2)/12*0.3)","v":4162}]
["Los Angeles120% AMI",{"$f":"B333*2*1.2","v":99360},{"$f":"C333*2*1.2","v":113520},127680,141840,153240,164640,175920,187320,2484,2661,3192,3688,4116,4540]
["Madera15% AMI",{"$f":"B351*2*0.15","v":7320},{"$f":"C351*2*0.15","v":8370},{"$f":"D351*2*0.15","v":9420},{"$f":"E351*2*0.15","v":10455},{"$f":"F351*2*0.15","v":11295},{"$f":"G351*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Madera20% AMI",{"$f":"B351*2*0.2","v":9760},{"$f":"C351*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Madera25% AMI",{"$f":"B351*2*0.25","v":12200},{"$f":"C351*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Madera30% AMI",{"$f":"B351*2*0.3","v":14640},{"$f":"C351*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Madera35% AMI",{"$f":"B351*2*0.35","v":17080},{"$f":"C351*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Madera40% AMI",{"$f":"B351*2*0.4","v":19520},{"$f":"C351*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Madera45% AMI",{"$f":"B351*2*0.45","v":21960},{"$f":"C351*2*0.45","v":25110},{"$f":"D351*2*0.45","v":28260},{"$f":"E351*2*0.45","v":31365},{"$f":"F351*2*0.45","v":33885},{"$f":"G351*2*0.45","v":36405},{"$f":"H351*2*0.45","v":38925},{"$f":"I351*2*0.45","v":41445},549,588,706,815,910,1004]
["Madera50% AMI",{"$f":"'MTSP 50% Income Limits '!B21","v":24400},{"$f":"'MTSP 50% Income Limits '!C21","v":27900},{"$f":"'MTSP 50% Income Limits '!D21","v":31400},{"$f":"'MTSP 50% Income Limits '!E21","v":34850},{"$f":"'MTSP 50% Income Limits '!F21","v":37650},{"$f":"'MTSP 50% Income Limits '!G21","v":40450},{"$f":"'MTSP 50% Income Limits '!H21","v":43250},{"$f":"'MTSP 50% Income Limits '!I21","v":46050},{"$f":"TRUNC(B351/12*0.3)","v":610},{"$f":"TRUNC((B351+C351)/2/12*0.3)","v":653},{"$f":"TRUNC((D351)/12*0.3)","v":785},{"$f":"TRUNC(((E351+F351)/2)/12*0.3)","v":906},{"$f":"TRUNC(G351/12*0.3)","v":1011},{"$f":"TRUNC(((H351+I351)/2)/12*0.3)","v":1116}]
["Madera55% AMI",{"$f":"B351*2*0.55","v":26840.000000000004},{"$f":"C351*2*0.55","v":30690.000000000004},{"$f":"D351*2*0.55","v":34540},{"$f":"E351*2*0.55","v":38335},{"$f":"F351*2*0.55","v":41415},{"$f":"G351*2*0.55","v":44495},{"$f":"H351*2*0.55","v":47575.000000000007},{"$f":"I351*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B352/12*0.3)","v":671},{"$f":"TRUNC((B352+C352)/2/12*0.3)","v":719},{"$f":"TRUNC((D352)/12*0.3)","v":863},{"$f":"TRUNC(((E352+F352)/2)/12*0.3)","v":996},{"$f":"TRUNC(G352/12*0.3)","v":1112},{"$f":"TRUNC(((H352+I352)/2)/12*0.3)","v":1227}]
["Madera60% AMI",{"$f":"B351*2*0.6","v":29280},{"$f":"C351*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Madera65% AMI",{"$f":"B351*2*0.65","v":31720},{"$f":"C351*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Madera70% AMI",{"$f":"B351*2*0.7","v":34160},{"$f":"C351*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Madera75% AMI",{"$f":"B351*2*0.75","v":36600},{"$f":"C351*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Madera80% AMI",{"$f":"B351*2*0.8","v":39040},{"$f":"C351*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Madera90% AMI",{"$f":"B351*2*0.9","v":43920},{"$f":"C351*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Madera100% AMI",{"$f":"B351*2","v":48800},{"$f":"C351*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J351*2","v":1220},{"$f":"K351*2","v":1306},1570,1812,2022,2232]
["Madera110% AMI",{"$f":"B351*2*1.1","v":53680.000000000007},{"$f":"C351*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B360/12*0.3)","v":1342},{"$f":"TRUNC((B360+C360)/2/12*0.3)","v":1438},{"$f":"TRUNC((D360)/12*0.3)","v":1727},{"$f":"TRUNC(((E360+F360)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G360/12*0.3)","v":2224},{"$f":"TRUNC(((H360+I360)/2)/12*0.3)","v":2455}]
["Madera120% AMI",{"$f":"B351*2*1.2","v":58560},{"$f":"C351*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Marin15% AMI",{"$f":"B369*2*0.15","v":19185},{"$f":"C369*2*0.15","v":21930},{"$f":"D369*2*0.15","v":24675},{"$f":"E369*2*0.15","v":27405},{"$f":"F369*2*0.15","v":29610},{"$f":"G369*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["Marin20% AMI",{"$f":"B369*2*0.2","v":25580},{"$f":"C369*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["Marin25% AMI",{"$f":"B369*2*0.25","v":31975},{"$f":"C369*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["Marin30% AMI",{"$f":"B369*2*0.3","v":38370},{"$f":"C369*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["Marin35% AMI",{"$f":"B369*2*0.35","v":44765},{"$f":"C369*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["Marin40% AMI",{"$f":"B369*2*0.4","v":51160},{"$f":"C369*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["Marin45% AMI",{"$f":"B369*2*0.45","v":57555},{"$f":"C369*2*0.45","v":65790},{"$f":"D369*2*0.45","v":74025},{"$f":"E369*2*0.45","v":82215},{"$f":"F369*2*0.45","v":88830},{"$f":"G369*2*0.45","v":95400},{"$f":"H369*2*0.45","v":101970},{"$f":"I369*2*0.45","v":108540},1438,1541,1850,2138,2385,2631]
["Marin50% AMI",{"$f":"'MTSP 50% Income Limits '!B22","v":63950},{"$f":"'MTSP 50% Income Limits '!C22","v":73100},{"$f":"'MTSP 50% Income Limits '!D22","v":82250},{"$f":"'MTSP 50% Income Limits '!E22","v":91350},{"$f":"'MTSP 50% Income Limits '!F22","v":98700},{"$f":"'MTSP 50% Income Limits '!G22","v":106000},{"$f":"'MTSP 50% Income Limits '!H22","v":113300},{"$f":"'MTSP 50% Income Limits '!I22","v":120600},{"$f":"TRUNC(B369/12*0.3)","v":1598},{"$f":"TRUNC((B369+C369)/2/12*0.3)","v":1713},{"$f":"TRUNC((D369)/12*0.3)","v":2056},{"$f":"TRUNC(((E369+F369)/2)/12*0.3)","v":2375},{"$f":"TRUNC(G369/12*0.3)","v":2650},{"$f":"TRUNC(((H369+I369)/2)/12*0.3)","v":2923}]
["Marin55% AMI",{"$f":"B369*2*0.55","v":70345},{"$f":"C369*2*0.55","v":80410},{"$f":"D369*2*0.55","v":90475.000000000015},{"$f":"E369*2*0.55","v":100485.00000000001},{"$f":"F369*2*0.55","v":108570.00000000001},{"$f":"G369*2*0.55","v":116600.00000000001},{"$f":"H369*2*0.55","v":124630.00000000001},{"$f":"I369*2*0.55","v":132660},{"$f":"TRUNC(B370/12*0.3)","v":1758},{"$f":"TRUNC((B370+C370)/2/12*0.3)","v":1884},{"$f":"TRUNC((D370)/12*0.3)","v":2261},{"$f":"TRUNC(((E370+F370)/2)/12*0.3)","v":2613},{"$f":"TRUNC(G370/12*0.3)","v":2915},{"$f":"TRUNC(((H370+I370)/2)/12*0.3)","v":3216}]
["Marin60% AMI",{"$f":"B369*2*0.6","v":76740},{"$f":"C369*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["Marin65% AMI",{"$f":"B369*2*0.65","v":83135},{"$f":"C369*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["Marin70% AMI",{"$f":"B369*2*0.7","v":89530},{"$f":"C369*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["Marin75% AMI",{"$f":"B369*2*0.75","v":95925},{"$f":"C369*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["Marin80% AMI",{"$f":"B369*2*0.8","v":102320},{"$f":"C369*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["Marin90% AMI",{"$f":"B369*2*0.9","v":115110},{"$f":"C369*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["Marin100% AMI",{"$f":"B369*2","v":127900},{"$f":"C369*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"J369*2","v":3196},{"$f":"K369*2","v":3426},4112,4750,5300,5846]
["Marin110% AMI",{"$f":"B369*2*1.1","v":140690},{"$f":"C369*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(B378/12*0.3)","v":3517},{"$f":"TRUNC((B378+C378)/2/12*0.3)","v":3768},{"$f":"TRUNC((D378)/12*0.3)","v":4523},{"$f":"TRUNC(((E378+F378)/2)/12*0.3)","v":5226},{"$f":"TRUNC(G378/12*0.3)","v":5830},{"$f":"TRUNC(((H378+I378)/2)/12*0.3)","v":6432}]
["Marin120% AMI",{"$f":"B369*2*1.2","v":153480},{"$f":"C369*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["Mariposa15% AMI",{"$f":"B387*2*0.15","v":7320},{"$f":"C387*2*0.15","v":8370},{"$f":"D387*2*0.15","v":9420},{"$f":"E387*2*0.15","v":10455},{"$f":"F387*2*0.15","v":11295},{"$f":"G387*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Mariposa20% AMI",{"$f":"B387*2*0.2","v":9760},{"$f":"C387*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Mariposa25% AMI",{"$f":"B387*2*0.25","v":12200},{"$f":"C387*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Mariposa30% AMI",{"$f":"B387*2*0.3","v":14640},{"$f":"C387*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Mariposa35% AMI",{"$f":"B387*2*0.35","v":17080},{"$f":"C387*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Mariposa40% AMI",{"$f":"B387*2*0.4","v":19520},{"$f":"C387*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Mariposa45% AMI",{"$f":"B387*2*0.45","v":21960},{"$f":"C387*2*0.45","v":25110},{"$f":"D387*2*0.45","v":28260},{"$f":"E387*2*0.45","v":31365},{"$f":"F387*2*0.45","v":33885},{"$f":"G387*2*0.45","v":36405},{"$f":"H387*2*0.45","v":38925},{"$f":"I387*2*0.45","v":41445},549,588,706,815,910,1004]
["Mariposa50% AMI",{"$f":"'MTSP 50% Income Limits '!B23","v":24400},{"$f":"'MTSP 50% Income Limits '!C23","v":27900},{"$f":"'MTSP 50% Income Limits '!D23","v":31400},{"$f":"'MTSP 50% Income Limits '!E23","v":34850},{"$f":"'MTSP 50% Income Limits '!F23","v":37650},{"$f":"'MTSP 50% Income Limits '!G23","v":40450},{"$f":"'MTSP 50% Income Limits '!H23","v":43250},{"$f":"'MTSP 50% Income Limits '!I23","v":46050},{"$f":"TRUNC(B387/12*0.3)","v":610},{"$f":"TRUNC((B387+C387)/2/12*0.3)","v":653},{"$f":"TRUNC((D387)/12*0.3)","v":785},{"$f":"TRUNC(((E387+F387)/2)/12*0.3)","v":906},{"$f":"TRUNC(G387/12*0.3)","v":1011},{"$f":"TRUNC(((H387+I387)/2)/12*0.3)","v":1116}]
["Mariposa55% AMI",{"$f":"B387*2*0.55","v":26840.000000000004},{"$f":"C387*2*0.55","v":30690.000000000004},{"$f":"D387*2*0.55","v":34540},{"$f":"E387*2*0.55","v":38335},{"$f":"F387*2*0.55","v":41415},{"$f":"G387*2*0.55","v":44495},{"$f":"H387*2*0.55","v":47575.000000000007},{"$f":"I387*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B388/12*0.3)","v":671},{"$f":"TRUNC((B388+C388)/2/12*0.3)","v":719},{"$f":"TRUNC((D388)/12*0.3)","v":863},{"$f":"TRUNC(((E388+F388)/2)/12*0.3)","v":996},{"$f":"TRUNC(G388/12*0.3)","v":1112},{"$f":"TRUNC(((H388+I388)/2)/12*0.3)","v":1227}]
["Mariposa60% AMI",{"$f":"B387*2*0.6","v":29280},{"$f":"C387*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Mariposa65% AMI",{"$f":"B387*2*0.65","v":31720},{"$f":"C387*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Mariposa70% AMI",{"$f":"B387*2*0.7","v":34160},{"$f":"C387*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Mariposa75% AMI",{"$f":"B387*2*0.75","v":36600},{"$f":"C387*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Mariposa80% AMI",{"$f":"B387*2*0.8","v":39040},{"$f":"C387*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Mariposa90% AMI",{"$f":"B387*2*0.9","v":43920},{"$f":"C387*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Mariposa100% AMI",{"$f":"B387*2","v":48800},{"$f":"C387*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J387*2","v":1220},{"$f":"K387*2","v":1306},1570,1812,2022,2232]
["Mariposa110% AMI",{"$f":"B387*2*1.1","v":53680.000000000007},{"$f":"C387*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B396/12*0.3)","v":1342},{"$f":"TRUNC((B396+C396)/2/12*0.3)","v":1438},{"$f":"TRUNC((D396)/12*0.3)","v":1727},{"$f":"TRUNC(((E396+F396)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G396/12*0.3)","v":2224},{"$f":"TRUNC(((H396+I396)/2)/12*0.3)","v":2455}]
["Mariposa120% AMI",{"$f":"B387*2*1.2","v":58560},{"$f":"C387*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Mendocino15% AMI",{"$f":"B405*2*0.15","v":7605},{"$f":"C405*2*0.15","v":8685},{"$f":"D405*2*0.15","v":9765},{"$f":"E405*2*0.15","v":10845},{"$f":"F405*2*0.15","v":11715},{"$f":"G405*2*0.15","v":12585},13455,14325,190,203,244,282,314,347]
["Mendocino20% AMI",{"$f":"B405*2*0.2","v":10140},{"$f":"C405*2*0.2","v":11580},13020,14460,15620,16780,17940,19100,253,271,325,376,419,463]
["Mendocino25% AMI",{"$f":"B405*2*0.25","v":12675},{"$f":"C405*2*0.25","v":14475},16275,18075,19525,20975,22425,23875,316,339,406,470,524,578]
["Mendocino30% AMI",{"$f":"B405*2*0.3","v":15210},{"$f":"C405*2*0.3","v":17370},19530,21690,23430,25170,26910,28650,380,407,488,564,629,694]
["Mendocino35% AMI",{"$f":"B405*2*0.35","v":17745},{"$f":"C405*2*0.35","v":20265},22785,25305,27335,29364.999999999996,31394.999999999996,33425,443,475,569,658,734,810]
["Mendocino40% AMI",{"$f":"B405*2*0.4","v":20280},{"$f":"C405*2*0.4","v":23160},26040,28920,31240,33560,35880,38200,507,543,651,752,839,926]
["Mendocino45% AMI",{"$f":"B405*2*0.45","v":22815},{"$f":"C405*2*0.45","v":26055},{"$f":"D405*2*0.45","v":29295},{"$f":"E405*2*0.45","v":32535},{"$f":"F405*2*0.45","v":35145},{"$f":"G405*2*0.45","v":37755},{"$f":"H405*2*0.45","v":40365},{"$f":"I405*2*0.45","v":42975},570,610,732,846,943,1041]
["Mendocino50% AMI",{"$f":"'MTSP 50% Income Limits '!B24","v":25350},{"$f":"'MTSP 50% Income Limits '!C24","v":28950},{"$f":"'MTSP 50% Income Limits '!D24","v":32550},{"$f":"'MTSP 50% Income Limits '!E24","v":36150},{"$f":"'MTSP 50% Income Limits '!F24","v":39050},{"$f":"'MTSP 50% Income Limits '!G24","v":41950},{"$f":"'MTSP 50% Income Limits '!H24","v":44850},{"$f":"'MTSP 50% Income Limits '!I24","v":47750},{"$f":"TRUNC(B405/12*0.3)","v":633},{"$f":"TRUNC((B405+C405)/2/12*0.3)","v":678},{"$f":"TRUNC((D405)/12*0.3)","v":813},{"$f":"TRUNC(((E405+F405)/2)/12*0.3)","v":940},{"$f":"TRUNC(G405/12*0.3)","v":1048},{"$f":"TRUNC(((H405+I405)/2)/12*0.3)","v":1157}]
["Mendocino55% AMI",{"$f":"B405*2*0.55","v":27885.000000000004},{"$f":"C405*2*0.55","v":31845.000000000004},{"$f":"D405*2*0.55","v":35805},{"$f":"E405*2*0.55","v":39765},{"$f":"F405*2*0.55","v":42955},{"$f":"G405*2*0.55","v":46145.000000000007},{"$f":"H405*2*0.55","v":49335.000000000007},{"$f":"I405*2*0.55","v":52525.000000000007},{"$f":"TRUNC(B406/12*0.3)","v":697},{"$f":"TRUNC((B406+C406)/2/12*0.3)","v":746},{"$f":"TRUNC((D406)/12*0.3)","v":895},{"$f":"TRUNC(((E406+F406)/2)/12*0.3)","v":1034},{"$f":"TRUNC(G406/12*0.3)","v":1153},{"$f":"TRUNC(((H406+I406)/2)/12*0.3)","v":1273}]
["Mendocino60% AMI",{"$f":"B405*2*0.6","v":30420},{"$f":"C405*2*0.6","v":34740},39060,43380,46860,50340,53820,57300,760,814,976,1128,1258,1389]
["Mendocino65% AMI",{"$f":"B405*2*0.65","v":32955},{"$f":"C405*2*0.65","v":37635},42315,46995,50765,54535,58305,62075,823,882,1057,1222,1363,1504]
["Mendocino70% AMI",{"$f":"B405*2*0.7","v":35490},{"$f":"C405*2*0.7","v":40530},45570,50610,54670,58729.999999999993,62789.999999999993,66850,887,950,1139,1316,1468,1620]
["Mendocino75% AMI",{"$f":"B405*2*0.75","v":38025},{"$f":"C405*2*0.75","v":43425},48825,54225,58575,62925,67275,71625,950,1018,1220,1410,1573,1736]
["Mendocino80% AMI",{"$f":"B405*2*0.8","v":40560},{"$f":"C405*2*0.8","v":46320},52080,57840,62480,67120,71760,76400,1014,1086,1302,1504,1678,1852]
["Mendocino90% AMI",{"$f":"B405*2*0.9","v":45630},{"$f":"C405*2*0.9","v":52110},58590,65070,70290,75510,80730,85950,1140,1221,1464,1692,1887,2083]
["Mendocino100% AMI",{"$f":"B405*2","v":50700},{"$f":"C405*2","v":57900},65100,72300,78100,83900,89700,95500,{"$f":"J405*2","v":1266},{"$f":"K405*2","v":1356},1626,1880,2096,2314]
["Mendocino110% AMI",{"$f":"B405*2*1.1","v":55770.000000000007},{"$f":"C405*2*1.1","v":63690.000000000007},71610,79530,85910,92290.000000000015,98670.000000000015,105050.00000000001,{"$f":"TRUNC(B414/12*0.3)","v":1394},{"$f":"TRUNC((B414+C414)/2/12*0.3)","v":1493},{"$f":"TRUNC((D414)/12*0.3)","v":1790},{"$f":"TRUNC(((E414+F414)/2)/12*0.3)","v":2068},{"$f":"TRUNC(G414/12*0.3)","v":2307},{"$f":"TRUNC(((H414+I414)/2)/12*0.3)","v":2546}]
["Mendocino120% AMI",{"$f":"B405*2*1.2","v":60840},{"$f":"C405*2*1.2","v":69480},78120,86760,93720,100680,107640,114600,1521,1629,1953,2256,2517,2778]
["Merced15% AMI",{"$f":"B423*2*0.15","v":7320},{"$f":"C423*2*0.15","v":8370},{"$f":"D423*2*0.15","v":9420},{"$f":"E423*2*0.15","v":10455},{"$f":"F423*2*0.15","v":11295},{"$f":"G423*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Merced20% AMI",{"$f":"B423*2*0.2","v":9760},{"$f":"C423*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Merced25% AMI",{"$f":"B423*2*0.25","v":12200},{"$f":"C423*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Merced30% AMI",{"$f":"B423*2*0.3","v":14640},{"$f":"C423*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Merced35% AMI",{"$f":"B423*2*0.35","v":17080},{"$f":"C423*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Merced40% AMI",{"$f":"B423*2*0.4","v":19520},{"$f":"C423*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Merced45% AMI",{"$f":"B423*2*0.45","v":21960},{"$f":"C423*2*0.45","v":25110},{"$f":"D423*2*0.45","v":28260},{"$f":"E423*2*0.45","v":31365},{"$f":"F423*2*0.45","v":33885},{"$f":"G423*2*0.45","v":36405},{"$f":"H423*2*0.45","v":38925},{"$f":"I423*2*0.45","v":41445},549,588,706,815,910,1004]
["Merced50% AMI",{"$f":"'MTSP 50% Income Limits '!B25","v":24400},{"$f":"'MTSP 50% Income Limits '!C25","v":27900},{"$f":"'MTSP 50% Income Limits '!D25","v":31400},{"$f":"'MTSP 50% Income Limits '!E25","v":34850},{"$f":"'MTSP 50% Income Limits '!F25","v":37650},{"$f":"'MTSP 50% Income Limits '!G25","v":40450},{"$f":"'MTSP 50% Income Limits '!H25","v":43250},{"$f":"'MTSP 50% Income Limits '!I25","v":46050},{"$f":"TRUNC(B423/12*0.3)","v":610},{"$f":"TRUNC((B423+C423)/2/12*0.3)","v":653},{"$f":"TRUNC((D423)/12*0.3)","v":785},{"$f":"TRUNC(((E423+F423)/2)/12*0.3)","v":906},{"$f":"TRUNC(G423/12*0.3)","v":1011},{"$f":"TRUNC(((H423+I423)/2)/12*0.3)","v":1116}]
["Merced55% AMI",{"$f":"B423*2*0.55","v":26840.000000000004},{"$f":"C423*2*0.55","v":30690.000000000004},{"$f":"D423*2*0.55","v":34540},{"$f":"E423*2*0.55","v":38335},{"$f":"F423*2*0.55","v":41415},{"$f":"G423*2*0.55","v":44495},{"$f":"H423*2*0.55","v":47575.000000000007},{"$f":"I423*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B424/12*0.3)","v":671},{"$f":"TRUNC((B424+C424)/2/12*0.3)","v":719},{"$f":"TRUNC((D424)/12*0.3)","v":863},{"$f":"TRUNC(((E424+F424)/2)/12*0.3)","v":996},{"$f":"TRUNC(G424/12*0.3)","v":1112},{"$f":"TRUNC(((H424+I424)/2)/12*0.3)","v":1227}]
["Merced60% AMI",{"$f":"B423*2*0.6","v":29280},{"$f":"C423*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Merced65% AMI",{"$f":"B423*2*0.65","v":31720},{"$f":"C423*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Merced70% AMI",{"$f":"B423*2*0.7","v":34160},{"$f":"C423*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Merced75% AMI",{"$f":"B423*2*0.75","v":36600},{"$f":"C423*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Merced80% AMI",{"$f":"B423*2*0.8","v":39040},{"$f":"C423*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Merced90% AMI",{"$f":"B423*2*0.9","v":43920},{"$f":"C423*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Merced100% AMI",{"$f":"B423*2","v":48800},{"$f":"C423*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J423*2","v":1220},{"$f":"K423*2","v":1306},1570,1812,2022,2232]
["Merced110% AMI",{"$f":"B423*2*1.1","v":53680.000000000007},{"$f":"C423*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B432/12*0.3)","v":1342},{"$f":"TRUNC((B432+C432)/2/12*0.3)","v":1438},{"$f":"TRUNC((D432)/12*0.3)","v":1727},{"$f":"TRUNC(((E432+F432)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G432/12*0.3)","v":2224},{"$f":"TRUNC(((H432+I432)/2)/12*0.3)","v":2455}]
["Merced120% AMI",{"$f":"B423*2*1.2","v":58560},{"$f":"C423*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Modoc15% AMI",{"$f":"B441*2*0.15","v":7320},{"$f":"C441*2*0.15","v":8370},{"$f":"D441*2*0.15","v":9420},{"$f":"E441*2*0.15","v":10455},{"$f":"F441*2*0.15","v":11295},{"$f":"G441*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Modoc20% AMI",{"$f":"B441*2*0.2","v":9760},{"$f":"C441*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Modoc25% AMI",{"$f":"B441*2*0.25","v":12200},{"$f":"C441*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Modoc30% AMI",{"$f":"B441*2*0.3","v":14640},{"$f":"C441*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Modoc35% AMI",{"$f":"B441*2*0.35","v":17080},{"$f":"C441*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Modoc40% AMI",{"$f":"B441*2*0.4","v":19520},{"$f":"C441*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Modoc45% AMI",{"$f":"B441*2*0.45","v":21960},{"$f":"C441*2*0.45","v":25110},{"$f":"D441*2*0.45","v":28260},{"$f":"E441*2*0.45","v":31365},{"$f":"F441*2*0.45","v":33885},{"$f":"G441*2*0.45","v":36405},{"$f":"H441*2*0.45","v":38925},{"$f":"I441*2*0.45","v":41445},549,588,706,815,910,1004]
["Modoc50% AMI",{"$f":"'MTSP 50% Income Limits '!B26","v":24400},{"$f":"'MTSP 50% Income Limits '!C26","v":27900},{"$f":"'MTSP 50% Income Limits '!D26","v":31400},{"$f":"'MTSP 50% Income Limits '!E26","v":34850},{"$f":"'MTSP 50% Income Limits '!F26","v":37650},{"$f":"'MTSP 50% Income Limits '!G26","v":40450},{"$f":"'MTSP 50% Income Limits '!H26","v":43250},{"$f":"'MTSP 50% Income Limits '!I26","v":46050},{"$f":"TRUNC(B441/12*0.3)","v":610},{"$f":"TRUNC((B441+C441)/2/12*0.3)","v":653},{"$f":"TRUNC((D441)/12*0.3)","v":785},{"$f":"TRUNC(((E441+F441)/2)/12*0.3)","v":906},{"$f":"TRUNC(G441/12*0.3)","v":1011},{"$f":"TRUNC(((H441+I441)/2)/12*0.3)","v":1116}]
["Modoc55% AMI",{"$f":"B441*2*0.55","v":26840.000000000004},{"$f":"C441*2*0.55","v":30690.000000000004},{"$f":"D441*2*0.55","v":34540},{"$f":"E441*2*0.55","v":38335},{"$f":"F441*2*0.55","v":41415},{"$f":"G441*2*0.55","v":44495},{"$f":"H441*2*0.55","v":47575.000000000007},{"$f":"I441*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B442/12*0.3)","v":671},{"$f":"TRUNC((B442+C442)/2/12*0.3)","v":719},{"$f":"TRUNC((D442)/12*0.3)","v":863},{"$f":"TRUNC(((E442+F442)/2)/12*0.3)","v":996},{"$f":"TRUNC(G442/12*0.3)","v":1112},{"$f":"TRUNC(((H442+I442)/2)/12*0.3)","v":1227}]
["Modoc60% AMI",{"$f":"B441*2*0.6","v":29280},{"$f":"C441*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Modoc65% AMI",{"$f":"B441*2*0.65","v":31720},{"$f":"C441*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Modoc70% AMI",{"$f":"B441*2*0.7","v":34160},{"$f":"C441*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Modoc75% AMI",{"$f":"B441*2*0.75","v":36600},{"$f":"C441*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Modoc80% AMI",{"$f":"B441*2*0.8","v":39040},{"$f":"C441*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Modoc90% AMI",{"$f":"B441*2*0.9","v":43920},{"$f":"C441*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Modoc100% AMI",{"$f":"B441*2","v":48800},{"$f":"C441*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J441*2","v":1220},{"$f":"K441*2","v":1306},1570,1812,2022,2232]
["Modoc110% AMI",{"$f":"B441*2*1.1","v":53680.000000000007},{"$f":"C441*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B450/12*0.3)","v":1342},{"$f":"TRUNC((B450+C450)/2/12*0.3)","v":1438},{"$f":"TRUNC((D450)/12*0.3)","v":1727},{"$f":"TRUNC(((E450+F450)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G450/12*0.3)","v":2224},{"$f":"TRUNC(((H450+I450)/2)/12*0.3)","v":2455}]
["Modoc120% AMI",{"$f":"B441*2*1.2","v":58560},{"$f":"C441*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Mono15% AMI",{"$f":"B459*2*0.15","v":8295},{"$f":"C459*2*0.15","v":9480},{"$f":"D459*2*0.15","v":10665},{"$f":"E459*2*0.15","v":11835},{"$f":"F459*2*0.15","v":12795},{"$f":"G459*2*0.15","v":13740},14685,15630,207,222,266,307,343,378]
["Mono20% AMI",{"$f":"B459*2*0.2","v":11060},{"$f":"C459*2*0.2","v":12640},14220,15780,17060,18320,19580,20840,276,296,355,410,458,505]
["Mono25% AMI",{"$f":"B459*2*0.25","v":13825},{"$f":"C459*2*0.25","v":15800},17775,19725,21325,22900,24475,26050,345,370,444,513,572,631]
["Mono30% AMI",{"$f":"B459*2*0.3","v":16590},{"$f":"C459*2*0.3","v":18960},21330,23670,25590,27480,29370,31260,414,444,533,615,687,757]
["Mono35% AMI",{"$f":"B459*2*0.35","v":19355},{"$f":"C459*2*0.35","v":22120},24885,27615,29854.999999999996,32059.999999999996,34265,36470,483,518,622,718,801,884]
["Mono40% AMI",{"$f":"B459*2*0.4","v":22120},{"$f":"C459*2*0.4","v":25280},28440,31560,34120,36640,39160,41680,553,592,711,821,916,1010]
["Mono45% AMI",{"$f":"B459*2*0.45","v":24885},{"$f":"C459*2*0.45","v":28440},{"$f":"D459*2*0.45","v":31995},{"$f":"E459*2*0.45","v":35505},{"$f":"F459*2*0.45","v":38385},{"$f":"G459*2*0.45","v":41220},{"$f":"H459*2*0.45","v":44055},{"$f":"I459*2*0.45","v":46890},622,666,799,923,1030,1136]
["Mono50% AMI",{"$f":"'MTSP 50% Income Limits '!B27","v":27650},{"$f":"'MTSP 50% Income Limits '!C27","v":31600},{"$f":"'MTSP 50% Income Limits '!D27","v":35550},{"$f":"'MTSP 50% Income Limits '!E27","v":39450},{"$f":"'MTSP 50% Income Limits '!F27","v":42650},{"$f":"'MTSP 50% Income Limits '!G27","v":45800},{"$f":"'MTSP 50% Income Limits '!H27","v":48950},{"$f":"'MTSP 50% Income Limits '!I27","v":52100},{"$f":"TRUNC(B459/12*0.3)","v":691},{"$f":"TRUNC((B459+C459)/2/12*0.3)","v":740},{"$f":"TRUNC((D459)/12*0.3)","v":888},{"$f":"TRUNC(((E459+F459)/2)/12*0.3)","v":1026},{"$f":"TRUNC(G459/12*0.3)","v":1145},{"$f":"TRUNC(((H459+I459)/2)/12*0.3)","v":1263}]
["Mono55% AMI",{"$f":"B459*2*0.55","v":30415.000000000004},{"$f":"C459*2*0.55","v":34760},{"$f":"D459*2*0.55","v":39105},{"$f":"E459*2*0.55","v":43395},{"$f":"F459*2*0.55","v":46915.000000000007},{"$f":"G459*2*0.55","v":50380.000000000007},{"$f":"H459*2*0.55","v":53845.000000000007},{"$f":"I459*2*0.55","v":57310.000000000007},{"$f":"TRUNC(B460/12*0.3)","v":760},{"$f":"TRUNC((B460+C460)/2/12*0.3)","v":814},{"$f":"TRUNC((D460)/12*0.3)","v":977},{"$f":"TRUNC(((E460+F460)/2)/12*0.3)","v":1128},{"$f":"TRUNC(G460/12*0.3)","v":1259},{"$f":"TRUNC(((H460+I460)/2)/12*0.3)","v":1389}]
["Mono60% AMI",{"$f":"B459*2*0.6","v":33180},{"$f":"C459*2*0.6","v":37920},42660,47340,51180,54960,58740,62520,829,888,1066,1231,1374,1515]
["Mono65% AMI",{"$f":"B459*2*0.65","v":35945},{"$f":"C459*2*0.65","v":41080},46215,51285,55445,59540,63635,67730,898,962,1155,1334,1488,1642]
["Mono70% AMI",{"$f":"B459*2*0.7","v":38710},{"$f":"C459*2*0.7","v":44240},49770,55230,59709.999999999993,64119.999999999993,68530,72940,967,1036,1244,1436,1603,1768]
["Mono75% AMI",{"$f":"B459*2*0.75","v":41475},{"$f":"C459*2*0.75","v":47400},53325,59175,63975,68700,73425,78150,1036,1110,1333,1539,1717,1894]
["Mono80% AMI",{"$f":"B459*2*0.8","v":44240},{"$f":"C459*2*0.8","v":50560},56880,63120,68240,73280,78320,83360,1106,1185,1422,1642,1832,2021]
["Mono90% AMI",{"$f":"B459*2*0.9","v":49770},{"$f":"C459*2*0.9","v":56880},63990,71010,76770,82440,88110,93780,1244,1333,1599,1847,2061,2273]
["Mono100% AMI",{"$f":"B459*2","v":55300},{"$f":"C459*2","v":63200},71100,78900,85300,91600,97900,104200,{"$f":"J459*2","v":1382},{"$f":"K459*2","v":1480},1776,2052,2290,2526]
["Mono110% AMI",{"$f":"B459*2*1.1","v":60830.000000000007},{"$f":"C459*2*1.1","v":69520},78210,86790,93830.000000000015,100760.00000000001,107690.00000000001,114620.00000000001,{"$f":"TRUNC(B468/12*0.3)","v":1520},{"$f":"TRUNC((B468+C468)/2/12*0.3)","v":1629},{"$f":"TRUNC((D468)/12*0.3)","v":1955},{"$f":"TRUNC(((E468+F468)/2)/12*0.3)","v":2257},{"$f":"TRUNC(G468/12*0.3)","v":2519},{"$f":"TRUNC(((H468+I468)/2)/12*0.3)","v":2778}]
["Mono120% AMI",{"$f":"B459*2*1.2","v":66360},{"$f":"C459*2*1.2","v":75840},85320,94680,102360,109920,117480,125040,1659,1777,2133,2463,2748,3031]
["Monterey15% AMI",{"$f":"B477*2*0.15","v":10680},{"$f":"C477*2*0.15","v":12210},{"$f":"D477*2*0.15","v":13740},{"$f":"E477*2*0.15","v":15255},{"$f":"F477*2*0.15","v":16485},{"$f":"G477*2*0.15","v":17700},18930,20145,267,286,343,396,442,488]
["Monterey20% AMI",{"$f":"B477*2*0.2","v":14240},{"$f":"C477*2*0.2","v":16280},18320,20340,21980,23600,25240,26860,356,381,458,529,590,651]
["Monterey25% AMI",{"$f":"B477*2*0.25","v":17800},{"$f":"C477*2*0.25","v":20350},22900,25425,27475,29500,31550,33575,445,476,572,661,737,814]
["Monterey30% AMI",{"$f":"B477*2*0.3","v":21360},{"$f":"C477*2*0.3","v":24420},27480,30510,32970,35400,37860,40290,534,572,687,793,885,976]
["Monterey35% AMI",{"$f":"B477*2*0.35","v":24920},{"$f":"C477*2*0.35","v":28490},32059.999999999996,35595,38465,41300,44170,47005,623,667,801,925,1032,1139]
["Monterey40% AMI",{"$f":"B477*2*0.4","v":28480},{"$f":"C477*2*0.4","v":32560},36640,40680,43960,47200,50480,53720,712,763,916,1058,1180,1302]
["Monterey45% AMI",{"$f":"B477*2*0.45","v":32040},{"$f":"C477*2*0.45","v":36630},{"$f":"D477*2*0.45","v":41220},{"$f":"E477*2*0.45","v":45765},{"$f":"F477*2*0.45","v":49455},{"$f":"G477*2*0.45","v":53100},{"$f":"H477*2*0.45","v":56790},{"$f":"I477*2*0.45","v":60435},801,858,1030,1190,1327,1465]
["Monterey50% AMI",{"$f":"'MTSP 50% Income Limits '!B28","v":35600},{"$f":"'MTSP 50% Income Limits '!C28","v":40700},{"$f":"'MTSP 50% Income Limits '!D28","v":45800},{"$f":"'MTSP 50% Income Limits '!E28","v":50850},{"$f":"'MTSP 50% Income Limits '!F28","v":54950},{"$f":"'MTSP 50% Income Limits '!G28","v":59000},{"$f":"'MTSP 50% Income Limits '!H28","v":63100},{"$f":"'MTSP 50% Income Limits '!I28","v":67150},{"$f":"TRUNC(B477/12*0.3)","v":890},{"$f":"TRUNC((B477+C477)/2/12*0.3)","v":953},{"$f":"TRUNC((D477)/12*0.3)","v":1145},{"$f":"TRUNC(((E477+F477)/2)/12*0.3)","v":1322},{"$f":"TRUNC(G477/12*0.3)","v":1475},{"$f":"TRUNC(((H477+I477)/2)/12*0.3)","v":1628}]
["Monterey55% AMI",{"$f":"B477*2*0.55","v":39160},{"$f":"C477*2*0.55","v":44770},{"$f":"D477*2*0.55","v":50380.000000000007},{"$f":"E477*2*0.55","v":55935.000000000007},{"$f":"F477*2*0.55","v":60445.000000000007},{"$f":"G477*2*0.55","v":64900.000000000007},{"$f":"H477*2*0.55","v":69410},{"$f":"I477*2*0.55","v":73865},{"$f":"TRUNC(B478/12*0.3)","v":979},{"$f":"TRUNC((B478+C478)/2/12*0.3)","v":1049},{"$f":"TRUNC((D478)/12*0.3)","v":1259},{"$f":"TRUNC(((E478+F478)/2)/12*0.3)","v":1454},{"$f":"TRUNC(G478/12*0.3)","v":1622},{"$f":"TRUNC(((H478+I478)/2)/12*0.3)","v":1790}]
["Monterey60% AMI",{"$f":"B477*2*0.6","v":42720},{"$f":"C477*2*0.6","v":48840},54960,61020,65940,70800,75720,80580,1068,1144,1374,1587,1770,1953]
["Monterey65% AMI",{"$f":"B477*2*0.65","v":46280},{"$f":"C477*2*0.65","v":52910},59540,66105,71435,76700,82030,87295,1157,1239,1488,1719,1917,2116]
["Monterey70% AMI",{"$f":"B477*2*0.7","v":49840},{"$f":"C477*2*0.7","v":56980},64119.999999999993,71190,76930,82600,88340,94010,1246,1335,1603,1851,2065,2279]
["Monterey75% AMI",{"$f":"B477*2*0.75","v":53400},{"$f":"C477*2*0.75","v":61050},68700,76275,82425,88500,94650,100725,1335,1430,1717,1983,2212,2442]
["Monterey80% AMI",{"$f":"B477*2*0.8","v":56960},{"$f":"C477*2*0.8","v":65120},73280,81360,87920,94400,100960,107440,1424,1526,1832,2116,2360,2605]
["Monterey90% AMI",{"$f":"B477*2*0.9","v":64080},{"$f":"C477*2*0.9","v":73260},82440,91530,98910,106200,113580,120870,1602,1716,2061,2380,2655,2930]
["Monterey100% AMI",{"$f":"B477*2","v":71200},{"$f":"C477*2","v":81400},91600,101700,109900,118000,126200,134300,{"$f":"J477*2","v":1780},{"$f":"K477*2","v":1906},2290,2644,2950,3256]
["Monterey110% AMI",{"$f":"B477*2*1.1","v":78320},{"$f":"C477*2*1.1","v":89540},100760.00000000001,111870.00000000001,120890.00000000001,129800.00000000001,138820,147730,{"$f":"TRUNC(B486/12*0.3)","v":1958},{"$f":"TRUNC((B486+C486)/2/12*0.3)","v":2098},{"$f":"TRUNC((D486)/12*0.3)","v":2519},{"$f":"TRUNC(((E486+F486)/2)/12*0.3)","v":2909},{"$f":"TRUNC(G486/12*0.3)","v":3245},{"$f":"TRUNC(((H486+I486)/2)/12*0.3)","v":3581}]
["Monterey120% AMI",{"$f":"B477*2*1.2","v":85440},{"$f":"C477*2*1.2","v":97680},109920,122040,131880,141600,151440,161160,2136,2289,2748,3174,3540,3907]
["Napa15% AMI",{"$f":"B495*2*0.15","v":11940},{"$f":"C495*2*0.15","v":13650},{"$f":"D495*2*0.15","v":15360},{"$f":"E495*2*0.15","v":17055},{"$f":"F495*2*0.15","v":18420},{"$f":"G495*2*0.15","v":19785},21150,22515,298,319,384,443,494,545]
["Napa20% AMI",{"$f":"B495*2*0.2","v":15920},{"$f":"C495*2*0.2","v":18200},20480,22740,24560,26380,28200,30020,398,426,512,591,659,727]
["Napa25% AMI",{"$f":"B495*2*0.25","v":19900},{"$f":"C495*2*0.25","v":22750},25600,28425,30700,32975,35250,37525,497,533,640,739,824,909]
["Napa30% AMI",{"$f":"B495*2*0.3","v":23880},{"$f":"C495*2*0.3","v":27300},30720,34110,36840,39570,42300,45030,597,639,768,886,989,1091]
["Napa35% AMI",{"$f":"B495*2*0.35","v":27860},{"$f":"C495*2*0.35","v":31849.999999999996},35840,39795,42980,46165,49350,52535,696,746,896,1034,1154,1273]
["Napa40% AMI",{"$f":"B495*2*0.4","v":31840},{"$f":"C495*2*0.4","v":36400},40960,45480,49120,52760,56400,60040,796,853,1024,1182,1319,1455]
["Napa45% AMI",{"$f":"B495*2*0.45","v":35820},{"$f":"C495*2*0.45","v":40950},{"$f":"D495*2*0.45","v":46080},{"$f":"E495*2*0.45","v":51165},{"$f":"F495*2*0.45","v":55260},{"$f":"G495*2*0.45","v":59355},{"$f":"H495*2*0.45","v":63450},{"$f":"I495*2*0.45","v":67545},895,959,1152,1330,1483,1637]
["Napa50% AMI",{"$f":"'MTSP 50% Income Limits '!B29","v":39800},{"$f":"'MTSP 50% Income Limits '!C29","v":45500},{"$f":"'MTSP 50% Income Limits '!D29","v":51200},{"$f":"'MTSP 50% Income Limits '!E29","v":56850},{"$f":"'MTSP 50% Income Limits '!F29","v":61400},{"$f":"'MTSP 50% Income Limits '!G29","v":65950},{"$f":"'MTSP 50% Income Limits '!H29","v":70500},{"$f":"'MTSP 50% Income Limits '!I29","v":75050},{"$f":"TRUNC(B495/12*0.3)","v":995},{"$f":"TRUNC((B495+C495)/2/12*0.3)","v":1066},{"$f":"TRUNC((D495)/12*0.3)","v":1280},{"$f":"TRUNC(((E495+F495)/2)/12*0.3)","v":1478},{"$f":"TRUNC(G495/12*0.3)","v":1648},{"$f":"TRUNC(((H495+I495)/2)/12*0.3)","v":1819}]
["Napa55% AMI",{"$f":"B495*2*0.55","v":43780},{"$f":"C495*2*0.55","v":50050.000000000007},{"$f":"D495*2*0.55","v":56320.000000000007},{"$f":"E495*2*0.55","v":62535.000000000007},{"$f":"F495*2*0.55","v":67540},{"$f":"G495*2*0.55","v":72545},{"$f":"H495*2*0.55","v":77550},{"$f":"I495*2*0.55","v":82555},{"$f":"TRUNC(B496/12*0.3)","v":1094},{"$f":"TRUNC((B496+C496)/2/12*0.3)","v":1172},{"$f":"TRUNC((D496)/12*0.3)","v":1408},{"$f":"TRUNC(((E496+F496)/2)/12*0.3)","v":1625},{"$f":"TRUNC(G496/12*0.3)","v":1813},{"$f":"TRUNC(((H496+I496)/2)/12*0.3)","v":2001}]
["Napa60% AMI",{"$f":"B495*2*0.6","v":47760},{"$f":"C495*2*0.6","v":54600},61440,68220,73680,79140,84600,90060,1194,1279,1536,1773,1978,2183]
["Napa65% AMI",{"$f":"B495*2*0.65","v":51740},{"$f":"C495*2*0.65","v":59150},66560,73905,79820,85735,91650,97565,1293,1386,1664,1921,2143,2365]
["Napa70% AMI",{"$f":"B495*2*0.7","v":55720},{"$f":"C495*2*0.7","v":63699.999999999993},71680,79590,85960,92330,98700,105070,1393,1492,1792,2069,2308,2547]
["Napa75% AMI",{"$f":"B495*2*0.75","v":59700},{"$f":"C495*2*0.75","v":68250},76800,85275,92100,98925,105750,112575,1492,1599,1920,2217,2473,2729]
["Napa80% AMI",{"$f":"B495*2*0.8","v":63680},{"$f":"C495*2*0.8","v":72800},81920,90960,98240,105520,112800,120080,1592,1706,2048,2365,2638,2911]
["Napa90% AMI",{"$f":"B495*2*0.9","v":71640},{"$f":"C495*2*0.9","v":81900},92160,102330,110520,118710,126900,135090,1791,1919,2304,2660,2967,3274]
["Napa100% AMI",{"$f":"B495*2","v":79600},{"$f":"C495*2","v":91000},102400,113700,122800,131900,141000,150100,{"$f":"J495*2","v":1990},{"$f":"K495*2","v":2132},2560,2956,3296,3638]
["Napa110% AMI",{"$f":"B495*2*1.1","v":87560},{"$f":"C495*2*1.1","v":100100.00000000001},112640.00000000001,125070.00000000001,135080,145090,155100,165110,{"$f":"TRUNC(B504/12*0.3)","v":2189},{"$f":"TRUNC((B504+C504)/2/12*0.3)","v":2345},{"$f":"TRUNC((D504)/12*0.3)","v":2816},{"$f":"TRUNC(((E504+F504)/2)/12*0.3)","v":3251},{"$f":"TRUNC(G504/12*0.3)","v":3627},{"$f":"TRUNC(((H504+I504)/2)/12*0.3)","v":4002}]
["Napa120% AMI",{"$f":"B495*2*1.2","v":95520},{"$f":"C495*2*1.2","v":109200},122880,136440,147360,158280,169200,180120,2388,2559,3072,3547,3957,4366]
["Nevada15% AMI",{"$f":"B513*2*0.15","v":9435},{"$f":"C513*2*0.15","v":10785},{"$f":"D513*2*0.15","v":12135},{"$f":"E513*2*0.15","v":13470},{"$f":"F513*2*0.15","v":14550},{"$f":"G513*2*0.15","v":15630},16710,17790,235,252,303,350,390,431]
["Nevada20% AMI",{"$f":"B513*2*0.2","v":12580},{"$f":"C513*2*0.2","v":14380},16180,17960,19400,20840,22280,23720,314,337,404,467,521,575]
["Nevada25% AMI",{"$f":"B513*2*0.25","v":15725},{"$f":"C513*2*0.25","v":17975},20225,22450,24250,26050,27850,29650,393,421,505,583,651,718]
["Nevada30% AMI",{"$f":"B513*2*0.3","v":18870},{"$f":"C513*2*0.3","v":21570},24270,26940,29100,31260,33420,35580,471,505,606,700,781,862]
["Nevada35% AMI",{"$f":"B513*2*0.35","v":22015},{"$f":"C513*2*0.35","v":25165},28315,31429.999999999996,33950,36470,38990,41510,550,589,707,817,911,1006]
["Nevada40% AMI",{"$f":"B513*2*0.4","v":25160},{"$f":"C513*2*0.4","v":28760},32360,35920,38800,41680,44560,47440,629,674,809,934,1042,1150]
["Nevada45% AMI",{"$f":"B513*2*0.45","v":28305},{"$f":"C513*2*0.45","v":32355},{"$f":"D513*2*0.45","v":36405},{"$f":"E513*2*0.45","v":40410},{"$f":"F513*2*0.45","v":43650},{"$f":"G513*2*0.45","v":46890},{"$f":"H513*2*0.45","v":50130},{"$f":"I513*2*0.45","v":53370},707,758,910,1050,1172,1293]
["Nevada50% AMI",{"$f":"'MTSP 50% Income Limits '!B30","v":31450},{"$f":"'MTSP 50% Income Limits '!C30","v":35950},{"$f":"'MTSP 50% Income Limits '!D30","v":40450},{"$f":"'MTSP 50% Income Limits '!E30","v":44900},{"$f":"'MTSP 50% Income Limits '!F30","v":48500},{"$f":"'MTSP 50% Income Limits '!G30","v":52100},{"$f":"'MTSP 50% Income Limits '!H30","v":55700},{"$f":"'MTSP 50% Income Limits '!I30","v":59300},{"$f":"TRUNC(B513/12*0.3)","v":786},{"$f":"TRUNC((B513+C513)/2/12*0.3)","v":842},{"$f":"TRUNC((D513)/12*0.3)","v":1011},{"$f":"TRUNC(((E513+F513)/2)/12*0.3)","v":1167},{"$f":"TRUNC(G513/12*0.3)","v":1302},{"$f":"TRUNC(((H513+I513)/2)/12*0.3)","v":1437}]
["Nevada55% AMI",{"$f":"B513*2*0.55","v":34595},{"$f":"C513*2*0.55","v":39545},{"$f":"D513*2*0.55","v":44495},{"$f":"E513*2*0.55","v":49390.000000000007},{"$f":"F513*2*0.55","v":53350.000000000007},{"$f":"G513*2*0.55","v":57310.000000000007},{"$f":"H513*2*0.55","v":61270.000000000007},{"$f":"I513*2*0.55","v":65230.000000000007},{"$f":"TRUNC(B514/12*0.3)","v":864},{"$f":"TRUNC((B514+C514)/2/12*0.3)","v":926},{"$f":"TRUNC((D514)/12*0.3)","v":1112},{"$f":"TRUNC(((E514+F514)/2)/12*0.3)","v":1284},{"$f":"TRUNC(G514/12*0.3)","v":1432},{"$f":"TRUNC(((H514+I514)/2)/12*0.3)","v":1581}]
["Nevada60% AMI",{"$f":"B513*2*0.6","v":37740},{"$f":"C513*2*0.6","v":43140},48540,53880,58200,62520,66840,71160,943,1011,1213,1401,1563,1725]
["Nevada65% AMI",{"$f":"B513*2*0.65","v":40885},{"$f":"C513*2*0.65","v":46735},52585,58370,63050,67730,72410,77090,1022,1095,1314,1517,1693,1868]
["Nevada70% AMI",{"$f":"B513*2*0.7","v":44030},{"$f":"C513*2*0.7","v":50330},56630,62859.999999999993,67900,72940,77980,83020,1100,1179,1415,1634,1823,2012]
["Nevada75% AMI",{"$f":"B513*2*0.75","v":47175},{"$f":"C513*2*0.75","v":53925},60675,67350,72750,78150,83550,88950,1179,1263,1516,1751,1953,2156]
["Nevada80% AMI",{"$f":"B513*2*0.8","v":50320},{"$f":"C513*2*0.8","v":57520},64720,71840,77600,83360,89120,94880,1258,1348,1618,1868,2084,2300]
["Nevada90% AMI",{"$f":"B513*2*0.9","v":56610},{"$f":"C513*2*0.9","v":64710},72810,80820,87300,93780,100260,106740,1415,1516,1820,2101,2344,2587]
["Nevada100% AMI",{"$f":"B513*2","v":62900},{"$f":"C513*2","v":71900},80900,89800,97000,104200,111400,118600,{"$f":"J513*2","v":1572},{"$f":"K513*2","v":1684},2022,2334,2604,2874]
["Nevada110% AMI",{"$f":"B513*2*1.1","v":69190},{"$f":"C513*2*1.1","v":79090},88990,98780.000000000015,106700.00000000001,114620.00000000001,122540.00000000001,130460.00000000001,{"$f":"TRUNC(B522/12*0.3)","v":1729},{"$f":"TRUNC((B522+C522)/2/12*0.3)","v":1853},{"$f":"TRUNC((D522)/12*0.3)","v":2224},{"$f":"TRUNC(((E522+F522)/2)/12*0.3)","v":2568},{"$f":"TRUNC(G522/12*0.3)","v":2865},{"$f":"TRUNC(((H522+I522)/2)/12*0.3)","v":3162}]
["Nevada120% AMI",{"$f":"B513*2*1.2","v":75480},{"$f":"C513*2*1.2","v":86280},97080,107760,116400,125040,133680,142320,1887,2022,2427,2802,3126,3450]
["Orange15% AMI",{"$f":"B531*2*0.15","v":14130},{"$f":"C531*2*0.15","v":16140},{"$f":"D531*2*0.15","v":18165},{"$f":"E531*2*0.15","v":20175},{"$f":"F531*2*0.15","v":21795},{"$f":"G531*2*0.15","v":23415},25020,26640,353,378,454,524,585,645]
["Orange20% AMI",{"$f":"B531*2*0.2","v":18840},{"$f":"C531*2*0.2","v":21520},24220,26900,29060,31220,33360,35520,471,504,605,699,780,861]
["Orange25% AMI",{"$f":"B531*2*0.25","v":23550},{"$f":"C531*2*0.25","v":26900},30275,33625,36325,39025,41700,44400,588,630,756,874,975,1076]
["Orange30% AMI",{"$f":"B531*2*0.3","v":28260},{"$f":"C531*2*0.3","v":32280},36330,40350,43590,46830,50040,53280,706,756,908,1049,1170,1291]
["Orange35% AMI",{"$f":"B531*2*0.35","v":32970},{"$f":"C531*2*0.35","v":37660},42385,47075,50855,54635,58379.999999999993,62159.999999999993,824,882,1059,1224,1365,1506]
["Orange40% AMI",{"$f":"B531*2*0.4","v":37680},{"$f":"C531*2*0.4","v":43040},48440,53800,58120,62440,66720,71040,942,1009,1211,1399,1561,1722]
["Orange45% AMI",{"$f":"B531*2*0.45","v":42390},{"$f":"C531*2*0.45","v":48420},{"$f":"D531*2*0.45","v":54495},{"$f":"E531*2*0.45","v":60525},{"$f":"F531*2*0.45","v":65385},{"$f":"G531*2*0.45","v":70245},{"$f":"H531*2*0.45","v":75060},{"$f":"I531*2*0.45","v":79920},1059,1135,1362,1573,1756,1937]
["Orange50% AMI",{"$f":"'MTSP 50% Income Limits '!B31","v":47100},{"$f":"'MTSP 50% Income Limits '!C31","v":53800},{"$f":"'MTSP 50% Income Limits '!D31","v":60550},{"$f":"'MTSP 50% Income Limits '!E31","v":67250},{"$f":"'MTSP 50% Income Limits '!F31","v":72650},{"$f":"'MTSP 50% Income Limits '!G31","v":78050},{"$f":"'MTSP 50% Income Limits '!H31","v":83400},{"$f":"'MTSP 50% Income Limits '!I31","v":88800},{"$f":"TRUNC(B531/12*0.3)","v":1177},{"$f":"TRUNC((B531+C531)/2/12*0.3)","v":1261},{"$f":"TRUNC((D531)/12*0.3)","v":1513},{"$f":"TRUNC(((E531+F531)/2)/12*0.3)","v":1748},{"$f":"TRUNC(G531/12*0.3)","v":1951},{"$f":"TRUNC(((H531+I531)/2)/12*0.3)","v":2152}]
["Orange55% AMI",{"$f":"B531*2*0.55","v":51810.000000000007},{"$f":"C531*2*0.55","v":59180.000000000007},{"$f":"D531*2*0.55","v":66605},{"$f":"E531*2*0.55","v":73975},{"$f":"F531*2*0.55","v":79915},{"$f":"G531*2*0.55","v":85855},{"$f":"H531*2*0.55","v":91740.000000000015},{"$f":"I531*2*0.55","v":97680.000000000015},{"$f":"TRUNC(B532/12*0.3)","v":1295},{"$f":"TRUNC((B532+C532)/2/12*0.3)","v":1387},{"$f":"TRUNC((D532)/12*0.3)","v":1665},{"$f":"TRUNC(((E532+F532)/2)/12*0.3)","v":1923},{"$f":"TRUNC(G532/12*0.3)","v":2146},{"$f":"TRUNC(((H532+I532)/2)/12*0.3)","v":2367}]
["Orange60% AMI",{"$f":"B531*2*0.6","v":56520},{"$f":"C531*2*0.6","v":64560},72660,80700,87180,93660,100080,106560,1413,1513,1816,2098,2341,2583]
["Orange65% AMI",{"$f":"B531*2*0.65","v":61230},{"$f":"C531*2*0.65","v":69940},78715,87425,94445,101465,108420,115440,1530,1639,1967,2273,2536,2798]
["Orange70% AMI",{"$f":"B531*2*0.7","v":65940},{"$f":"C531*2*0.7","v":75320},84770,94150,101710,109270,116759.99999999999,124319.99999999999,1648,1765,2119,2448,2731,3013]
["Orange75% AMI",{"$f":"B531*2*0.75","v":70650},{"$f":"C531*2*0.75","v":80700},90825,100875,108975,117075,125100,133200,1766,1891,2270,2623,2926,3228]
["Orange80% AMI",{"$f":"B531*2*0.8","v":75360},{"$f":"C531*2*0.8","v":86080},96880,107600,116240,124880,133440,142080,1884,2018,2422,2798,3122,3444]
["Orange90% AMI",{"$f":"B531*2*0.9","v":84780},{"$f":"C531*2*0.9","v":96840},108990,121050,130770,140490,150120,159840,2119,2270,2724,3147,3512,3874]
["Orange100% AMI",{"$f":"B531*2","v":94200},{"$f":"C531*2","v":107600},121100,134500,145300,156100,166800,177600,{"$f":"J531*2","v":2354},{"$f":"K531*2","v":2522},3026,3496,3902,4304]
["Orange110% AMI",{"$f":"B531*2*1.1","v":103620.00000000001},{"$f":"C531*2*1.1","v":118360.00000000001},133210,147950,159830,171710,183480.00000000003,195360.00000000003,{"$f":"TRUNC(B540/12*0.3)","v":2590},{"$f":"TRUNC((B540+C540)/2/12*0.3)","v":2774},{"$f":"TRUNC((D540)/12*0.3)","v":3330},{"$f":"TRUNC(((E540+F540)/2)/12*0.3)","v":3847},{"$f":"TRUNC(G540/12*0.3)","v":4292},{"$f":"TRUNC(((H540+I540)/2)/12*0.3)","v":4735}]
["Orange120% AMI",{"$f":"B531*2*1.2","v":113040},{"$f":"C531*2*1.2","v":129120},145320,161400,174360,187320,200160,213120,2826,3027,3633,4197,4683,5166]
["Placer15% AMI",{"$f":"B549*2*0.15","v":9525},{"$f":"C549*2*0.15","v":10875},{"$f":"D549*2*0.15","v":12240},{"$f":"E549*2*0.15","v":13590},{"$f":"F549*2*0.15","v":14685},{"$f":"G549*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["Placer20% AMI",{"$f":"B549*2*0.2","v":12700},{"$f":"C549*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["Placer25% AMI",{"$f":"B549*2*0.25","v":15875},{"$f":"C549*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["Placer30% AMI",{"$f":"B549*2*0.3","v":19050},{"$f":"C549*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["Placer35% AMI",{"$f":"B549*2*0.35","v":22225},{"$f":"C549*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["Placer40% AMI",{"$f":"B549*2*0.4","v":25400},{"$f":"C549*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["Placer45% AMI",{"$f":"B549*2*0.45","v":28575},{"$f":"C549*2*0.45","v":32625},{"$f":"D549*2*0.45","v":36720},{"$f":"E549*2*0.45","v":40770},{"$f":"F549*2*0.45","v":44055},{"$f":"G549*2*0.45","v":47295},{"$f":"H549*2*0.45","v":50580},{"$f":"I549*2*0.45","v":53820},714,765,918,1060,1182,1305]
["Placer50% AMI",{"$f":"'MTSP 50% Income Limits '!B32","v":31750},{"$f":"'MTSP 50% Income Limits '!C32","v":36250},{"$f":"'MTSP 50% Income Limits '!D32","v":40800},{"$f":"'MTSP 50% Income Limits '!E32","v":45300},{"$f":"'MTSP 50% Income Limits '!F32","v":48950},{"$f":"'MTSP 50% Income Limits '!G32","v":52550},{"$f":"'MTSP 50% Income Limits '!H32","v":56200},{"$f":"'MTSP 50% Income Limits '!I32","v":59800},{"$f":"TRUNC(B549/12*0.3)","v":793},{"$f":"TRUNC((B549+C549)/2/12*0.3)","v":850},{"$f":"TRUNC((D549)/12*0.3)","v":1020},{"$f":"TRUNC(((E549+F549)/2)/12*0.3)","v":1178},{"$f":"TRUNC(G549/12*0.3)","v":1313},{"$f":"TRUNC(((H549+I549)/2)/12*0.3)","v":1450}]
["Placer55% AMI",{"$f":"B549*2*0.55","v":34925},{"$f":"C549*2*0.55","v":39875},{"$f":"D549*2*0.55","v":44880},{"$f":"E549*2*0.55","v":49830.000000000007},{"$f":"F549*2*0.55","v":53845.000000000007},{"$f":"G549*2*0.55","v":57805.000000000007},{"$f":"H549*2*0.55","v":61820.000000000007},{"$f":"I549*2*0.55","v":65780},{"$f":"TRUNC(B550/12*0.3)","v":873},{"$f":"TRUNC((B550+C550)/2/12*0.3)","v":935},{"$f":"TRUNC((D550)/12*0.3)","v":1122},{"$f":"TRUNC(((E550+F550)/2)/12*0.3)","v":1295},{"$f":"TRUNC(G550/12*0.3)","v":1445},{"$f":"TRUNC(((H550+I550)/2)/12*0.3)","v":1595}]
["Placer60% AMI",{"$f":"B549*2*0.6","v":38100},{"$f":"C549*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["Placer65% AMI",{"$f":"B549*2*0.65","v":41275},{"$f":"C549*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["Placer70% AMI",{"$f":"B549*2*0.7","v":44450},{"$f":"C549*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["Placer75% AMI",{"$f":"B549*2*0.75","v":47625},{"$f":"C549*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["Placer80% AMI",{"$f":"B549*2*0.8","v":50800},{"$f":"C549*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["Placer90% AMI",{"$f":"B549*2*0.9","v":57150},{"$f":"C549*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["Placer100% AMI",{"$f":"B549*2","v":63500},{"$f":"C549*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"J549*2","v":1586},{"$f":"K549*2","v":1700},2040,2356,2626,2900]
["Placer110% AMI",{"$f":"B549*2*1.1","v":69850},{"$f":"C549*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(B558/12*0.3)","v":1746},{"$f":"TRUNC((B558+C558)/2/12*0.3)","v":1870},{"$f":"TRUNC((D558)/12*0.3)","v":2244},{"$f":"TRUNC(((E558+F558)/2)/12*0.3)","v":2591},{"$f":"TRUNC(G558/12*0.3)","v":2890},{"$f":"TRUNC(((H558+I558)/2)/12*0.3)","v":3190}]
["Placer120% AMI",{"$f":"B549*2*1.2","v":76200},{"$f":"C549*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["Plumas15% AMI",{"$f":"B567*2*0.15","v":7680},{"$f":"C567*2*0.15","v":8775},{"$f":"D567*2*0.15","v":9870},{"$f":"E567*2*0.15","v":10965},{"$f":"F567*2*0.15","v":11850},{"$f":"G567*2*0.15","v":12720},13605,14475,192,205,246,285,318,351]
["Plumas20% AMI",{"$f":"B567*2*0.2","v":10240},{"$f":"C567*2*0.2","v":11700},13160,14620,15800,16960,18140,19300,256,274,329,380,424,468]
["Plumas25% AMI",{"$f":"B567*2*0.25","v":12800},{"$f":"C567*2*0.25","v":14625},16450,18275,19750,21200,22675,24125,320,342,411,475,530,585]
["Plumas30% AMI",{"$f":"B567*2*0.3","v":15360},{"$f":"C567*2*0.3","v":17550},19740,21930,23700,25440,27210,28950,384,411,493,570,636,702]
["Plumas35% AMI",{"$f":"B567*2*0.35","v":17920},{"$f":"C567*2*0.35","v":20475},23030,25585,27650,29679.999999999996,31744.999999999996,33775,448,479,575,665,742,819]
["Plumas40% AMI",{"$f":"B567*2*0.4","v":20480},{"$f":"C567*2*0.4","v":23400},26320,29240,31600,33920,36280,38600,512,548,658,760,848,936]
["Plumas45% AMI",{"$f":"B567*2*0.45","v":23040},{"$f":"C567*2*0.45","v":26325},{"$f":"D567*2*0.45","v":29610},{"$f":"E567*2*0.45","v":32895},{"$f":"F567*2*0.45","v":35550},{"$f":"G567*2*0.45","v":38160},{"$f":"H567*2*0.45","v":40815},{"$f":"I567*2*0.45","v":43425},576,617,740,855,954,1053]
["Plumas50% AMI",{"$f":"'MTSP 50% Income Limits '!B33","v":25600},{"$f":"'MTSP 50% Income Limits '!C33","v":29250},{"$f":"'MTSP 50% Income Limits '!D33","v":32900},{"$f":"'MTSP 50% Income Limits '!E33","v":36550},{"$f":"'MTSP 50% Income Limits '!F33","v":39500},{"$f":"'MTSP 50% Income Limits '!G33","v":42400},{"$f":"'MTSP 50% Income Limits '!H33","v":45350},{"$f":"'MTSP 50% Income Limits '!I33","v":48250},{"$f":"TRUNC(B567/12*0.3)","v":640},{"$f":"TRUNC((B567+C567)/2/12*0.3)","v":685},{"$f":"TRUNC((D567)/12*0.3)","v":822},{"$f":"TRUNC(((E567+F567)/2)/12*0.3)","v":950},{"$f":"TRUNC(G567/12*0.3)","v":1060},{"$f":"TRUNC(((H567+I567)/2)/12*0.3)","v":1170}]
["Plumas55% AMI",{"$f":"B567*2*0.55","v":28160.000000000004},{"$f":"C567*2*0.55","v":32175.000000000004},{"$f":"D567*2*0.55","v":36190},{"$f":"E567*2*0.55","v":40205},{"$f":"F567*2*0.55","v":43450},{"$f":"G567*2*0.55","v":46640.000000000007},{"$f":"H567*2*0.55","v":49885.000000000007},{"$f":"I567*2*0.55","v":53075.000000000007},{"$f":"TRUNC(B568/12*0.3)","v":704},{"$f":"TRUNC((B568+C568)/2/12*0.3)","v":754},{"$f":"TRUNC((D568)/12*0.3)","v":904},{"$f":"TRUNC(((E568+F568)/2)/12*0.3)","v":1045},{"$f":"TRUNC(G568/12*0.3)","v":1166},{"$f":"TRUNC(((H568+I568)/2)/12*0.3)","v":1287}]
["Plumas60% AMI",{"$f":"B567*2*0.6","v":30720},{"$f":"C567*2*0.6","v":35100},39480,43860,47400,50880,54420,57900,768,822,987,1140,1272,1404]
["Plumas65% AMI",{"$f":"B567*2*0.65","v":33280},{"$f":"C567*2*0.65","v":38025},42770,47515,51350,55120,58955,62725,832,891,1069,1235,1378,1521]
["Plumas70% AMI",{"$f":"B567*2*0.7","v":35840},{"$f":"C567*2*0.7","v":40950},46060,51170,55300,59359.999999999993,63489.999999999993,67550,896,959,1151,1330,1484,1638]
["Plumas75% AMI",{"$f":"B567*2*0.75","v":38400},{"$f":"C567*2*0.75","v":43875},49350,54825,59250,63600,68025,72375,960,1028,1233,1425,1590,1755]
["Plumas80% AMI",{"$f":"B567*2*0.8","v":40960},{"$f":"C567*2*0.8","v":46800},52640,58480,63200,67840,72560,77200,1024,1097,1316,1521,1696,1872]
["Plumas90% AMI",{"$f":"B567*2*0.9","v":46080},{"$f":"C567*2*0.9","v":52650},59220,65790,71100,76320,81630,86850,1152,1234,1480,1711,1908,2106]
["Plumas100% AMI",{"$f":"B567*2","v":51200},{"$f":"C567*2","v":58500},65800,73100,79000,84800,90700,96500,{"$f":"J567*2","v":1280},{"$f":"K567*2","v":1370},1644,1900,2120,2340]
["Plumas110% AMI",{"$f":"B567*2*1.1","v":56320.000000000007},{"$f":"C567*2*1.1","v":64350.000000000007},72380,80410,86900,93280.000000000015,99770.000000000015,106150.00000000001,{"$f":"TRUNC(B576/12*0.3)","v":1408},{"$f":"TRUNC((B576+C576)/2/12*0.3)","v":1508},{"$f":"TRUNC((D576)/12*0.3)","v":1809},{"$f":"TRUNC(((E576+F576)/2)/12*0.3)","v":2091},{"$f":"TRUNC(G576/12*0.3)","v":2332},{"$f":"TRUNC(((H576+I576)/2)/12*0.3)","v":2574}]
["Plumas120% AMI",{"$f":"B567*2*1.2","v":61440},{"$f":"C567*2*1.2","v":70200},78960,87720,94800,101760,108840,115800,1536,1645,1974,2281,2544,2808]
["Riverside15% AMI",{"$f":"B585*2*0.15","v":8295},{"$f":"C585*2*0.15","v":9480},{"$f":"D585*2*0.15","v":10665},{"$f":"E585*2*0.15","v":11850},{"$f":"F585*2*0.15","v":12810},{"$f":"G585*2*0.15","v":13755},14700,15645,207,222,266,308,343,379]
["Riverside20% AMI",{"$f":"B585*2*0.2","v":11060},{"$f":"C585*2*0.2","v":12640},14220,15800,17080,18340,19600,20860,276,296,355,411,458,505]
["Riverside25% AMI",{"$f":"B585*2*0.25","v":13825},{"$f":"C585*2*0.25","v":15800},17775,19750,21350,22925,24500,26075,345,370,444,513,573,632]
["Riverside30% AMI",{"$f":"B585*2*0.3","v":16590},{"$f":"C585*2*0.3","v":18960},21330,23700,25620,27510,29400,31290,414,444,533,616,687,758]
["Riverside35% AMI",{"$f":"B585*2*0.35","v":19355},{"$f":"C585*2*0.35","v":22120},24885,27650,29889.999999999996,32094.999999999996,34300,36505,483,518,622,719,802,885]
["Riverside40% AMI",{"$f":"B585*2*0.4","v":22120},{"$f":"C585*2*0.4","v":25280},28440,31600,34160,36680,39200,41720,553,592,711,822,917,1011]
["Riverside45% AMI",{"$f":"B585*2*0.45","v":24885},{"$f":"C585*2*0.45","v":28440},{"$f":"D585*2*0.45","v":31995},{"$f":"E585*2*0.45","v":35550},{"$f":"F585*2*0.45","v":38430},{"$f":"G585*2*0.45","v":41265},{"$f":"H585*2*0.45","v":44100},{"$f":"I585*2*0.45","v":46935},622,666,799,924,1031,1137]
["Riverside50% AMI",{"$f":"'MTSP 50% Income Limits '!B34","v":27650},{"$f":"'MTSP 50% Income Limits '!C34","v":31600},{"$f":"'MTSP 50% Income Limits '!D34","v":35550},{"$f":"'MTSP 50% Income Limits '!E34","v":39500},{"$f":"'MTSP 50% Income Limits '!F34","v":42700},{"$f":"'MTSP 50% Income Limits '!G34","v":45850},{"$f":"'MTSP 50% Income Limits '!H34","v":49000},{"$f":"'MTSP 50% Income Limits '!I34","v":52150},{"$f":"TRUNC(B585/12*0.3)","v":691},{"$f":"TRUNC((B585+C585)/2/12*0.3)","v":740},{"$f":"TRUNC((D585)/12*0.3)","v":888},{"$f":"TRUNC(((E585+F585)/2)/12*0.3)","v":1027},{"$f":"TRUNC(G585/12*0.3)","v":1146},{"$f":"TRUNC(((H585+I585)/2)/12*0.3)","v":1264}]
["Riverside55% AMI",{"$f":"B585*2*0.55","v":30415.000000000004},{"$f":"C585*2*0.55","v":34760},{"$f":"D585*2*0.55","v":39105},{"$f":"E585*2*0.55","v":43450},{"$f":"F585*2*0.55","v":46970.000000000007},{"$f":"G585*2*0.55","v":50435.000000000007},{"$f":"H585*2*0.55","v":53900.000000000007},{"$f":"I585*2*0.55","v":57365.000000000007},{"$f":"TRUNC(B586/12*0.3)","v":760},{"$f":"TRUNC((B586+C586)/2/12*0.3)","v":814},{"$f":"TRUNC((D586)/12*0.3)","v":977},{"$f":"TRUNC(((E586+F586)/2)/12*0.3)","v":1130},{"$f":"TRUNC(G586/12*0.3)","v":1260},{"$f":"TRUNC(((H586+I586)/2)/12*0.3)","v":1390}]
["Riverside60% AMI",{"$f":"B585*2*0.6","v":33180},{"$f":"C585*2*0.6","v":37920},42660,47400,51240,55020,58800,62580,829,888,1066,1233,1375,1517]
["Riverside65% AMI",{"$f":"B585*2*0.65","v":35945},{"$f":"C585*2*0.65","v":41080},46215,51350,55510,59605,63700,67795,898,962,1155,1335,1490,1643]
["Riverside70% AMI",{"$f":"B585*2*0.7","v":38710},{"$f":"C585*2*0.7","v":44240},49770,55300,59779.999999999993,64189.999999999993,68600,73010,967,1036,1244,1438,1604,1770]
["Riverside75% AMI",{"$f":"B585*2*0.75","v":41475},{"$f":"C585*2*0.75","v":47400},53325,59250,64050,68775,73500,78225,1036,1110,1333,1541,1719,1896]
["Riverside80% AMI",{"$f":"B585*2*0.8","v":44240},{"$f":"C585*2*0.8","v":50560},56880,63200,68320,73360,78400,83440,1106,1185,1422,1644,1834,2023]
["Riverside90% AMI",{"$f":"B585*2*0.9","v":49770},{"$f":"C585*2*0.9","v":56880},63990,71100,76860,82530,88200,93870,1244,1333,1599,1849,2063,2275]
["Riverside100% AMI",{"$f":"B585*2","v":55300},{"$f":"C585*2","v":63200},71100,79000,85400,91700,98000,104300,{"$f":"J585*2","v":1382},{"$f":"K585*2","v":1480},1776,2054,2292,2528]
["Riverside110% AMI",{"$f":"B585*2*1.1","v":60830.000000000007},{"$f":"C585*2*1.1","v":69520},78210,86900,93940.000000000015,100870.00000000001,107800.00000000001,114730.00000000001,{"$f":"TRUNC(B594/12*0.3)","v":1520},{"$f":"TRUNC((B594+C594)/2/12*0.3)","v":1629},{"$f":"TRUNC((D594)/12*0.3)","v":1955},{"$f":"TRUNC(((E594+F594)/2)/12*0.3)","v":2260},{"$f":"TRUNC(G594/12*0.3)","v":2521},{"$f":"TRUNC(((H594+I594)/2)/12*0.3)","v":2781}]
["Riverside120% AMI",{"$f":"B585*2*1.2","v":66360},{"$f":"C585*2*1.2","v":75840},85320,94800,102480,110040,117600,125160,1659,1777,2133,2466,2751,3034]
["Sacramento15% AMI",{"$f":"B603*2*0.15","v":9525},{"$f":"C603*2*0.15","v":10875},{"$f":"D603*2*0.15","v":12240},{"$f":"E603*2*0.15","v":13590},{"$f":"F603*2*0.15","v":14685},{"$f":"G603*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["Sacramento20% AMI",{"$f":"B603*2*0.2","v":12700},{"$f":"C603*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["Sacramento25% AMI",{"$f":"B603*2*0.25","v":15875},{"$f":"C603*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["Sacramento30% AMI",{"$f":"B603*2*0.3","v":19050},{"$f":"C603*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["Sacramento35% AMI",{"$f":"B603*2*0.35","v":22225},{"$f":"C603*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["Sacramento40% AMI",{"$f":"B603*2*0.4","v":25400},{"$f":"C603*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["Sacramento45% AMI",{"$f":"B603*2*0.45","v":28575},{"$f":"C603*2*0.45","v":32625},{"$f":"D603*2*0.45","v":36720},{"$f":"E603*2*0.45","v":40770},{"$f":"F603*2*0.45","v":44055},{"$f":"G603*2*0.45","v":47295},{"$f":"H603*2*0.45","v":50580},{"$f":"I603*2*0.45","v":53820},714,765,918,1060,1182,1305]
["Sacramento50% AMI",{"$f":"'MTSP 50% Income Limits '!B35","v":31750},{"$f":"'MTSP 50% Income Limits '!C35","v":36250},{"$f":"'MTSP 50% Income Limits '!D35","v":40800},{"$f":"'MTSP 50% Income Limits '!E35","v":45300},{"$f":"'MTSP 50% Income Limits '!F35","v":48950},{"$f":"'MTSP 50% Income Limits '!G35","v":52550},{"$f":"'MTSP 50% Income Limits '!H35","v":56200},{"$f":"'MTSP 50% Income Limits '!I35","v":59800},{"$f":"TRUNC(B603/12*0.3)","v":793},{"$f":"TRUNC((B603+C603)/2/12*0.3)","v":850},{"$f":"TRUNC((D603)/12*0.3)","v":1020},{"$f":"TRUNC(((E603+F603)/2)/12*0.3)","v":1178},{"$f":"TRUNC(G603/12*0.3)","v":1313},{"$f":"TRUNC(((H603+I603)/2)/12*0.3)","v":1450}]
["Sacramento55% AMI",{"$f":"B603*2*0.55","v":34925},{"$f":"C603*2*0.55","v":39875},{"$f":"D603*2*0.55","v":44880},{"$f":"E603*2*0.55","v":49830.000000000007},{"$f":"F603*2*0.55","v":53845.000000000007},{"$f":"G603*2*0.55","v":57805.000000000007},{"$f":"H603*2*0.55","v":61820.000000000007},{"$f":"I603*2*0.55","v":65780},{"$f":"TRUNC(B604/12*0.3)","v":873},{"$f":"TRUNC((B604+C604)/2/12*0.3)","v":935},{"$f":"TRUNC((D604)/12*0.3)","v":1122},{"$f":"TRUNC(((E604+F604)/2)/12*0.3)","v":1295},{"$f":"TRUNC(G604/12*0.3)","v":1445},{"$f":"TRUNC(((H604+I604)/2)/12*0.3)","v":1595}]
["Sacramento60% AMI",{"$f":"B603*2*0.6","v":38100},{"$f":"C603*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["Sacramento65% AMI",{"$f":"B603*2*0.65","v":41275},{"$f":"C603*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["Sacramento70% AMI",{"$f":"B603*2*0.7","v":44450},{"$f":"C603*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["Sacramento75% AMI",{"$f":"B603*2*0.75","v":47625},{"$f":"C603*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["Sacramento80% AMI",{"$f":"B603*2*0.8","v":50800},{"$f":"C603*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["Sacramento90% AMI",{"$f":"B603*2*0.9","v":57150},{"$f":"C603*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["Sacramento100% AMI",{"$f":"B603*2","v":63500},{"$f":"C603*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"J603*2","v":1586},{"$f":"K603*2","v":1700},2040,2356,2626,2900]
["Sacramento110% AMI",{"$f":"B603*2*1.1","v":69850},{"$f":"C603*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(B612/12*0.3)","v":1746},{"$f":"TRUNC((B612+C612)/2/12*0.3)","v":1870},{"$f":"TRUNC((D612)/12*0.3)","v":2244},{"$f":"TRUNC(((E612+F612)/2)/12*0.3)","v":2591},{"$f":"TRUNC(G612/12*0.3)","v":2890},{"$f":"TRUNC(((H612+I612)/2)/12*0.3)","v":3190}]
["Sacramento120% AMI",{"$f":"B603*2*1.2","v":76200},{"$f":"C603*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["San Benito15% AMI",{"$f":"B621*2*0.15","v":10260},{"$f":"C621*2*0.15","v":11715},{"$f":"D621*2*0.15","v":13185},{"$f":"E621*2*0.15","v":14640},{"$f":"F621*2*0.15","v":15825},{"$f":"G621*2*0.15","v":16995},18165,19335,256,274,329,380,424,468]
["San Benito20% AMI",{"$f":"B621*2*0.2","v":13680},{"$f":"C621*2*0.2","v":15620},17580,19520,21100,22660,24220,25780,342,366,439,507,566,625]
["San Benito25% AMI",{"$f":"B621*2*0.25","v":17100},{"$f":"C621*2*0.25","v":19525},21975,24400,26375,28325,30275,32225,427,457,549,634,708,781]
["San Benito30% AMI",{"$f":"B621*2*0.3","v":20520},{"$f":"C621*2*0.3","v":23430},26370,29280,31650,33990,36330,38670,513,549,659,761,849,937]
["San Benito35% AMI",{"$f":"B621*2*0.35","v":23940},{"$f":"C621*2*0.35","v":27335},30764.999999999996,34160,36925,39655,42385,45115,598,640,769,888,991,1093]
["San Benito40% AMI",{"$f":"B621*2*0.4","v":27360},{"$f":"C621*2*0.4","v":31240},35160,39040,42200,45320,48440,51560,684,732,879,1015,1133,1250]
["San Benito45% AMI",{"$f":"B621*2*0.45","v":30780},{"$f":"C621*2*0.45","v":35145},{"$f":"D621*2*0.45","v":39555},{"$f":"E621*2*0.45","v":43920},{"$f":"F621*2*0.45","v":47475},{"$f":"G621*2*0.45","v":50985},{"$f":"H621*2*0.45","v":54495},{"$f":"I621*2*0.45","v":58005},769,824,988,1142,1274,1406]
["San Benito50% AMI",{"$f":"'MTSP 50% Income Limits '!B36","v":34200},{"$f":"'MTSP 50% Income Limits '!C36","v":39050},{"$f":"'MTSP 50% Income Limits '!D36","v":43950},{"$f":"'MTSP 50% Income Limits '!E36","v":48800},{"$f":"'MTSP 50% Income Limits '!F36","v":52750},{"$f":"'MTSP 50% Income Limits '!G36","v":56650},{"$f":"'MTSP 50% Income Limits '!H36","v":60550},{"$f":"'MTSP 50% Income Limits '!I36","v":64450},{"$f":"TRUNC(B621/12*0.3)","v":855},{"$f":"TRUNC((B621+C621)/2/12*0.3)","v":915},{"$f":"TRUNC((D621)/12*0.3)","v":1098},{"$f":"TRUNC(((E621+F621)/2)/12*0.3)","v":1269},{"$f":"TRUNC(G621/12*0.3)","v":1416},{"$f":"TRUNC(((H621+I621)/2)/12*0.3)","v":1562}]
["San Benito55% AMI",{"$f":"B621*2*0.55","v":37620},{"$f":"C621*2*0.55","v":42955},{"$f":"D621*2*0.55","v":48345.000000000007},{"$f":"E621*2*0.55","v":53680.000000000007},{"$f":"F621*2*0.55","v":58025.000000000007},{"$f":"G621*2*0.55","v":62315.000000000007},{"$f":"H621*2*0.55","v":66605},{"$f":"I621*2*0.55","v":70895},{"$f":"TRUNC(B622/12*0.3)","v":940},{"$f":"TRUNC((B622+C622)/2/12*0.3)","v":1007},{"$f":"TRUNC((D622)/12*0.3)","v":1208},{"$f":"TRUNC(((E622+F622)/2)/12*0.3)","v":1396},{"$f":"TRUNC(G622/12*0.3)","v":1557},{"$f":"TRUNC(((H622+I622)/2)/12*0.3)","v":1718}]
["San Benito60% AMI",{"$f":"B621*2*0.6","v":41040},{"$f":"C621*2*0.6","v":46860},52740,58560,63300,67980,72660,77340,1026,1098,1318,1523,1699,1875]
["San Benito65% AMI",{"$f":"B621*2*0.65","v":44460},{"$f":"C621*2*0.65","v":50765},57135,63440,68575,73645,78715,83785,1111,1190,1428,1650,1841,2031]
["San Benito70% AMI",{"$f":"B621*2*0.7","v":47880},{"$f":"C621*2*0.7","v":54670},61529.999999999993,68320,73850,79310,84770,90230,1197,1281,1538,1777,1982,2187]
["San Benito75% AMI",{"$f":"B621*2*0.75","v":51300},{"$f":"C621*2*0.75","v":58575},65925,73200,79125,84975,90825,96675,1282,1373,1648,1904,2124,2343]
["San Benito80% AMI",{"$f":"B621*2*0.8","v":54720},{"$f":"C621*2*0.8","v":62480},70320,78080,84400,90640,96880,103120,1368,1465,1758,2031,2266,2500]
["San Benito90% AMI",{"$f":"B621*2*0.9","v":61560},{"$f":"C621*2*0.9","v":70290},79110,87840,94950,101970,108990,116010,1539,1648,1977,2284,2549,2812]
["San Benito100% AMI",{"$f":"B621*2","v":68400},{"$f":"C621*2","v":78100},87900,97600,105500,113300,121100,128900,{"$f":"J621*2","v":1710},{"$f":"K621*2","v":1830},2196,2538,2832,3124]
["San Benito110% AMI",{"$f":"B621*2*1.1","v":75240},{"$f":"C621*2*1.1","v":85910},96690.000000000015,107360.00000000001,116050.00000000001,124630.00000000001,133210,141790,{"$f":"TRUNC(B630/12*0.3)","v":1881},{"$f":"TRUNC((B630+C630)/2/12*0.3)","v":2014},{"$f":"TRUNC((D630)/12*0.3)","v":2417},{"$f":"TRUNC(((E630+F630)/2)/12*0.3)","v":2792},{"$f":"TRUNC(G630/12*0.3)","v":3115},{"$f":"TRUNC(((H630+I630)/2)/12*0.3)","v":3437}]
["San Benito120% AMI",{"$f":"B621*2*1.2","v":82080},{"$f":"C621*2*1.2","v":93720},105480,117120,126600,135960,145320,154680,2052,2197,2637,3046,3399,3750]
["San Bernardino15% AMI",{"$f":"B639*2*0.15","v":8295},{"$f":"C639*2*0.15","v":9480},{"$f":"D639*2*0.15","v":10665},{"$f":"E639*2*0.15","v":11850},{"$f":"F639*2*0.15","v":12810},{"$f":"G639*2*0.15","v":13755},14700,15645,207,222,266,308,343,379]
["San Bernardino20% AMI",{"$f":"B639*2*0.2","v":11060},{"$f":"C639*2*0.2","v":12640},14220,15800,17080,18340,19600,20860,276,296,355,411,458,505]
["San Bernardino25% AMI",{"$f":"B639*2*0.25","v":13825},{"$f":"C639*2*0.25","v":15800},17775,19750,21350,22925,24500,26075,345,370,444,513,573,632]
["San Bernardino30% AMI",{"$f":"B639*2*0.3","v":16590},{"$f":"C639*2*0.3","v":18960},21330,23700,25620,27510,29400,31290,414,444,533,616,687,758]
["San Bernardino35% AMI",{"$f":"B639*2*0.35","v":19355},{"$f":"C639*2*0.35","v":22120},24885,27650,29889.999999999996,32094.999999999996,34300,36505,483,518,622,719,802,885]
["San Bernardino40% AMI",{"$f":"B639*2*0.4","v":22120},{"$f":"C639*2*0.4","v":25280},28440,31600,34160,36680,39200,41720,553,592,711,822,917,1011]
["San Bernardino45% AMI",{"$f":"B639*2*0.45","v":24885},{"$f":"C639*2*0.45","v":28440},{"$f":"D639*2*0.45","v":31995},{"$f":"E639*2*0.45","v":35550},{"$f":"F639*2*0.45","v":38430},{"$f":"G639*2*0.45","v":41265},{"$f":"H639*2*0.45","v":44100},{"$f":"I639*2*0.45","v":46935},622,666,799,924,1031,1137]
["San Bernardino50% AMI",{"$f":"'MTSP 50% Income Limits '!B37","v":27650},{"$f":"'MTSP 50% Income Limits '!C37","v":31600},{"$f":"'MTSP 50% Income Limits '!D37","v":35550},{"$f":"'MTSP 50% Income Limits '!E37","v":39500},{"$f":"'MTSP 50% Income Limits '!F37","v":42700},{"$f":"'MTSP 50% Income Limits '!G37","v":45850},{"$f":"'MTSP 50% Income Limits '!H37","v":49000},{"$f":"'MTSP 50% Income Limits '!I37","v":52150},{"$f":"TRUNC(B639/12*0.3)","v":691},{"$f":"TRUNC((B639+C639)/2/12*0.3)","v":740},{"$f":"TRUNC((D639)/12*0.3)","v":888},{"$f":"TRUNC(((E639+F639)/2)/12*0.3)","v":1027},{"$f":"TRUNC(G639/12*0.3)","v":1146},{"$f":"TRUNC(((H639+I639)/2)/12*0.3)","v":1264}]
["San Bernardino55% AMI",{"$f":"B639*2*0.55","v":30415.000000000004},{"$f":"C639*2*0.55","v":34760},{"$f":"D639*2*0.55","v":39105},{"$f":"E639*2*0.55","v":43450},{"$f":"F639*2*0.55","v":46970.000000000007},{"$f":"G639*2*0.55","v":50435.000000000007},{"$f":"H639*2*0.55","v":53900.000000000007},{"$f":"I639*2*0.55","v":57365.000000000007},{"$f":"TRUNC(B640/12*0.3)","v":760},{"$f":"TRUNC((B640+C640)/2/12*0.3)","v":814},{"$f":"TRUNC((D640)/12*0.3)","v":977},{"$f":"TRUNC(((E640+F640)/2)/12*0.3)","v":1130},{"$f":"TRUNC(G640/12*0.3)","v":1260},{"$f":"TRUNC(((H640+I640)/2)/12*0.3)","v":1390}]
["San Bernardino60% AMI",{"$f":"B639*2*0.6","v":33180},{"$f":"C639*2*0.6","v":37920},42660,47400,51240,55020,58800,62580,829,888,1066,1233,1375,1517]
["San Bernardino65% AMI",{"$f":"B639*2*0.65","v":35945},{"$f":"C639*2*0.65","v":41080},46215,51350,55510,59605,63700,67795,898,962,1155,1335,1490,1643]
["San Bernardino70% AMI",{"$f":"B639*2*0.7","v":38710},{"$f":"C639*2*0.7","v":44240},49770,55300,59779.999999999993,64189.999999999993,68600,73010,967,1036,1244,1438,1604,1770]
["San Bernardino75% AMI",{"$f":"B639*2*0.75","v":41475},{"$f":"C639*2*0.75","v":47400},53325,59250,64050,68775,73500,78225,1036,1110,1333,1541,1719,1896]
["San Bernardino80% AMI",{"$f":"B639*2*0.8","v":44240},{"$f":"C639*2*0.8","v":50560},56880,63200,68320,73360,78400,83440,1106,1185,1422,1644,1834,2023]
["San Bernardino90% AMI",{"$f":"B639*2*0.9","v":49770},{"$f":"C639*2*0.9","v":56880},63990,71100,76860,82530,88200,93870,1244,1333,1599,1849,2063,2275]
["San Bernardino100% AMI",{"$f":"B639*2","v":55300},{"$f":"C639*2","v":63200},71100,79000,85400,91700,98000,104300,{"$f":"J639*2","v":1382},{"$f":"K639*2","v":1480},1776,2054,2292,2528]
["San Bernardino110% AMI",{"$f":"B639*2*1.1","v":60830.000000000007},{"$f":"C639*2*1.1","v":69520},78210,86900,93940.000000000015,100870.00000000001,107800.00000000001,114730.00000000001,{"$f":"TRUNC(B648/12*0.3)","v":1520},{"$f":"TRUNC((B648+C648)/2/12*0.3)","v":1629},{"$f":"TRUNC((D648)/12*0.3)","v":1955},{"$f":"TRUNC(((E648+F648)/2)/12*0.3)","v":2260},{"$f":"TRUNC(G648/12*0.3)","v":2521},{"$f":"TRUNC(((H648+I648)/2)/12*0.3)","v":2781}]
["San Bernardino120% AMI",{"$f":"B639*2*1.2","v":66360},{"$f":"C639*2*1.2","v":75840},85320,94800,102480,110040,117600,125160,1659,1777,2133,2466,2751,3034]
["San Diego15% AMI",{"$f":"B657*2*0.15","v":12735},{"$f":"C657*2*0.15","v":14550},{"$f":"D657*2*0.15","v":16365},{"$f":"E657*2*0.15","v":18180},{"$f":"F657*2*0.15","v":19635},{"$f":"G657*2*0.15","v":21090},22545,24000,318,341,409,472,527,581]
["San Diego20% AMI",{"$f":"B657*2*0.2","v":16980},{"$f":"C657*2*0.2","v":19400},21820,24240,26180,28120,30060,32000,424,454,545,630,703,775]
["San Diego25% AMI",{"$f":"B657*2*0.25","v":21225},{"$f":"C657*2*0.25","v":24250},27275,30300,32725,35150,37575,40000,530,568,681,787,878,969]
["San Diego30% AMI",{"$f":"B657*2*0.3","v":25470},{"$f":"C657*2*0.3","v":29100},32730,36360,39270,42180,45090,48000,636,682,818,945,1054,1163]
["San Diego35% AMI",{"$f":"B657*2*0.35","v":29714.999999999996},{"$f":"C657*2*0.35","v":33950},38185,42420,45815,49210,52605,56000,742,795,954,1102,1230,1357]
["San Diego40% AMI",{"$f":"B657*2*0.4","v":33960},{"$f":"C657*2*0.4","v":38800},43640,48480,52360,56240,60120,64000,849,909,1091,1260,1406,1551]
["San Diego45% AMI",{"$f":"B657*2*0.45","v":38205},{"$f":"C657*2*0.45","v":43650},{"$f":"D657*2*0.45","v":49095},{"$f":"E657*2*0.45","v":54540},{"$f":"F657*2*0.45","v":58905},{"$f":"G657*2*0.45","v":63270},{"$f":"H657*2*0.45","v":67635},{"$f":"I657*2*0.45","v":72000},955,1023,1227,1418,1581,1745]
["San Diego50% AMI",{"$f":"'MTSP 50% Income Limits '!B38","v":42450},{"$f":"'MTSP 50% Income Limits '!C38","v":48500},{"$f":"'MTSP 50% Income Limits '!D38","v":54550},{"$f":"'MTSP 50% Income Limits '!E38","v":60600},{"$f":"'MTSP 50% Income Limits '!F38","v":65450},{"$f":"'MTSP 50% Income Limits '!G38","v":70300},{"$f":"'MTSP 50% Income Limits '!H38","v":75150},{"$f":"'MTSP 50% Income Limits '!I38","v":80000},{"$f":"TRUNC(B657/12*0.3)","v":1061},{"$f":"TRUNC((B657+C657)/2/12*0.3)","v":1136},{"$f":"TRUNC((D657)/12*0.3)","v":1363},{"$f":"TRUNC(((E657+F657)/2)/12*0.3)","v":1575},{"$f":"TRUNC(G657/12*0.3)","v":1757},{"$f":"TRUNC(((H657+I657)/2)/12*0.3)","v":1939}]
["San Diego55% AMI",{"$f":"B657*2*0.55","v":46695.000000000007},{"$f":"C657*2*0.55","v":53350.000000000007},{"$f":"D657*2*0.55","v":60005.000000000007},{"$f":"E657*2*0.55","v":66660},{"$f":"F657*2*0.55","v":71995},{"$f":"G657*2*0.55","v":77330},{"$f":"H657*2*0.55","v":82665},{"$f":"I657*2*0.55","v":88000},{"$f":"TRUNC(B658/12*0.3)","v":1167},{"$f":"TRUNC((B658+C658)/2/12*0.3)","v":1250},{"$f":"TRUNC((D658)/12*0.3)","v":1500},{"$f":"TRUNC(((E658+F658)/2)/12*0.3)","v":1733},{"$f":"TRUNC(G658/12*0.3)","v":1933},{"$f":"TRUNC(((H658+I658)/2)/12*0.3)","v":2133}]
["San Diego60% AMI",{"$f":"B657*2*0.6","v":50940},{"$f":"C657*2*0.6","v":58200},65460,72720,78540,84360,90180,96000,1273,1364,1636,1890,2109,2327]
["San Diego65% AMI",{"$f":"B657*2*0.65","v":55185},{"$f":"C657*2*0.65","v":63050},70915,78780,85085,91390,97695,104000,1379,1477,1772,2048,2284,2521]
["San Diego70% AMI",{"$f":"B657*2*0.7","v":59429.999999999993},{"$f":"C657*2*0.7","v":67900},76370,84840,91630,98420,105210,112000,1485,1591,1909,2205,2460,2715]
["San Diego75% AMI",{"$f":"B657*2*0.75","v":63675},{"$f":"C657*2*0.75","v":72750},81825,90900,98175,105450,112725,120000,1591,1705,2045,2363,2636,2909]
["San Diego80% AMI",{"$f":"B657*2*0.8","v":67920},{"$f":"C657*2*0.8","v":77600},87280,96960,104720,112480,120240,128000,1698,1819,2182,2521,2812,3103]
["San Diego90% AMI",{"$f":"B657*2*0.9","v":76410},{"$f":"C657*2*0.9","v":87300},98190,109080,117810,126540,135270,144000,1910,2046,2454,2836,3163,3490]
["San Diego100% AMI",{"$f":"B657*2","v":84900},{"$f":"C657*2","v":97000},109100,121200,130900,140600,150300,160000,{"$f":"J657*2","v":2122},{"$f":"K657*2","v":2272},2726,3150,3514,3878]
["San Diego110% AMI",{"$f":"B657*2*1.1","v":93390.000000000015},{"$f":"C657*2*1.1","v":106700.00000000001},120010.00000000001,133320,143990,154660,165330,176000,{"$f":"TRUNC(B666/12*0.3)","v":2334},{"$f":"TRUNC((B666+C666)/2/12*0.3)","v":2501},{"$f":"TRUNC((D666)/12*0.3)","v":3000},{"$f":"TRUNC(((E666+F666)/2)/12*0.3)","v":3466},{"$f":"TRUNC(G666/12*0.3)","v":3866},{"$f":"TRUNC(((H666+I666)/2)/12*0.3)","v":4266}]
["San Diego120% AMI",{"$f":"B657*2*1.2","v":101880},{"$f":"C657*2*1.2","v":116400},130920,145440,157080,168720,180360,192000,2547,2728,3273,3781,4218,4654]
["San Francisco15% AMI",{"$f":"B675*2*0.15","v":19185},{"$f":"C675*2*0.15","v":21930},{"$f":"D675*2*0.15","v":24675},{"$f":"E675*2*0.15","v":27405},{"$f":"F675*2*0.15","v":29610},{"$f":"G675*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["San Francisco20% AMI",{"$f":"B675*2*0.2","v":25580},{"$f":"C675*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["San Francisco25% AMI",{"$f":"B675*2*0.25","v":31975},{"$f":"C675*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["San Francisco30% AMI",{"$f":"B675*2*0.3","v":38370},{"$f":"C675*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["San Francisco35% AMI",{"$f":"B675*2*0.35","v":44765},{"$f":"C675*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["San Francisco40% AMI",{"$f":"B675*2*0.4","v":51160},{"$f":"C675*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["San Francisco45% AMI",{"$f":"B675*2*0.45","v":57555},{"$f":"C675*2*0.45","v":65790},{"$f":"D675*2*0.45","v":74025},{"$f":"E675*2*0.45","v":82215},{"$f":"F675*2*0.45","v":88830},{"$f":"G675*2*0.45","v":95400},{"$f":"H675*2*0.45","v":101970},{"$f":"I675*2*0.45","v":108540},1438,1541,1850,2138,2385,2631]
["San Francisco50% AMI",{"$f":"'MTSP 50% Income Limits '!B39","v":63950},{"$f":"'MTSP 50% Income Limits '!C39","v":73100},{"$f":"'MTSP 50% Income Limits '!D39","v":82250},{"$f":"'MTSP 50% Income Limits '!E39","v":91350},{"$f":"'MTSP 50% Income Limits '!F39","v":98700},{"$f":"'MTSP 50% Income Limits '!G39","v":106000},{"$f":"'MTSP 50% Income Limits '!H39","v":113300},{"$f":"'MTSP 50% Income Limits '!I39","v":120600},{"$f":"TRUNC(B675/12*0.3)","v":1598},{"$f":"TRUNC((B675+C675)/2/12*0.3)","v":1713},{"$f":"TRUNC((D675)/12*0.3)","v":2056},{"$f":"TRUNC(((E675+F675)/2)/12*0.3)","v":2375},{"$f":"TRUNC(G675/12*0.3)","v":2650},{"$f":"TRUNC(((H675+I675)/2)/12*0.3)","v":2923}]
["San Francisco55% AMI",{"$f":"B675*2*0.55","v":70345},{"$f":"C675*2*0.55","v":80410},{"$f":"D675*2*0.55","v":90475.000000000015},{"$f":"E675*2*0.55","v":100485.00000000001},{"$f":"F675*2*0.55","v":108570.00000000001},{"$f":"G675*2*0.55","v":116600.00000000001},{"$f":"H675*2*0.55","v":124630.00000000001},{"$f":"I675*2*0.55","v":132660},{"$f":"TRUNC(B676/12*0.3)","v":1758},{"$f":"TRUNC((B676+C676)/2/12*0.3)","v":1884},{"$f":"TRUNC((D676)/12*0.3)","v":2261},{"$f":"TRUNC(((E676+F676)/2)/12*0.3)","v":2613},{"$f":"TRUNC(G676/12*0.3)","v":2915},{"$f":"TRUNC(((H676+I676)/2)/12*0.3)","v":3216}]
["San Francisco60% AMI",{"$f":"B675*2*0.6","v":76740},{"$f":"C675*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["San Francisco65% AMI",{"$f":"B675*2*0.65","v":83135},{"$f":"C675*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["San Francisco70% AMI",{"$f":"B675*2*0.7","v":89530},{"$f":"C675*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["San Francisco75% AMI",{"$f":"B675*2*0.75","v":95925},{"$f":"C675*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["San Francisco80% AMI",{"$f":"B675*2*0.8","v":102320},{"$f":"C675*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["San Francisco90% AMI",{"$f":"B675*2*0.9","v":115110},{"$f":"C675*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["San Francisco100% AMI",{"$f":"B675*2","v":127900},{"$f":"C675*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"J675*2","v":3196},{"$f":"K675*2","v":3426},4112,4750,5300,5846]
["San Francisco110% AMI",{"$f":"B675*2*1.1","v":140690},{"$f":"C675*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(B684/12*0.3)","v":3517},{"$f":"TRUNC((B684+C684)/2/12*0.3)","v":3768},{"$f":"TRUNC((D684)/12*0.3)","v":4523},{"$f":"TRUNC(((E684+F684)/2)/12*0.3)","v":5226},{"$f":"TRUNC(G684/12*0.3)","v":5830},{"$f":"TRUNC(((H684+I684)/2)/12*0.3)","v":6432}]
["San Francisco120% AMI",{"$f":"B675*2*1.2","v":153480},{"$f":"C675*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["San Joaquin15% AMI",{"$f":"B693*2*0.15","v":7770},{"$f":"C693*2*0.15","v":8880},{"$f":"D693*2*0.15","v":9990},{"$f":"E693*2*0.15","v":11100},{"$f":"F693*2*0.15","v":12000},{"$f":"G693*2*0.15","v":12885},13770,14655,194,208,249,288,322,355]
["San Joaquin20% AMI",{"$f":"B693*2*0.2","v":10360},{"$f":"C693*2*0.2","v":11840},13320,14800,16000,17180,18360,19540,259,277,333,385,429,473]
["San Joaquin25% AMI",{"$f":"B693*2*0.25","v":12950},{"$f":"C693*2*0.25","v":14800},16650,18500,20000,21475,22950,24425,323,346,416,481,536,592]
["San Joaquin30% AMI",{"$f":"B693*2*0.3","v":15540},{"$f":"C693*2*0.3","v":17760},19980,22200,24000,25770,27540,29310,388,416,499,577,644,710]
["San Joaquin35% AMI",{"$f":"B693*2*0.35","v":18130},{"$f":"C693*2*0.35","v":20720},23310,25900,28000,30064.999999999996,32129.999999999996,34195,453,485,582,673,751,829]
["San Joaquin40% AMI",{"$f":"B693*2*0.4","v":20720},{"$f":"C693*2*0.4","v":23680},26640,29600,32000,34360,36720,39080,518,555,666,770,859,947]
["San Joaquin45% AMI",{"$f":"B693*2*0.45","v":23310},{"$f":"C693*2*0.45","v":26640},{"$f":"D693*2*0.45","v":29970},{"$f":"E693*2*0.45","v":33300},{"$f":"F693*2*0.45","v":36000},{"$f":"G693*2*0.45","v":38655},{"$f":"H693*2*0.45","v":41310},{"$f":"I693*2*0.45","v":43965},582,624,749,866,966,1065]
["San Joaquin50% AMI",{"$f":"'MTSP 50% Income Limits '!B40","v":25900},{"$f":"'MTSP 50% Income Limits '!C40","v":29600},{"$f":"'MTSP 50% Income Limits '!D40","v":33300},{"$f":"'MTSP 50% Income Limits '!E40","v":37000},{"$f":"'MTSP 50% Income Limits '!F40","v":40000},{"$f":"'MTSP 50% Income Limits '!G40","v":42950},{"$f":"'MTSP 50% Income Limits '!H40","v":45900},{"$f":"'MTSP 50% Income Limits '!I40","v":48850},{"$f":"TRUNC(B693/12*0.3)","v":647},{"$f":"TRUNC((B693+C693)/2/12*0.3)","v":693},{"$f":"TRUNC((D693)/12*0.3)","v":832},{"$f":"TRUNC(((E693+F693)/2)/12*0.3)","v":962},{"$f":"TRUNC(G693/12*0.3)","v":1073},{"$f":"TRUNC(((H693+I693)/2)/12*0.3)","v":1184}]
["San Joaquin55% AMI",{"$f":"B693*2*0.55","v":28490.000000000004},{"$f":"C693*2*0.55","v":32560.000000000004},{"$f":"D693*2*0.55","v":36630},{"$f":"E693*2*0.55","v":40700},{"$f":"F693*2*0.55","v":44000},{"$f":"G693*2*0.55","v":47245.000000000007},{"$f":"H693*2*0.55","v":50490.000000000007},{"$f":"I693*2*0.55","v":53735.000000000007},{"$f":"TRUNC(B694/12*0.3)","v":712},{"$f":"TRUNC((B694+C694)/2/12*0.3)","v":763},{"$f":"TRUNC((D694)/12*0.3)","v":915},{"$f":"TRUNC(((E694+F694)/2)/12*0.3)","v":1058},{"$f":"TRUNC(G694/12*0.3)","v":1181},{"$f":"TRUNC(((H694+I694)/2)/12*0.3)","v":1302}]
["San Joaquin60% AMI",{"$f":"B693*2*0.6","v":31080},{"$f":"C693*2*0.6","v":35520},39960,44400,48000,51540,55080,58620,777,832,999,1155,1288,1421]
["San Joaquin65% AMI",{"$f":"B693*2*0.65","v":33670},{"$f":"C693*2*0.65","v":38480},43290,48100,52000,55835,59670,63505,841,901,1082,1251,1395,1539]
["San Joaquin70% AMI",{"$f":"B693*2*0.7","v":36260},{"$f":"C693*2*0.7","v":41440},46620,51800,56000,60129.999999999993,64259.999999999993,68390,906,971,1165,1347,1503,1658]
["San Joaquin75% AMI",{"$f":"B693*2*0.75","v":38850},{"$f":"C693*2*0.75","v":44400},49950,55500,60000,64425,68850,73275,971,1040,1248,1443,1610,1776]
["San Joaquin80% AMI",{"$f":"B693*2*0.8","v":41440},{"$f":"C693*2*0.8","v":47360},53280,59200,64000,68720,73440,78160,1036,1110,1332,1540,1718,1895]
["San Joaquin90% AMI",{"$f":"B693*2*0.9","v":46620},{"$f":"C693*2*0.9","v":53280},59940,66600,72000,77310,82620,87930,1165,1248,1498,1732,1932,2131]
["San Joaquin100% AMI",{"$f":"B693*2","v":51800},{"$f":"C693*2","v":59200},66600,74000,80000,85900,91800,97700,{"$f":"J693*2","v":1294},{"$f":"K693*2","v":1386},1664,1924,2146,2368]
["San Joaquin110% AMI",{"$f":"B693*2*1.1","v":56980.000000000007},{"$f":"C693*2*1.1","v":65120.000000000007},73260,81400,88000,94490.000000000015,100980.00000000001,107470.00000000001,{"$f":"TRUNC(B702/12*0.3)","v":1424},{"$f":"TRUNC((B702+C702)/2/12*0.3)","v":1526},{"$f":"TRUNC((D702)/12*0.3)","v":1831},{"$f":"TRUNC(((E702+F702)/2)/12*0.3)","v":2117},{"$f":"TRUNC(G702/12*0.3)","v":2362},{"$f":"TRUNC(((H702+I702)/2)/12*0.3)","v":2605}]
["San Joaquin120% AMI",{"$f":"B693*2*1.2","v":62160},{"$f":"C693*2*1.2","v":71040},79920,88800,96000,103080,110160,117240,1554,1665,1998,2310,2577,2842]
["San Luis Obispo15% AMI",{"$f":"B711*2*0.15","v":10275},{"$f":"C711*2*0.15","v":11745},{"$f":"D711*2*0.15","v":13215},{"$f":"E711*2*0.15","v":14670},{"$f":"F711*2*0.15","v":15855},{"$f":"G711*2*0.15","v":17025},18195,19365,256,275,330,381,425,469]
["San Luis Obispo20% AMI",{"$f":"B711*2*0.2","v":13700},{"$f":"C711*2*0.2","v":15660},17620,19560,21140,22700,24260,25820,342,367,440,508,567,626]
["San Luis Obispo25% AMI",{"$f":"B711*2*0.25","v":17125},{"$f":"C711*2*0.25","v":19575},22025,24450,26425,28375,30325,32275,428,458,550,635,709,782]
["San Luis Obispo30% AMI",{"$f":"B711*2*0.3","v":20550},{"$f":"C711*2*0.3","v":23490},26430,29340,31710,34050,36390,38730,513,550,660,763,851,939]
["San Luis Obispo35% AMI",{"$f":"B711*2*0.35","v":23975},{"$f":"C711*2*0.35","v":27405},30834.999999999996,34230,36995,39725,42455,45185,599,642,770,890,993,1095]
["San Luis Obispo40% AMI",{"$f":"B711*2*0.4","v":27400},{"$f":"C711*2*0.4","v":31320},35240,39120,42280,45400,48520,51640,685,734,881,1017,1135,1252]
["San Luis Obispo45% AMI",{"$f":"B711*2*0.45","v":30825},{"$f":"C711*2*0.45","v":35235},{"$f":"D711*2*0.45","v":39645},{"$f":"E711*2*0.45","v":44010},{"$f":"F711*2*0.45","v":47565},{"$f":"G711*2*0.45","v":51075},{"$f":"H711*2*0.45","v":54585},{"$f":"I711*2*0.45","v":58095},770,825,991,1144,1276,1408]
["San Luis Obispo50% AMI",{"$f":"'MTSP 50% Income Limits '!B41","v":34250},{"$f":"'MTSP 50% Income Limits '!C41","v":39150},{"$f":"'MTSP 50% Income Limits '!D41","v":44050},{"$f":"'MTSP 50% Income Limits '!E41","v":48900},{"$f":"'MTSP 50% Income Limits '!F41","v":52850},{"$f":"'MTSP 50% Income Limits '!G41","v":56750},{"$f":"'MTSP 50% Income Limits '!H41","v":60650},{"$f":"'MTSP 50% Income Limits '!I41","v":64550},{"$f":"TRUNC(B711/12*0.3)","v":856},{"$f":"TRUNC((B711+C711)/2/12*0.3)","v":917},{"$f":"TRUNC((D711)/12*0.3)","v":1101},{"$f":"TRUNC(((E711+F711)/2)/12*0.3)","v":1271},{"$f":"TRUNC(G711/12*0.3)","v":1418},{"$f":"TRUNC(((H711+I711)/2)/12*0.3)","v":1565}]
["San Luis Obispo55% AMI",{"$f":"B711*2*0.55","v":37675},{"$f":"C711*2*0.55","v":43065},{"$f":"D711*2*0.55","v":48455.000000000007},{"$f":"E711*2*0.55","v":53790.000000000007},{"$f":"F711*2*0.55","v":58135.000000000007},{"$f":"G711*2*0.55","v":62425.000000000007},{"$f":"H711*2*0.55","v":66715},{"$f":"I711*2*0.55","v":71005},{"$f":"TRUNC(B712/12*0.3)","v":941},{"$f":"TRUNC((B712+C712)/2/12*0.3)","v":1009},{"$f":"TRUNC((D712)/12*0.3)","v":1211},{"$f":"TRUNC(((E712+F712)/2)/12*0.3)","v":1399},{"$f":"TRUNC(G712/12*0.3)","v":1560},{"$f":"TRUNC(((H712+I712)/2)/12*0.3)","v":1721}]
["San Luis Obispo60% AMI",{"$f":"B711*2*0.6","v":41100},{"$f":"C711*2*0.6","v":46980},52860,58680,63420,68100,72780,77460,1027,1101,1321,1526,1702,1878]
["San Luis Obispo65% AMI",{"$f":"B711*2*0.65","v":44525},{"$f":"C711*2*0.65","v":50895},57265,63570,68705,73775,78845,83915,1113,1192,1431,1653,1844,2034]
["San Luis Obispo70% AMI",{"$f":"B711*2*0.7","v":47950},{"$f":"C711*2*0.7","v":54810},61669.999999999993,68460,73990,79450,84910,90370,1198,1284,1541,1780,1986,2191]
["San Luis Obispo75% AMI",{"$f":"B711*2*0.75","v":51375},{"$f":"C711*2*0.75","v":58725},66075,73350,79275,85125,90975,96825,1284,1376,1651,1907,2128,2347]
["San Luis Obispo80% AMI",{"$f":"B711*2*0.8","v":54800},{"$f":"C711*2*0.8","v":62640},70480,78240,84560,90800,97040,103280,1370,1468,1762,2035,2270,2504]
["San Luis Obispo90% AMI",{"$f":"B711*2*0.9","v":61650},{"$f":"C711*2*0.9","v":70470},79290,88020,95130,102150,109170,116190,1541,1651,1982,2289,2553,2817]
["San Luis Obispo100% AMI",{"$f":"B711*2","v":68500},{"$f":"C711*2","v":78300},88100,97800,105700,113500,121300,129100,{"$f":"J711*2","v":1712},{"$f":"K711*2","v":1834},2202,2542,2836,3130]
["San Luis Obispo110% AMI",{"$f":"B711*2*1.1","v":75350},{"$f":"C711*2*1.1","v":86130},96910.000000000015,107580.00000000001,116270.00000000001,124850.00000000001,133430,142010,{"$f":"TRUNC(B720/12*0.3)","v":1883},{"$f":"TRUNC((B720+C720)/2/12*0.3)","v":2018},{"$f":"TRUNC((D720)/12*0.3)","v":2422},{"$f":"TRUNC(((E720+F720)/2)/12*0.3)","v":2798},{"$f":"TRUNC(G720/12*0.3)","v":3121},{"$f":"TRUNC(((H720+I720)/2)/12*0.3)","v":3443}]
["San Luis Obispo120% AMI",{"$f":"B711*2*1.2","v":82200},{"$f":"C711*2*1.2","v":93960},105720,117360,126840,136200,145560,154920,2055,2202,2643,3052,3405,3756]
["San Mateo15% AMI",{"$f":"B729*2*0.15","v":19185},{"$f":"C729*2*0.15","v":21930},{"$f":"D729*2*0.15","v":24675},{"$f":"E729*2*0.15","v":27405},{"$f":"F729*2*0.15","v":29610},{"$f":"G729*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["San Mateo20% AMI",{"$f":"B729*2*0.2","v":25580},{"$f":"C729*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["San Mateo25% AMI",{"$f":"B729*2*0.25","v":31975},{"$f":"C729*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["San Mateo30% AMI",{"$f":"B729*2*0.3","v":38370},{"$f":"C729*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["San Mateo35% AMI",{"$f":"B729*2*0.35","v":44765},{"$f":"C729*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["San Mateo40% AMI",{"$f":"B729*2*0.4","v":51160},{"$f":"C729*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["San Mateo45% AMI",{"$f":"B729*2*0.45","v":57555},{"$f":"C729*2*0.45","v":65790},{"$f":"D729*2*0.45","v":74025},{"$f":"E729*2*0.45","v":82215},{"$f":"F729*2*0.45","v":88830},{"$f":"G729*2*0.45","v":95400},{"$f":"H729*2*0.45","v":101970},{"$f":"I729*2*0.45","v":108540},1438,1541,1850,2138,2385,2631]
["San Mateo50% AMI",{"$f":"'MTSP 50% Income Limits '!B42","v":63950},{"$f":"'MTSP 50% Income Limits '!C42","v":73100},{"$f":"'MTSP 50% Income Limits '!D42","v":82250},{"$f":"'MTSP 50% Income Limits '!E42","v":91350},{"$f":"'MTSP 50% Income Limits '!F42","v":98700},{"$f":"'MTSP 50% Income Limits '!G42","v":106000},{"$f":"'MTSP 50% Income Limits '!H42","v":113300},{"$f":"'MTSP 50% Income Limits '!I42","v":120600},{"$f":"TRUNC(B729/12*0.3)","v":1598},{"$f":"TRUNC((B729+C729)/2/12*0.3)","v":1713},{"$f":"TRUNC((D729)/12*0.3)","v":2056},{"$f":"TRUNC(((E729+F729)/2)/12*0.3)","v":2375},{"$f":"TRUNC(G729/12*0.3)","v":2650},{"$f":"TRUNC(((H729+I729)/2)/12*0.3)","v":2923}]
["San Mateo55% AMI",{"$f":"B729*2*0.55","v":70345},{"$f":"C729*2*0.55","v":80410},{"$f":"D729*2*0.55","v":90475.000000000015},{"$f":"E729*2*0.55","v":100485.00000000001},{"$f":"F729*2*0.55","v":108570.00000000001},{"$f":"G729*2*0.55","v":116600.00000000001},{"$f":"H729*2*0.55","v":124630.00000000001},{"$f":"I729*2*0.55","v":132660},{"$f":"TRUNC(B730/12*0.3)","v":1758},{"$f":"TRUNC((B730+C730)/2/12*0.3)","v":1884},{"$f":"TRUNC((D730)/12*0.3)","v":2261},{"$f":"TRUNC(((E730+F730)/2)/12*0.3)","v":2613},{"$f":"TRUNC(G730/12*0.3)","v":2915},{"$f":"TRUNC(((H730+I730)/2)/12*0.3)","v":3216}]
["San Mateo60% AMI",{"$f":"B729*2*0.6","v":76740},{"$f":"C729*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["San Mateo65% AMI",{"$f":"B729*2*0.65","v":83135},{"$f":"C729*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["San Mateo70% AMI",{"$f":"B729*2*0.7","v":89530},{"$f":"C729*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["San Mateo75% AMI",{"$f":"B729*2*0.75","v":95925},{"$f":"C729*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["San Mateo80% AMI",{"$f":"B729*2*0.8","v":102320},{"$f":"C729*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["San Mateo90% AMI",{"$f":"B729*2*0.9","v":115110},{"$f":"C729*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["San Mateo100% AMI",{"$f":"B729*2","v":127900},{"$f":"C729*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"J729*2","v":3196},{"$f":"K729*2","v":3426},4112,4750,5300,5846]
["San Mateo110% AMI",{"$f":"B729*2*1.1","v":140690},{"$f":"C729*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(B738/12*0.3)","v":3517},{"$f":"TRUNC((B738+C738)/2/12*0.3)","v":3768},{"$f":"TRUNC((D738)/12*0.3)","v":4523},{"$f":"TRUNC(((E738+F738)/2)/12*0.3)","v":5226},{"$f":"TRUNC(G738/12*0.3)","v":5830},{"$f":"TRUNC(((H738+I738)/2)/12*0.3)","v":6432}]
["San Mateo120% AMI",{"$f":"B729*2*1.2","v":153480},{"$f":"C729*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["Santa Barbara15% AMI",{"$f":"B747*2*0.15","v":13125},{"$f":"C747*2*0.15","v":15000},{"$f":"D747*2*0.15","v":16875},{"$f":"E747*2*0.15","v":18735},{"$f":"F747*2*0.15","v":20235},{"$f":"G747*2*0.15","v":21735},23235,24735,328,351,421,487,543,599]
["Santa Barbara20% AMI",{"$f":"B747*2*0.2","v":17500},{"$f":"C747*2*0.2","v":20000},22500,24980,26980,28980,30980,32980,437,468,562,649,724,799]
["Santa Barbara25% AMI",{"$f":"B747*2*0.25","v":21875},{"$f":"C747*2*0.25","v":25000},28125,31225,33725,36225,38725,41225,546,585,703,811,905,999]
["Santa Barbara30% AMI",{"$f":"B747*2*0.3","v":26250},{"$f":"C747*2*0.3","v":30000},33750,37470,40470,43470,46470,49470,656,703,843,974,1086,1199]
["Santa Barbara35% AMI",{"$f":"B747*2*0.35","v":30624.999999999996},{"$f":"C747*2*0.35","v":35000},39375,43715,47215,50715,54215,57714.999999999993,765,820,984,1136,1267,1399]
["Santa Barbara40% AMI",{"$f":"B747*2*0.4","v":35000},{"$f":"C747*2*0.4","v":40000},45000,49960,53960,57960,61960,65960,875,937,1125,1299,1449,1599]
["Santa Barbara45% AMI",{"$f":"B747*2*0.45","v":39375},{"$f":"C747*2*0.45","v":45000},{"$f":"D747*2*0.45","v":50625},{"$f":"E747*2*0.45","v":56205},{"$f":"F747*2*0.45","v":60705},{"$f":"G747*2*0.45","v":65205},{"$f":"H747*2*0.45","v":69705},{"$f":"I747*2*0.45","v":74205},984,1054,1265,1461,1630,1798]
["Santa Barbara50% AMI",{"$f":"'MTSP 50% Income Limits '!B43","v":43750},{"$f":"'MTSP 50% Income Limits '!C43","v":50000},{"$f":"'MTSP 50% Income Limits '!D43","v":56250},{"$f":"'MTSP 50% Income Limits '!E43","v":62450},{"$f":"'MTSP 50% Income Limits '!F43","v":67450},{"$f":"'MTSP 50% Income Limits '!G43","v":72450},{"$f":"'MTSP 50% Income Limits '!H43","v":77450},{"$f":"'MTSP 50% Income Limits '!I43","v":82450},{"$f":"TRUNC(B747/12*0.3)","v":1093},{"$f":"TRUNC((B747+C747)/2/12*0.3)","v":1171},{"$f":"TRUNC((D747)/12*0.3)","v":1406},{"$f":"TRUNC(((E747+F747)/2)/12*0.3)","v":1623},{"$f":"TRUNC(G747/12*0.3)","v":1811},{"$f":"TRUNC(((H747+I747)/2)/12*0.3)","v":1998}]
["Santa Barbara55% AMI",{"$f":"B747*2*0.55","v":48125.000000000007},{"$f":"C747*2*0.55","v":55000.000000000007},{"$f":"D747*2*0.55","v":61875.000000000007},{"$f":"E747*2*0.55","v":68695},{"$f":"F747*2*0.55","v":74195},{"$f":"G747*2*0.55","v":79695},{"$f":"H747*2*0.55","v":85195},{"$f":"I747*2*0.55","v":90695.000000000015},{"$f":"TRUNC(B748/12*0.3)","v":1203},{"$f":"TRUNC((B748+C748)/2/12*0.3)","v":1289},{"$f":"TRUNC((D748)/12*0.3)","v":1546},{"$f":"TRUNC(((E748+F748)/2)/12*0.3)","v":1786},{"$f":"TRUNC(G748/12*0.3)","v":1992},{"$f":"TRUNC(((H748+I748)/2)/12*0.3)","v":2198}]
["Santa Barbara60% AMI",{"$f":"B747*2*0.6","v":52500},{"$f":"C747*2*0.6","v":60000},67500,74940,80940,86940,92940,98940,1312,1406,1687,1948,2173,2398]
["Santa Barbara65% AMI",{"$f":"B747*2*0.65","v":56875},{"$f":"C747*2*0.65","v":65000},73125,81185,87685,94185,100685,107185,1421,1523,1828,2110,2354,2598]
["Santa Barbara70% AMI",{"$f":"B747*2*0.7","v":61249.999999999993},{"$f":"C747*2*0.7","v":70000},78750,87430,94430,101430,108430,115429.99999999999,1531,1640,1968,2273,2535,2798]
["Santa Barbara75% AMI",{"$f":"B747*2*0.75","v":65625},{"$f":"C747*2*0.75","v":75000},84375,93675,101175,108675,116175,123675,1640,1757,2109,2435,2716,2998]
["Santa Barbara80% AMI",{"$f":"B747*2*0.8","v":70000},{"$f":"C747*2*0.8","v":80000},90000,99920,107920,115920,123920,131920,1750,1875,2250,2598,2898,3198]
["Santa Barbara90% AMI",{"$f":"B747*2*0.9","v":78750},{"$f":"C747*2*0.9","v":90000},101250,112410,121410,130410,139410,148410,1968,2109,2531,2922,3260,3597]
["Santa Barbara100% AMI",{"$f":"B747*2","v":87500},{"$f":"C747*2","v":100000},112500,124900,134900,144900,154900,164900,{"$f":"J747*2","v":2186},{"$f":"K747*2","v":2342},2812,3246,3622,3996]
["Santa Barbara110% AMI",{"$f":"B747*2*1.1","v":96250.000000000015},{"$f":"C747*2*1.1","v":110000.00000000001},123750.00000000001,137390,148390,159390,170390,181390.00000000003,{"$f":"TRUNC(B756/12*0.3)","v":2406},{"$f":"TRUNC((B756+C756)/2/12*0.3)","v":2578},{"$f":"TRUNC((D756)/12*0.3)","v":3093},{"$f":"TRUNC(((E756+F756)/2)/12*0.3)","v":3572},{"$f":"TRUNC(G756/12*0.3)","v":3984},{"$f":"TRUNC(((H756+I756)/2)/12*0.3)","v":4397}]
["Santa Barbara120% AMI",{"$f":"B747*2*1.2","v":105000},{"$f":"C747*2*1.2","v":120000},135000,149880,161880,173880,185880,197880,2625,2812,3375,3897,4347,4797]
["Santa Clara15% AMI",{"$f":"B765*2*0.15","v":17400},{"$f":"C765*2*0.15","v":19890},{"$f":"D765*2*0.15","v":22380},{"$f":"E765*2*0.15","v":24855},{"$f":"F765*2*0.15","v":26850},{"$f":"G765*2*0.15","v":28845},30825,32820,435,466,559,646,721,795]
["Santa Clara20% AMI",{"$f":"B765*2*0.2","v":23200},{"$f":"C765*2*0.2","v":26520},29840,33140,35800,38460,41100,43760,580,621,746,861,961,1060]
["Santa Clara25% AMI",{"$f":"B765*2*0.25","v":29000},{"$f":"C765*2*0.25","v":33150},37300,41425,44750,48075,51375,54700,725,776,932,1077,1201,1325]
["Santa Clara30% AMI",{"$f":"B765*2*0.3","v":34800},{"$f":"C765*2*0.3","v":39780},44760,49710,53700,57690,61650,65640,870,932,1119,1292,1442,1591]
["Santa Clara35% AMI",{"$f":"B765*2*0.35","v":40600},{"$f":"C765*2*0.35","v":46410},52220,57994.999999999993,62649.999999999993,67305,71925,76580,1015,1087,1305,1508,1682,1856]
["Santa Clara40% AMI",{"$f":"B765*2*0.4","v":46400},{"$f":"C765*2*0.4","v":53040},59680,66280,71600,76920,82200,87520,1160,1243,1492,1723,1923,2121]
["Santa Clara45% AMI",{"$f":"B765*2*0.45","v":52200},{"$f":"C765*2*0.45","v":59670},{"$f":"D765*2*0.45","v":67140},{"$f":"E765*2*0.45","v":74565},{"$f":"F765*2*0.45","v":80550},{"$f":"G765*2*0.45","v":86535},{"$f":"H765*2*0.45","v":92475},{"$f":"I765*2*0.45","v":98460},1305,1398,1678,1938,2163,2386]
["Santa Clara50% AMI",{"$f":"'MTSP 50% Income Limits '!B44","v":58000},{"$f":"'MTSP 50% Income Limits '!C44","v":66300},{"$f":"'MTSP 50% Income Limits '!D44","v":74600},{"$f":"'MTSP 50% Income Limits '!E44","v":82850},{"$f":"'MTSP 50% Income Limits '!F44","v":89500},{"$f":"'MTSP 50% Income Limits '!G44","v":96150},{"$f":"'MTSP 50% Income Limits '!H44","v":102750},{"$f":"'MTSP 50% Income Limits '!I44","v":109400},{"$f":"TRUNC(B765/12*0.3)","v":1450},{"$f":"TRUNC((B765+C765)/2/12*0.3)","v":1553},{"$f":"TRUNC((D765)/12*0.3)","v":1865},{"$f":"TRUNC(((E765+F765)/2)/12*0.3)","v":2154},{"$f":"TRUNC(G765/12*0.3)","v":2403},{"$f":"TRUNC(((H765+I765)/2)/12*0.3)","v":2651}]
["Santa Clara55% AMI",{"$f":"B765*2*0.55","v":63800.000000000007},{"$f":"C765*2*0.55","v":72930},{"$f":"D765*2*0.55","v":82060},{"$f":"E765*2*0.55","v":91135.000000000015},{"$f":"F765*2*0.55","v":98450.000000000015},{"$f":"G765*2*0.55","v":105765.00000000001},{"$f":"H765*2*0.55","v":113025.00000000001},{"$f":"I765*2*0.55","v":120340.00000000001},{"$f":"TRUNC(B766/12*0.3)","v":1595},{"$f":"TRUNC((B766+C766)/2/12*0.3)","v":1709},{"$f":"TRUNC((D766)/12*0.3)","v":2051},{"$f":"TRUNC(((E766+F766)/2)/12*0.3)","v":2369},{"$f":"TRUNC(G766/12*0.3)","v":2644},{"$f":"TRUNC(((H766+I766)/2)/12*0.3)","v":2917}]
["Santa Clara60% AMI",{"$f":"B765*2*0.6","v":69600},{"$f":"C765*2*0.6","v":79560},89520,99420,107400,115380,123300,131280,1740,1864,2238,2585,2884,3182]
["Santa Clara65% AMI",{"$f":"B765*2*0.65","v":75400},{"$f":"C765*2*0.65","v":86190},96980,107705,116350,124995,133575,142220,1885,2019,2424,2800,3124,3447]
["Santa Clara70% AMI",{"$f":"B765*2*0.7","v":81200},{"$f":"C765*2*0.7","v":92820},104440,115989.99999999999,125299.99999999999,134610,143850,153160,2030,2175,2611,3016,3365,3712]
["Santa Clara75% AMI",{"$f":"B765*2*0.75","v":87000},{"$f":"C765*2*0.75","v":99450},111900,124275,134250,144225,154125,164100,2175,2330,2797,3231,3605,3977]
["Santa Clara80% AMI",{"$f":"B765*2*0.8","v":92800},{"$f":"C765*2*0.8","v":106080},119360,132560,143200,153840,164400,175040,2320,2486,2984,3447,3846,4243]
["Santa Clara90% AMI",{"$f":"B765*2*0.9","v":104400},{"$f":"C765*2*0.9","v":119340},134280,149130,161100,173070,184950,196920,2610,2796,3357,3877,4326,4773]
["Santa Clara100% AMI",{"$f":"B765*2","v":116000},{"$f":"C765*2","v":132600},149200,165700,179000,192300,205500,218800,{"$f":"J765*2","v":2900},{"$f":"K765*2","v":3106},3730,4308,4806,5302]
["Santa Clara110% AMI",{"$f":"B765*2*1.1","v":127600.00000000001},{"$f":"C765*2*1.1","v":145860},164120,182270.00000000003,196900.00000000003,211530.00000000003,226050.00000000003,240680.00000000003,{"$f":"TRUNC(B774/12*0.3)","v":3190},{"$f":"TRUNC((B774+C774)/2/12*0.3)","v":3418},{"$f":"TRUNC((D774)/12*0.3)","v":4103},{"$f":"TRUNC(((E774+F774)/2)/12*0.3)","v":4739},{"$f":"TRUNC(G774/12*0.3)","v":5288},{"$f":"TRUNC(((H774+I774)/2)/12*0.3)","v":5834}]
["Santa Clara120% AMI",{"$f":"B765*2*1.2","v":139200},{"$f":"C765*2*1.2","v":159120},179040,198840,214800,230760,246600,262560,3480,3729,4476,5170,5769,6364]
["Santa Cruz15% AMI",{"$f":"B783*2*0.15","v":14595},{"$f":"C783*2*0.15","v":16680},{"$f":"D783*2*0.15","v":18765},{"$f":"E783*2*0.15","v":20850},{"$f":"F783*2*0.15","v":22530},{"$f":"G783*2*0.15","v":24195},25860,27525,364,390,469,542,604,667]
["Santa Cruz20% AMI",{"$f":"B783*2*0.2","v":19460},{"$f":"C783*2*0.2","v":22240},25020,27800,30040,32260,34480,36700,486,521,625,723,806,889]
["Santa Cruz25% AMI",{"$f":"B783*2*0.25","v":24325},{"$f":"C783*2*0.25","v":27800},31275,34750,37550,40325,43100,45875,608,651,781,903,1008,1112]
["Santa Cruz30% AMI",{"$f":"B783*2*0.3","v":29190},{"$f":"C783*2*0.3","v":33360},37530,41700,45060,48390,51720,55050,729,781,938,1084,1209,1334]
["Santa Cruz35% AMI",{"$f":"B783*2*0.35","v":34055},{"$f":"C783*2*0.35","v":38920},43785,48650,52570,56455,60339.999999999993,64224.999999999993,851,912,1094,1265,1411,1557]
["Santa Cruz40% AMI",{"$f":"B783*2*0.4","v":38920},{"$f":"C783*2*0.4","v":44480},50040,55600,60080,64520,68960,73400,973,1042,1251,1446,1613,1779]
["Santa Cruz45% AMI",{"$f":"B783*2*0.45","v":43785},{"$f":"C783*2*0.45","v":50040},{"$f":"D783*2*0.45","v":56295},{"$f":"E783*2*0.45","v":62550},{"$f":"F783*2*0.45","v":67590},{"$f":"G783*2*0.45","v":72585},{"$f":"H783*2*0.45","v":77580},{"$f":"I783*2*0.45","v":82575},1094,1172,1407,1626,1814,2001]
["Santa Cruz50% AMI",{"$f":"'MTSP 50% Income Limits '!B45","v":48650},{"$f":"'MTSP 50% Income Limits '!C45","v":55600},{"$f":"'MTSP 50% Income Limits '!D45","v":62550},{"$f":"'MTSP 50% Income Limits '!E45","v":69500},{"$f":"'MTSP 50% Income Limits '!F45","v":75100},{"$f":"'MTSP 50% Income Limits '!G45","v":80650},{"$f":"'MTSP 50% Income Limits '!H45","v":86200},{"$f":"'MTSP 50% Income Limits '!I45","v":91750},{"$f":"TRUNC(B783/12*0.3)","v":1216},{"$f":"TRUNC((B783+C783)/2/12*0.3)","v":1303},{"$f":"TRUNC((D783)/12*0.3)","v":1563},{"$f":"TRUNC(((E783+F783)/2)/12*0.3)","v":1807},{"$f":"TRUNC(G783/12*0.3)","v":2016},{"$f":"TRUNC(((H783+I783)/2)/12*0.3)","v":2224}]
["Santa Cruz55% AMI",{"$f":"B783*2*0.55","v":53515.000000000007},{"$f":"C783*2*0.55","v":61160.000000000007},{"$f":"D783*2*0.55","v":68805},{"$f":"E783*2*0.55","v":76450},{"$f":"F783*2*0.55","v":82610},{"$f":"G783*2*0.55","v":88715},{"$f":"H783*2*0.55","v":94820.000000000015},{"$f":"I783*2*0.55","v":100925.00000000001},{"$f":"TRUNC(B784/12*0.3)","v":1337},{"$f":"TRUNC((B784+C784)/2/12*0.3)","v":1433},{"$f":"TRUNC((D784)/12*0.3)","v":1720},{"$f":"TRUNC(((E784+F784)/2)/12*0.3)","v":1988},{"$f":"TRUNC(G784/12*0.3)","v":2217},{"$f":"TRUNC(((H784+I784)/2)/12*0.3)","v":2446}]
["Santa Cruz60% AMI",{"$f":"B783*2*0.6","v":58380},{"$f":"C783*2*0.6","v":66720},75060,83400,90120,96780,103440,110100,1459,1563,1876,2169,2419,2669]
["Santa Cruz65% AMI",{"$f":"B783*2*0.65","v":63245},{"$f":"C783*2*0.65","v":72280},81315,90350,97630,104845,112060,119275,1581,1694,2032,2349,2621,2891]
["Santa Cruz70% AMI",{"$f":"B783*2*0.7","v":68110},{"$f":"C783*2*0.7","v":77840},87570,97300,105140,112910,120679.99999999999,128449.99999999999,1702,1824,2189,2530,2822,3114]
["Santa Cruz75% AMI",{"$f":"B783*2*0.75","v":72975},{"$f":"C783*2*0.75","v":83400},93825,104250,112650,120975,129300,137625,1824,1954,2345,2711,3024,3336]
["Santa Cruz80% AMI",{"$f":"B783*2*0.8","v":77840},{"$f":"C783*2*0.8","v":88960},100080,111200,120160,129040,137920,146800,1946,2085,2502,2892,3226,3559]
["Santa Cruz90% AMI",{"$f":"B783*2*0.9","v":87570},{"$f":"C783*2*0.9","v":100080},112590,125100,135180,145170,155160,165150,2189,2345,2814,3253,3629,4003]
["Santa Cruz100% AMI",{"$f":"B783*2","v":97300},{"$f":"C783*2","v":111200},125100,139000,150200,161300,172400,183500,{"$f":"J783*2","v":2432},{"$f":"K783*2","v":2606},3126,3614,4032,4448]
["Santa Cruz110% AMI",{"$f":"B783*2*1.1","v":107030.00000000001},{"$f":"C783*2*1.1","v":122320.00000000001},137610,152900,165220,177430,189640.00000000003,201850.00000000003,{"$f":"TRUNC(B792/12*0.3)","v":2675},{"$f":"TRUNC((B792+C792)/2/12*0.3)","v":2866},{"$f":"TRUNC((D792)/12*0.3)","v":3440},{"$f":"TRUNC(((E792+F792)/2)/12*0.3)","v":3976},{"$f":"TRUNC(G792/12*0.3)","v":4435},{"$f":"TRUNC(((H792+I792)/2)/12*0.3)","v":4893}]
["Santa Cruz120% AMI",{"$f":"B783*2*1.2","v":116760},{"$f":"C783*2*1.2","v":133440},150120,166800,180240,193560,206880,220200,2919,3127,3753,4338,4839,5338]
["Shasta15% AMI",{"$f":"B801*2*0.15","v":7455},{"$f":"C801*2*0.15","v":8520},{"$f":"D801*2*0.15","v":9585},{"$f":"E801*2*0.15","v":10650},{"$f":"F801*2*0.15","v":11505},{"$f":"G801*2*0.15","v":12360},13215,14070,186,199,239,276,309,341]
["Shasta20% AMI",{"$f":"B801*2*0.2","v":9940},{"$f":"C801*2*0.2","v":11360},12780,14200,15340,16480,17620,18760,248,266,319,369,412,454]
["Shasta25% AMI",{"$f":"B801*2*0.25","v":12425},{"$f":"C801*2*0.25","v":14200},15975,17750,19175,20600,22025,23450,310,332,399,461,515,568]
["Shasta30% AMI",{"$f":"B801*2*0.3","v":14910},{"$f":"C801*2*0.3","v":17040},19170,21300,23010,24720,26430,28140,372,399,479,553,618,682]
["Shasta35% AMI",{"$f":"B801*2*0.35","v":17395},{"$f":"C801*2*0.35","v":19880},22365,24850,26845,28839.999999999996,30834.999999999996,32830,434,465,559,646,721,795]
["Shasta40% AMI",{"$f":"B801*2*0.4","v":19880},{"$f":"C801*2*0.4","v":22720},25560,28400,30680,32960,35240,37520,497,532,639,738,824,909]
["Shasta45% AMI",{"$f":"B801*2*0.45","v":22365},{"$f":"C801*2*0.45","v":25560},{"$f":"D801*2*0.45","v":28755},{"$f":"E801*2*0.45","v":31950},{"$f":"F801*2*0.45","v":34515},{"$f":"G801*2*0.45","v":37080},{"$f":"H801*2*0.45","v":39645},{"$f":"I801*2*0.45","v":42210},559,599,718,830,927,1023]
["Shasta50% AMI",{"$f":"'MTSP 50% Income Limits '!B46","v":24850},{"$f":"'MTSP 50% Income Limits '!C46","v":28400},{"$f":"'MTSP 50% Income Limits '!D46","v":31950},{"$f":"'MTSP 50% Income Limits '!E46","v":35500},{"$f":"'MTSP 50% Income Limits '!F46","v":38350},{"$f":"'MTSP 50% Income Limits '!G46","v":41200},{"$f":"'MTSP 50% Income Limits '!H46","v":44050},{"$f":"'MTSP 50% Income Limits '!I46","v":46900},{"$f":"TRUNC(B801/12*0.3)","v":621},{"$f":"TRUNC((B801+C801)/2/12*0.3)","v":665},{"$f":"TRUNC((D801)/12*0.3)","v":798},{"$f":"TRUNC(((E801+F801)/2)/12*0.3)","v":923},{"$f":"TRUNC(G801/12*0.3)","v":1030},{"$f":"TRUNC(((H801+I801)/2)/12*0.3)","v":1136}]
["Shasta55% AMI",{"$f":"B801*2*0.55","v":27335.000000000004},{"$f":"C801*2*0.55","v":31240.000000000004},{"$f":"D801*2*0.55","v":35145},{"$f":"E801*2*0.55","v":39050},{"$f":"F801*2*0.55","v":42185},{"$f":"G801*2*0.55","v":45320.000000000007},{"$f":"H801*2*0.55","v":48455.000000000007},{"$f":"I801*2*0.55","v":51590.000000000007},{"$f":"TRUNC(B802/12*0.3)","v":683},{"$f":"TRUNC((B802+C802)/2/12*0.3)","v":732},{"$f":"TRUNC((D802)/12*0.3)","v":878},{"$f":"TRUNC(((E802+F802)/2)/12*0.3)","v":1015},{"$f":"TRUNC(G802/12*0.3)","v":1133},{"$f":"TRUNC(((H802+I802)/2)/12*0.3)","v":1250}]
["Shasta60% AMI",{"$f":"B801*2*0.6","v":29820},{"$f":"C801*2*0.6","v":34080},38340,42600,46020,49440,52860,56280,745,798,958,1107,1236,1364]
["Shasta65% AMI",{"$f":"B801*2*0.65","v":32305},{"$f":"C801*2*0.65","v":36920},41535,46150,49855,53560,57265,60970,807,865,1038,1200,1339,1477]
["Shasta70% AMI",{"$f":"B801*2*0.7","v":34790},{"$f":"C801*2*0.7","v":39760},44730,49700,53690,57679.999999999993,61669.999999999993,65660,869,931,1118,1292,1442,1591]
["Shasta75% AMI",{"$f":"B801*2*0.75","v":37275},{"$f":"C801*2*0.75","v":42600},47925,53250,57525,61800,66075,70350,931,998,1198,1384,1545,1705]
["Shasta80% AMI",{"$f":"B801*2*0.8","v":39760},{"$f":"C801*2*0.8","v":45440},51120,56800,61360,65920,70480,75040,994,1065,1278,1477,1648,1819]
["Shasta90% AMI",{"$f":"B801*2*0.9","v":44730},{"$f":"C801*2*0.9","v":51120},57510,63900,69030,74160,79290,84420,1118,1198,1437,1661,1854,2046]
["Shasta100% AMI",{"$f":"B801*2","v":49700},{"$f":"C801*2","v":56800},63900,71000,76700,82400,88100,93800,{"$f":"J801*2","v":1242},{"$f":"K801*2","v":1330},1596,1846,2060,2272]
["Shasta110% AMI",{"$f":"B801*2*1.1","v":54670.000000000007},{"$f":"C801*2*1.1","v":62480.000000000007},70290,78100,84370,90640.000000000015,96910.000000000015,103180.00000000001,{"$f":"TRUNC(B810/12*0.3)","v":1366},{"$f":"TRUNC((B810+C810)/2/12*0.3)","v":1464},{"$f":"TRUNC((D810)/12*0.3)","v":1757},{"$f":"TRUNC(((E810+F810)/2)/12*0.3)","v":2030},{"$f":"TRUNC(G810/12*0.3)","v":2266},{"$f":"TRUNC(((H810+I810)/2)/12*0.3)","v":2501}]
["Shasta120% AMI",{"$f":"B801*2*1.2","v":59640},{"$f":"C801*2*1.2","v":68160},76680,85200,92040,98880,105720,112560,1491,1597,1917,2215,2472,2728]
["Sierra15% AMI",{"$f":"B819*2*0.15","v":8880},{"$f":"C819*2*0.15","v":10140},{"$f":"D819*2*0.15","v":11415},{"$f":"E819*2*0.15","v":12675},{"$f":"F819*2*0.15","v":13695},{"$f":"G819*2*0.15","v":14715},15720,16740,222,237,285,329,367,405]
["Sierra20% AMI",{"$f":"B819*2*0.2","v":11840},{"$f":"C819*2*0.2","v":13520},15220,16900,18260,19620,20960,22320,296,317,380,439,490,541]
["Sierra25% AMI",{"$f":"B819*2*0.25","v":14800},{"$f":"C819*2*0.25","v":16900},19025,21125,22825,24525,26200,27900,370,396,475,549,613,676]
["Sierra30% AMI",{"$f":"B819*2*0.3","v":17760},{"$f":"C819*2*0.3","v":20280},22830,25350,27390,29430,31440,33480,444,475,570,659,735,811]
["Sierra35% AMI",{"$f":"B819*2*0.35","v":20720},{"$f":"C819*2*0.35","v":23660},26635,29574.999999999996,31954.999999999996,34335,36680,39060,518,554,665,769,858,946]
["Sierra40% AMI",{"$f":"B819*2*0.4","v":23680},{"$f":"C819*2*0.4","v":27040},30440,33800,36520,39240,41920,44640,592,634,761,879,981,1082]
["Sierra45% AMI",{"$f":"B819*2*0.45","v":26640},{"$f":"C819*2*0.45","v":30420},{"$f":"D819*2*0.45","v":34245},{"$f":"E819*2*0.45","v":38025},{"$f":"F819*2*0.45","v":41085},{"$f":"G819*2*0.45","v":44145},{"$f":"H819*2*0.45","v":47160},{"$f":"I819*2*0.45","v":50220},666,713,856,988,1103,1217]
["Sierra50% AMI",{"$f":"'MTSP 50% Income Limits '!B47","v":29600},{"$f":"'MTSP 50% Income Limits '!C47","v":33800},{"$f":"'MTSP 50% Income Limits '!D47","v":38050},{"$f":"'MTSP 50% Income Limits '!E47","v":42250},{"$f":"'MTSP 50% Income Limits '!F47","v":45650},{"$f":"'MTSP 50% Income Limits '!G47","v":49050},{"$f":"'MTSP 50% Income Limits '!H47","v":52400},{"$f":"'MTSP 50% Income Limits '!I47","v":55800},{"$f":"TRUNC(B819/12*0.3)","v":740},{"$f":"TRUNC((B819+C819)/2/12*0.3)","v":792},{"$f":"TRUNC((D819)/12*0.3)","v":951},{"$f":"TRUNC(((E819+F819)/2)/12*0.3)","v":1098},{"$f":"TRUNC(G819/12*0.3)","v":1226},{"$f":"TRUNC(((H819+I819)/2)/12*0.3)","v":1352}]
["Sierra55% AMI",{"$f":"B819*2*0.55","v":32560.000000000004},{"$f":"C819*2*0.55","v":37180},{"$f":"D819*2*0.55","v":41855},{"$f":"E819*2*0.55","v":46475.000000000007},{"$f":"F819*2*0.55","v":50215.000000000007},{"$f":"G819*2*0.55","v":53955.000000000007},{"$f":"H819*2*0.55","v":57640.000000000007},{"$f":"I819*2*0.55","v":61380.000000000007},{"$f":"TRUNC(B820/12*0.3)","v":814},{"$f":"TRUNC((B820+C820)/2/12*0.3)","v":871},{"$f":"TRUNC((D820)/12*0.3)","v":1046},{"$f":"TRUNC(((E820+F820)/2)/12*0.3)","v":1208},{"$f":"TRUNC(G820/12*0.3)","v":1348},{"$f":"TRUNC(((H820+I820)/2)/12*0.3)","v":1487}]
["Sierra60% AMI",{"$f":"B819*2*0.6","v":35520},{"$f":"C819*2*0.6","v":40560},45660,50700,54780,58860,62880,66960,888,951,1141,1318,1471,1623]
["Sierra65% AMI",{"$f":"B819*2*0.65","v":38480},{"$f":"C819*2*0.65","v":43940},49465,54925,59345,63765,68120,72540,962,1030,1236,1428,1594,1758]
["Sierra70% AMI",{"$f":"B819*2*0.7","v":41440},{"$f":"C819*2*0.7","v":47320},53270,59149.999999999993,63909.999999999993,68670,73360,78120,1036,1109,1331,1538,1716,1893]
["Sierra75% AMI",{"$f":"B819*2*0.75","v":44400},{"$f":"C819*2*0.75","v":50700},57075,63375,68475,73575,78600,83700,1110,1188,1426,1648,1839,2028]
["Sierra80% AMI",{"$f":"B819*2*0.8","v":47360},{"$f":"C819*2*0.8","v":54080},60880,67600,73040,78480,83840,89280,1184,1268,1522,1758,1962,2164]
["Sierra90% AMI",{"$f":"B819*2*0.9","v":53280},{"$f":"C819*2*0.9","v":60840},68490,76050,82170,88290,94320,100440,1332,1426,1712,1977,2207,2434]
["Sierra100% AMI",{"$f":"B819*2","v":59200},{"$f":"C819*2","v":67600},76100,84500,91300,98100,104800,111600,{"$f":"J819*2","v":1480},{"$f":"K819*2","v":1584},1902,2196,2452,2704]
["Sierra110% AMI",{"$f":"B819*2*1.1","v":65120.000000000007},{"$f":"C819*2*1.1","v":74360},83710,92950.000000000015,100430.00000000001,107910.00000000001,115280.00000000001,122760.00000000001,{"$f":"TRUNC(B828/12*0.3)","v":1628},{"$f":"TRUNC((B828+C828)/2/12*0.3)","v":1743},{"$f":"TRUNC((D828)/12*0.3)","v":2092},{"$f":"TRUNC(((E828+F828)/2)/12*0.3)","v":2417},{"$f":"TRUNC(G828/12*0.3)","v":2697},{"$f":"TRUNC(((H828+I828)/2)/12*0.3)","v":2975}]
["Sierra120% AMI",{"$f":"B819*2*1.2","v":71040},{"$f":"C819*2*1.2","v":81120},91320,101400,109560,117720,125760,133920,1776,1902,2283,2637,2943,3246]
["Siskiyou15% AMI",{"$f":"B837*2*0.15","v":7320},{"$f":"C837*2*0.15","v":8370},{"$f":"D837*2*0.15","v":9420},{"$f":"E837*2*0.15","v":10455},{"$f":"F837*2*0.15","v":11295},{"$f":"G837*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Siskiyou20% AMI",{"$f":"B837*2*0.2","v":9760},{"$f":"C837*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Siskiyou25% AMI",{"$f":"B837*2*0.25","v":12200},{"$f":"C837*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Siskiyou30% AMI",{"$f":"B837*2*0.3","v":14640},{"$f":"C837*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Siskiyou35% AMI",{"$f":"B837*2*0.35","v":17080},{"$f":"C837*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Siskiyou40% AMI",{"$f":"B837*2*0.4","v":19520},{"$f":"C837*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Siskiyou45% AMI",{"$f":"B837*2*0.45","v":21960},{"$f":"C837*2*0.45","v":25110},{"$f":"D837*2*0.45","v":28260},{"$f":"E837*2*0.45","v":31365},{"$f":"F837*2*0.45","v":33885},{"$f":"G837*2*0.45","v":36405},{"$f":"H837*2*0.45","v":38925},{"$f":"I837*2*0.45","v":41445},549,588,706,815,910,1004]
["Siskiyou50% AMI",{"$f":"'MTSP 50% Income Limits '!B48","v":24400},{"$f":"'MTSP 50% Income Limits '!C48","v":27900},{"$f":"'MTSP 50% Income Limits '!D48","v":31400},{"$f":"'MTSP 50% Income Limits '!E48","v":34850},{"$f":"'MTSP 50% Income Limits '!F48","v":37650},{"$f":"'MTSP 50% Income Limits '!G48","v":40450},{"$f":"'MTSP 50% Income Limits '!H48","v":43250},{"$f":"'MTSP 50% Income Limits '!I48","v":46050},{"$f":"TRUNC(B837/12*0.3)","v":610},{"$f":"TRUNC((B837+C837)/2/12*0.3)","v":653},{"$f":"TRUNC((D837)/12*0.3)","v":785},{"$f":"TRUNC(((E837+F837)/2)/12*0.3)","v":906},{"$f":"TRUNC(G837/12*0.3)","v":1011},{"$f":"TRUNC(((H837+I837)/2)/12*0.3)","v":1116}]
["Siskiyou55% AMI",{"$f":"B837*2*0.55","v":26840.000000000004},{"$f":"C837*2*0.55","v":30690.000000000004},{"$f":"D837*2*0.55","v":34540},{"$f":"E837*2*0.55","v":38335},{"$f":"F837*2*0.55","v":41415},{"$f":"G837*2*0.55","v":44495},{"$f":"H837*2*0.55","v":47575.000000000007},{"$f":"I837*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B838/12*0.3)","v":671},{"$f":"TRUNC((B838+C838)/2/12*0.3)","v":719},{"$f":"TRUNC((D838)/12*0.3)","v":863},{"$f":"TRUNC(((E838+F838)/2)/12*0.3)","v":996},{"$f":"TRUNC(G838/12*0.3)","v":1112},{"$f":"TRUNC(((H838+I838)/2)/12*0.3)","v":1227}]
["Siskiyou60% AMI",{"$f":"B837*2*0.6","v":29280},{"$f":"C837*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Siskiyou65% AMI",{"$f":"B837*2*0.65","v":31720},{"$f":"C837*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Siskiyou70% AMI",{"$f":"B837*2*0.7","v":34160},{"$f":"C837*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Siskiyou75% AMI",{"$f":"B837*2*0.75","v":36600},{"$f":"C837*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Siskiyou80% AMI",{"$f":"B837*2*0.8","v":39040},{"$f":"C837*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Siskiyou90% AMI",{"$f":"B837*2*0.9","v":43920},{"$f":"C837*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Siskiyou100% AMI",{"$f":"B837*2","v":48800},{"$f":"C837*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J837*2","v":1220},{"$f":"K837*2","v":1306},1570,1812,2022,2232]
["Siskiyou110% AMI",{"$f":"B837*2*1.1","v":53680.000000000007},{"$f":"C837*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B846/12*0.3)","v":1342},{"$f":"TRUNC((B846+C846)/2/12*0.3)","v":1438},{"$f":"TRUNC((D846)/12*0.3)","v":1727},{"$f":"TRUNC(((E846+F846)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G846/12*0.3)","v":2224},{"$f":"TRUNC(((H846+I846)/2)/12*0.3)","v":2455}]
["Siskiyou120% AMI",{"$f":"B837*2*1.2","v":58560},{"$f":"C837*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Solano15% AMI",{"$f":"B855*2*0.15","v":10200},{"$f":"C855*2*0.15","v":11655},{"$f":"D855*2*0.15","v":13110},{"$f":"E855*2*0.15","v":14565},{"$f":"F855*2*0.15","v":15735},{"$f":"G855*2*0.15","v":16905},18075,19230,255,273,327,378,422,466]
["Solano20% AMI",{"$f":"B855*2*0.2","v":13600},{"$f":"C855*2*0.2","v":15540},17480,19420,20980,22540,24100,25640,340,364,437,505,563,621]
["Solano25% AMI",{"$f":"B855*2*0.25","v":17000},{"$f":"C855*2*0.25","v":19425},21850,24275,26225,28175,30125,32050,425,455,546,631,704,777]
["Solano30% AMI",{"$f":"B855*2*0.3","v":20400},{"$f":"C855*2*0.3","v":23310},26220,29130,31470,33810,36150,38460,510,546,655,757,845,932]
["Solano35% AMI",{"$f":"B855*2*0.35","v":23800},{"$f":"C855*2*0.35","v":27195},30589.999999999996,33985,36715,39445,42175,44870,595,637,764,883,986,1088]
["Solano40% AMI",{"$f":"B855*2*0.4","v":27200},{"$f":"C855*2*0.4","v":31080},34960,38840,41960,45080,48200,51280,680,728,874,1010,1127,1243]
["Solano45% AMI",{"$f":"B855*2*0.45","v":30600},{"$f":"C855*2*0.45","v":34965},{"$f":"D855*2*0.45","v":39330},{"$f":"E855*2*0.45","v":43695},{"$f":"F855*2*0.45","v":47205},{"$f":"G855*2*0.45","v":50715},{"$f":"H855*2*0.45","v":54225},{"$f":"I855*2*0.45","v":57690},765,819,983,1136,1267,1398]
["Solano50% AMI",{"$f":"'MTSP 50% Income Limits '!B49","v":34000},{"$f":"'MTSP 50% Income Limits '!C49","v":38850},{"$f":"'MTSP 50% Income Limits '!D49","v":43700},{"$f":"'MTSP 50% Income Limits '!E49","v":48550},{"$f":"'MTSP 50% Income Limits '!F49","v":52450},{"$f":"'MTSP 50% Income Limits '!G49","v":56350},{"$f":"'MTSP 50% Income Limits '!H49","v":60250},{"$f":"'MTSP 50% Income Limits '!I49","v":64100},{"$f":"TRUNC(B855/12*0.3)","v":850},{"$f":"TRUNC((B855+C855)/2/12*0.3)","v":910},{"$f":"TRUNC((D855)/12*0.3)","v":1092},{"$f":"TRUNC(((E855+F855)/2)/12*0.3)","v":1262},{"$f":"TRUNC(G855/12*0.3)","v":1408},{"$f":"TRUNC(((H855+I855)/2)/12*0.3)","v":1554}]
["Solano55% AMI",{"$f":"B855*2*0.55","v":37400},{"$f":"C855*2*0.55","v":42735},{"$f":"D855*2*0.55","v":48070.000000000007},{"$f":"E855*2*0.55","v":53405.000000000007},{"$f":"F855*2*0.55","v":57695.000000000007},{"$f":"G855*2*0.55","v":61985.000000000007},{"$f":"H855*2*0.55","v":66275},{"$f":"I855*2*0.55","v":70510},{"$f":"TRUNC(B856/12*0.3)","v":935},{"$f":"TRUNC((B856+C856)/2/12*0.3)","v":1001},{"$f":"TRUNC((D856)/12*0.3)","v":1201},{"$f":"TRUNC(((E856+F856)/2)/12*0.3)","v":1388},{"$f":"TRUNC(G856/12*0.3)","v":1549},{"$f":"TRUNC(((H856+I856)/2)/12*0.3)","v":1709}]
["Solano60% AMI",{"$f":"B855*2*0.6","v":40800},{"$f":"C855*2*0.6","v":46620},52440,58260,62940,67620,72300,76920,1020,1092,1311,1515,1690,1865]
["Solano65% AMI",{"$f":"B855*2*0.65","v":44200},{"$f":"C855*2*0.65","v":50505},56810,63115,68185,73255,78325,83330,1105,1183,1420,1641,1831,2020]
["Solano70% AMI",{"$f":"B855*2*0.7","v":47600},{"$f":"C855*2*0.7","v":54390},61179.999999999993,67970,73430,78890,84350,89740,1190,1274,1529,1767,1972,2176]
["Solano75% AMI",{"$f":"B855*2*0.75","v":51000},{"$f":"C855*2*0.75","v":58275},65550,72825,78675,84525,90375,96150,1275,1365,1638,1893,2113,2331]
["Solano80% AMI",{"$f":"B855*2*0.8","v":54400},{"$f":"C855*2*0.8","v":62160},69920,77680,83920,90160,96400,102560,1360,1457,1748,2020,2254,2487]
["Solano90% AMI",{"$f":"B855*2*0.9","v":61200},{"$f":"C855*2*0.9","v":69930},78660,87390,94410,101430,108450,115380,1530,1639,1966,2272,2535,2797]
["Solano100% AMI",{"$f":"B855*2","v":68000},{"$f":"C855*2","v":77700},87400,97100,104900,112700,120500,128200,{"$f":"J855*2","v":1700},{"$f":"K855*2","v":1820},2184,2524,2816,3108]
["Solano110% AMI",{"$f":"B855*2*1.1","v":74800},{"$f":"C855*2*1.1","v":85470},96140.000000000015,106810.00000000001,115390.00000000001,123970.00000000001,132550,141020,{"$f":"TRUNC(B864/12*0.3)","v":1870},{"$f":"TRUNC((B864+C864)/2/12*0.3)","v":2003},{"$f":"TRUNC((D864)/12*0.3)","v":2403},{"$f":"TRUNC(((E864+F864)/2)/12*0.3)","v":2777},{"$f":"TRUNC(G864/12*0.3)","v":3099},{"$f":"TRUNC(((H864+I864)/2)/12*0.3)","v":3419}]
["Solano120% AMI",{"$f":"B855*2*1.2","v":81600},{"$f":"C855*2*1.2","v":93240},104880,116520,125880,135240,144600,153840,2040,2185,2622,3030,3381,3730]
["Sonoma15% AMI",{"$f":"B873*2*0.15","v":12225},{"$f":"C873*2*0.15","v":13965},{"$f":"D873*2*0.15","v":15705},{"$f":"E873*2*0.15","v":17445},{"$f":"F873*2*0.15","v":18855},{"$f":"G873*2*0.15","v":20250},21645,23040,305,327,392,453,506,558]
["Sonoma20% AMI",{"$f":"B873*2*0.2","v":16300},{"$f":"C873*2*0.2","v":18620},20940,23260,25140,27000,28860,30720,407,436,523,605,675,744]
["Sonoma25% AMI",{"$f":"B873*2*0.25","v":20375},{"$f":"C873*2*0.25","v":23275},26175,29075,31425,33750,36075,38400,509,545,654,756,843,930]
["Sonoma30% AMI",{"$f":"B873*2*0.3","v":24450},{"$f":"C873*2*0.3","v":27930},31410,34890,37710,40500,43290,46080,611,654,785,907,1012,1117]
["Sonoma35% AMI",{"$f":"B873*2*0.35","v":28525},{"$f":"C873*2*0.35","v":32584.999999999996},36645,40705,43995,47250,50505,53760,713,763,916,1058,1181,1303]
["Sonoma40% AMI",{"$f":"B873*2*0.4","v":32600},{"$f":"C873*2*0.4","v":37240},41880,46520,50280,54000,57720,61440,815,873,1047,1210,1350,1489]
["Sonoma45% AMI",{"$f":"B873*2*0.45","v":36675},{"$f":"C873*2*0.45","v":41895},{"$f":"D873*2*0.45","v":47115},{"$f":"E873*2*0.45","v":52335},{"$f":"F873*2*0.45","v":56565},{"$f":"G873*2*0.45","v":60750},{"$f":"H873*2*0.45","v":64935},{"$f":"I873*2*0.45","v":69120},916,982,1177,1361,1518,1675]
["Sonoma50% AMI",{"$f":"'MTSP 50% Income Limits '!B50","v":40750},{"$f":"'MTSP 50% Income Limits '!C50","v":46550},{"$f":"'MTSP 50% Income Limits '!D50","v":52350},{"$f":"'MTSP 50% Income Limits '!E50","v":58150},{"$f":"'MTSP 50% Income Limits '!F50","v":62850},{"$f":"'MTSP 50% Income Limits '!G50","v":67500},{"$f":"'MTSP 50% Income Limits '!H50","v":72150},{"$f":"'MTSP 50% Income Limits '!I50","v":76800},{"$f":"TRUNC(B873/12*0.3)","v":1018},{"$f":"TRUNC((B873+C873)/2/12*0.3)","v":1091},{"$f":"TRUNC((D873)/12*0.3)","v":1308},{"$f":"TRUNC(((E873+F873)/2)/12*0.3)","v":1512},{"$f":"TRUNC(G873/12*0.3)","v":1687},{"$f":"TRUNC(((H873+I873)/2)/12*0.3)","v":1861}]
["Sonoma55% AMI",{"$f":"B873*2*0.55","v":44825},{"$f":"C873*2*0.55","v":51205.000000000007},{"$f":"D873*2*0.55","v":57585.000000000007},{"$f":"E873*2*0.55","v":63965.000000000007},{"$f":"F873*2*0.55","v":69135},{"$f":"G873*2*0.55","v":74250},{"$f":"H873*2*0.55","v":79365},{"$f":"I873*2*0.55","v":84480},{"$f":"TRUNC(B874/12*0.3)","v":1120},{"$f":"TRUNC((B874+C874)/2/12*0.3)","v":1200},{"$f":"TRUNC((D874)/12*0.3)","v":1439},{"$f":"TRUNC(((E874+F874)/2)/12*0.3)","v":1663},{"$f":"TRUNC(G874/12*0.3)","v":1856},{"$f":"TRUNC(((H874+I874)/2)/12*0.3)","v":2048}]
["Sonoma60% AMI",{"$f":"B873*2*0.6","v":48900},{"$f":"C873*2*0.6","v":55860},62820,69780,75420,81000,86580,92160,1222,1309,1570,1815,2025,2234]
["Sonoma65% AMI",{"$f":"B873*2*0.65","v":52975},{"$f":"C873*2*0.65","v":60515},68055,75595,81705,87750,93795,99840,1324,1418,1701,1966,2193,2420]
["Sonoma70% AMI",{"$f":"B873*2*0.7","v":57050},{"$f":"C873*2*0.7","v":65169.999999999993},73290,81410,87990,94500,101010,107520,1426,1527,1832,2117,2362,2606]
["Sonoma75% AMI",{"$f":"B873*2*0.75","v":61125},{"$f":"C873*2*0.75","v":69825},78525,87225,94275,101250,108225,115200,1528,1636,1963,2268,2531,2792]
["Sonoma80% AMI",{"$f":"B873*2*0.8","v":65200},{"$f":"C873*2*0.8","v":74480},83760,93040,100560,108000,115440,122880,1630,1746,2094,2420,2700,2979]
["Sonoma90% AMI",{"$f":"B873*2*0.9","v":73350},{"$f":"C873*2*0.9","v":83790},94230,104670,113130,121500,129870,138240,1833,1964,2355,2722,3037,3351]
["Sonoma100% AMI",{"$f":"B873*2","v":81500},{"$f":"C873*2","v":93100},104700,116300,125700,135000,144300,153600,{"$f":"J873*2","v":2036},{"$f":"K873*2","v":2182},2616,3024,3374,3722]
["Sonoma110% AMI",{"$f":"B873*2*1.1","v":89650},{"$f":"C873*2*1.1","v":102410.00000000001},115170.00000000001,127930.00000000001,138270,148500,158730,168960,{"$f":"TRUNC(B882/12*0.3)","v":2241},{"$f":"TRUNC((B882+C882)/2/12*0.3)","v":2400},{"$f":"TRUNC((D882)/12*0.3)","v":2879},{"$f":"TRUNC(((E882+F882)/2)/12*0.3)","v":3327},{"$f":"TRUNC(G882/12*0.3)","v":3712},{"$f":"TRUNC(((H882+I882)/2)/12*0.3)","v":4096}]
["Sonoma120% AMI",{"$f":"B873*2*1.2","v":97800},{"$f":"C873*2*1.2","v":111720},125640,139560,150840,162000,173160,184320,2445,2619,3141,3630,4050,4468]
["Stanislaus15% AMI",{"$f":"B891*2*0.15","v":7500},{"$f":"C891*2*0.15","v":8565},{"$f":"D891*2*0.15","v":9630},{"$f":"E891*2*0.15","v":10695},{"$f":"F891*2*0.15","v":11565},{"$f":"G891*2*0.15","v":12420},13275,14130,187,200,240,278,310,342]
["Stanislaus20% AMI",{"$f":"B891*2*0.2","v":10000},{"$f":"C891*2*0.2","v":11420},12840,14260,15420,16560,17700,18840,250,267,321,371,414,456]
["Stanislaus25% AMI",{"$f":"B891*2*0.25","v":12500},{"$f":"C891*2*0.25","v":14275},16050,17825,19275,20700,22125,23550,312,334,401,463,517,570]
["Stanislaus30% AMI",{"$f":"B891*2*0.3","v":15000},{"$f":"C891*2*0.3","v":17130},19260,21390,23130,24840,26550,28260,375,401,481,556,621,685]
["Stanislaus35% AMI",{"$f":"B891*2*0.35","v":17500},{"$f":"C891*2*0.35","v":19985},22470,24955,26985,28979.999999999996,30974.999999999996,32970,437,468,561,649,724,799]
["Stanislaus40% AMI",{"$f":"B891*2*0.4","v":20000},{"$f":"C891*2*0.4","v":22840},25680,28520,30840,33120,35400,37680,500,535,642,742,828,913]
["Stanislaus45% AMI",{"$f":"B891*2*0.45","v":22500},{"$f":"C891*2*0.45","v":25695},{"$f":"D891*2*0.45","v":28890},{"$f":"E891*2*0.45","v":32085},{"$f":"F891*2*0.45","v":34695},{"$f":"G891*2*0.45","v":37260},{"$f":"H891*2*0.45","v":39825},{"$f":"I891*2*0.45","v":42390},562,602,722,834,931,1027]
["Stanislaus50% AMI",{"$f":"'MTSP 50% Income Limits '!B51","v":25000},{"$f":"'MTSP 50% Income Limits '!C51","v":28550},{"$f":"'MTSP 50% Income Limits '!D51","v":32100},{"$f":"'MTSP 50% Income Limits '!E51","v":35650},{"$f":"'MTSP 50% Income Limits '!F51","v":38550},{"$f":"'MTSP 50% Income Limits '!G51","v":41400},{"$f":"'MTSP 50% Income Limits '!H51","v":44250},{"$f":"'MTSP 50% Income Limits '!I51","v":47100},{"$f":"TRUNC(B891/12*0.3)","v":625},{"$f":"TRUNC((B891+C891)/2/12*0.3)","v":669},{"$f":"TRUNC((D891)/12*0.3)","v":802},{"$f":"TRUNC(((E891+F891)/2)/12*0.3)","v":927},{"$f":"TRUNC(G891/12*0.3)","v":1035},{"$f":"TRUNC(((H891+I891)/2)/12*0.3)","v":1141}]
["Stanislaus55% AMI",{"$f":"B891*2*0.55","v":27500.000000000004},{"$f":"C891*2*0.55","v":31405.000000000004},{"$f":"D891*2*0.55","v":35310},{"$f":"E891*2*0.55","v":39215},{"$f":"F891*2*0.55","v":42405},{"$f":"G891*2*0.55","v":45540.000000000007},{"$f":"H891*2*0.55","v":48675.000000000007},{"$f":"I891*2*0.55","v":51810.000000000007},{"$f":"TRUNC(B892/12*0.3)","v":687},{"$f":"TRUNC((B892+C892)/2/12*0.3)","v":736},{"$f":"TRUNC((D892)/12*0.3)","v":882},{"$f":"TRUNC(((E892+F892)/2)/12*0.3)","v":1020},{"$f":"TRUNC(G892/12*0.3)","v":1138},{"$f":"TRUNC(((H892+I892)/2)/12*0.3)","v":1256}]
["Stanislaus60% AMI",{"$f":"B891*2*0.6","v":30000},{"$f":"C891*2*0.6","v":34260},38520,42780,46260,49680,53100,56520,750,803,963,1113,1242,1370]
["Stanislaus65% AMI",{"$f":"B891*2*0.65","v":32500},{"$f":"C891*2*0.65","v":37115},41730,46345,50115,53820,57525,61230,812,870,1043,1205,1345,1484]
["Stanislaus70% AMI",{"$f":"B891*2*0.7","v":35000},{"$f":"C891*2*0.7","v":39970},44940,49910,53970,57959.999999999993,61949.999999999993,65940,875,937,1123,1298,1449,1598]
["Stanislaus75% AMI",{"$f":"B891*2*0.75","v":37500},{"$f":"C891*2*0.75","v":42825},48150,53475,57825,62100,66375,70650,937,1004,1203,1391,1552,1712]
["Stanislaus80% AMI",{"$f":"B891*2*0.8","v":40000},{"$f":"C891*2*0.8","v":45680},51360,57040,61680,66240,70800,75360,1000,1071,1284,1484,1656,1827]
["Stanislaus90% AMI",{"$f":"B891*2*0.9","v":45000},{"$f":"C891*2*0.9","v":51390},57780,64170,69390,74520,79650,84780,1125,1204,1444,1669,1863,2055]
["Stanislaus100% AMI",{"$f":"B891*2","v":50000},{"$f":"C891*2","v":57100},64200,71300,77100,82800,88500,94200,{"$f":"J891*2","v":1250},{"$f":"K891*2","v":1338},1604,1854,2070,2282]
["Stanislaus110% AMI",{"$f":"B891*2*1.1","v":55000.000000000007},{"$f":"C891*2*1.1","v":62810.000000000007},70620,78430,84810,91080.000000000015,97350.000000000015,103620.00000000001,{"$f":"TRUNC(B900/12*0.3)","v":1375},{"$f":"TRUNC((B900+C900)/2/12*0.3)","v":1472},{"$f":"TRUNC((D900)/12*0.3)","v":1765},{"$f":"TRUNC(((E900+F900)/2)/12*0.3)","v":2040},{"$f":"TRUNC(G900/12*0.3)","v":2277},{"$f":"TRUNC(((H900+I900)/2)/12*0.3)","v":2512}]
["Stanislaus120% AMI",{"$f":"B891*2*1.2","v":60000},{"$f":"C891*2*1.2","v":68520},77040,85560,92520,99360,106200,113040,1500,1606,1926,2226,2484,2740]
["Sutter15% AMI",{"$f":"B909*2*0.15","v":7320},{"$f":"C909*2*0.15","v":8370},{"$f":"D909*2*0.15","v":9420},{"$f":"E909*2*0.15","v":10455},{"$f":"F909*2*0.15","v":11295},{"$f":"G909*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Sutter20% AMI",{"$f":"B909*2*0.2","v":9760},{"$f":"C909*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Sutter25% AMI",{"$f":"B909*2*0.25","v":12200},{"$f":"C909*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Sutter30% AMI",{"$f":"B909*2*0.3","v":14640},{"$f":"C909*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Sutter35% AMI",{"$f":"B909*2*0.35","v":17080},{"$f":"C909*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Sutter40% AMI",{"$f":"B909*2*0.4","v":19520},{"$f":"C909*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Sutter45% AMI",{"$f":"B909*2*0.45","v":21960},{"$f":"C909*2*0.45","v":25110},{"$f":"D909*2*0.45","v":28260},{"$f":"E909*2*0.45","v":31365},{"$f":"F909*2*0.45","v":33885},{"$f":"G909*2*0.45","v":36405},{"$f":"H909*2*0.45","v":38925},{"$f":"I909*2*0.45","v":41445},549,588,706,815,910,1004]
["Sutter50% AMI",{"$f":"'MTSP 50% Income Limits '!B52","v":24400},{"$f":"'MTSP 50% Income Limits '!C52","v":27900},{"$f":"'MTSP 50% Income Limits '!D52","v":31400},{"$f":"'MTSP 50% Income Limits '!E52","v":34850},{"$f":"'MTSP 50% Income Limits '!F52","v":37650},{"$f":"'MTSP 50% Income Limits '!G52","v":40450},{"$f":"'MTSP 50% Income Limits '!H52","v":43250},{"$f":"'MTSP 50% Income Limits '!I52","v":46050},{"$f":"TRUNC(B909/12*0.3)","v":610},{"$f":"TRUNC((B909+C909)/2/12*0.3)","v":653},{"$f":"TRUNC((D909)/12*0.3)","v":785},{"$f":"TRUNC(((E909+F909)/2)/12*0.3)","v":906},{"$f":"TRUNC(G909/12*0.3)","v":1011},{"$f":"TRUNC(((H909+I909)/2)/12*0.3)","v":1116}]
["Sutter55% AMI",{"$f":"B909*2*0.55","v":26840.000000000004},{"$f":"C909*2*0.55","v":30690.000000000004},{"$f":"D909*2*0.55","v":34540},{"$f":"E909*2*0.55","v":38335},{"$f":"F909*2*0.55","v":41415},{"$f":"G909*2*0.55","v":44495},{"$f":"H909*2*0.55","v":47575.000000000007},{"$f":"I909*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B910/12*0.3)","v":671},{"$f":"TRUNC((B910+C910)/2/12*0.3)","v":719},{"$f":"TRUNC((D910)/12*0.3)","v":863},{"$f":"TRUNC(((E910+F910)/2)/12*0.3)","v":996},{"$f":"TRUNC(G910/12*0.3)","v":1112},{"$f":"TRUNC(((H910+I910)/2)/12*0.3)","v":1227}]
["Sutter60% AMI",{"$f":"B909*2*0.6","v":29280},{"$f":"C909*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Sutter65% AMI",{"$f":"B909*2*0.65","v":31720},{"$f":"C909*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Sutter70% AMI",{"$f":"B909*2*0.7","v":34160},{"$f":"C909*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Sutter75% AMI",{"$f":"B909*2*0.75","v":36600},{"$f":"C909*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Sutter80% AMI",{"$f":"B909*2*0.8","v":39040},{"$f":"C909*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Sutter90% AMI",{"$f":"B909*2*0.9","v":43920},{"$f":"C909*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Sutter100% AMI",{"$f":"B909*2","v":48800},{"$f":"C909*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J909*2","v":1220},{"$f":"K909*2","v":1306},1570,1812,2022,2232]
["Sutter110% AMI",{"$f":"B909*2*1.1","v":53680.000000000007},{"$f":"C909*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B918/12*0.3)","v":1342},{"$f":"TRUNC((B918+C918)/2/12*0.3)","v":1438},{"$f":"TRUNC((D918)/12*0.3)","v":1727},{"$f":"TRUNC(((E918+F918)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G918/12*0.3)","v":2224},{"$f":"TRUNC(((H918+I918)/2)/12*0.3)","v":2455}]
["Sutter120% AMI",{"$f":"B909*2*1.2","v":58560},{"$f":"C909*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tehama15% AMI",{"$f":"B927*2*0.15","v":7320},{"$f":"C927*2*0.15","v":8370},{"$f":"D927*2*0.15","v":9420},{"$f":"E927*2*0.15","v":10455},{"$f":"F927*2*0.15","v":11295},{"$f":"G927*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Tehama20% AMI",{"$f":"B927*2*0.2","v":9760},{"$f":"C927*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Tehama25% AMI",{"$f":"B927*2*0.25","v":12200},{"$f":"C927*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Tehama30% AMI",{"$f":"B927*2*0.3","v":14640},{"$f":"C927*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Tehama35% AMI",{"$f":"B927*2*0.35","v":17080},{"$f":"C927*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Tehama40% AMI",{"$f":"B927*2*0.4","v":19520},{"$f":"C927*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Tehama45% AMI",{"$f":"B927*2*0.45","v":21960},{"$f":"C927*2*0.45","v":25110},{"$f":"D927*2*0.45","v":28260},{"$f":"E927*2*0.45","v":31365},{"$f":"F927*2*0.45","v":33885},{"$f":"G927*2*0.45","v":36405},{"$f":"H927*2*0.45","v":38925},{"$f":"I927*2*0.45","v":41445},549,588,706,815,910,1004]
["Tehama50% AMI",{"$f":"'MTSP 50% Income Limits '!B53","v":24400},{"$f":"'MTSP 50% Income Limits '!C53","v":27900},{"$f":"'MTSP 50% Income Limits '!D53","v":31400},{"$f":"'MTSP 50% Income Limits '!E53","v":34850},{"$f":"'MTSP 50% Income Limits '!F53","v":37650},{"$f":"'MTSP 50% Income Limits '!G53","v":40450},{"$f":"'MTSP 50% Income Limits '!H53","v":43250},{"$f":"'MTSP 50% Income Limits '!I53","v":46050},{"$f":"TRUNC(B927/12*0.3)","v":610},{"$f":"TRUNC((B927+C927)/2/12*0.3)","v":653},{"$f":"TRUNC((D927)/12*0.3)","v":785},{"$f":"TRUNC(((E927+F927)/2)/12*0.3)","v":906},{"$f":"TRUNC(G927/12*0.3)","v":1011},{"$f":"TRUNC(((H927+I927)/2)/12*0.3)","v":1116}]
["Tehama55% AMI",{"$f":"B927*2*0.55","v":26840.000000000004},{"$f":"C927*2*0.55","v":30690.000000000004},{"$f":"D927*2*0.55","v":34540},{"$f":"E927*2*0.55","v":38335},{"$f":"F927*2*0.55","v":41415},{"$f":"G927*2*0.55","v":44495},{"$f":"H927*2*0.55","v":47575.000000000007},{"$f":"I927*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B928/12*0.3)","v":671},{"$f":"TRUNC((B928+C928)/2/12*0.3)","v":719},{"$f":"TRUNC((D928)/12*0.3)","v":863},{"$f":"TRUNC(((E928+F928)/2)/12*0.3)","v":996},{"$f":"TRUNC(G928/12*0.3)","v":1112},{"$f":"TRUNC(((H928+I928)/2)/12*0.3)","v":1227}]
["Tehama60% AMI",{"$f":"B927*2*0.6","v":29280},{"$f":"C927*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Tehama65% AMI",{"$f":"B927*2*0.65","v":31720},{"$f":"C927*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Tehama70% AMI",{"$f":"B927*2*0.7","v":34160},{"$f":"C927*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Tehama75% AMI",{"$f":"B927*2*0.75","v":36600},{"$f":"C927*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Tehama80% AMI",{"$f":"B927*2*0.8","v":39040},{"$f":"C927*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Tehama90% AMI",{"$f":"B927*2*0.9","v":43920},{"$f":"C927*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Tehama100% AMI",{"$f":"B927*2","v":48800},{"$f":"C927*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J927*2","v":1220},{"$f":"K927*2","v":1306},1570,1812,2022,2232]
["Tehama110% AMI",{"$f":"B927*2*1.1","v":53680.000000000007},{"$f":"C927*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B936/12*0.3)","v":1342},{"$f":"TRUNC((B936+C936)/2/12*0.3)","v":1438},{"$f":"TRUNC((D936)/12*0.3)","v":1727},{"$f":"TRUNC(((E936+F936)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G936/12*0.3)","v":2224},{"$f":"TRUNC(((H936+I936)/2)/12*0.3)","v":2455}]
["Tehama120% AMI",{"$f":"B927*2*1.2","v":58560},{"$f":"C927*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Trinity15% AMI",{"$f":"B945*2*0.15","v":7320},{"$f":"C945*2*0.15","v":8370},{"$f":"D945*2*0.15","v":9420},{"$f":"E945*2*0.15","v":10455},{"$f":"F945*2*0.15","v":11295},{"$f":"G945*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Trinity20% AMI",{"$f":"B945*2*0.2","v":9760},{"$f":"C945*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Trinity25% AMI",{"$f":"B945*2*0.25","v":12200},{"$f":"C945*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Trinity30% AMI",{"$f":"B945*2*0.3","v":14640},{"$f":"C945*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Trinity35% AMI",{"$f":"B945*2*0.35","v":17080},{"$f":"C945*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Trinity40% AMI",{"$f":"B945*2*0.4","v":19520},{"$f":"C945*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Trinity45% AMI",{"$f":"B945*2*0.45","v":21960},{"$f":"C945*2*0.45","v":25110},{"$f":"D945*2*0.45","v":28260},{"$f":"E945*2*0.45","v":31365},{"$f":"F945*2*0.45","v":33885},{"$f":"G945*2*0.45","v":36405},{"$f":"H945*2*0.45","v":38925},{"$f":"I945*2*0.45","v":41445},549,588,706,815,910,1004]
["Trinity50% AMI",{"$f":"'MTSP 50% Income Limits '!B54","v":24400},{"$f":"'MTSP 50% Income Limits '!C54","v":27900},{"$f":"'MTSP 50% Income Limits '!D54","v":31400},{"$f":"'MTSP 50% Income Limits '!E54","v":34850},{"$f":"'MTSP 50% Income Limits '!F54","v":37650},{"$f":"'MTSP 50% Income Limits '!G54","v":40450},{"$f":"'MTSP 50% Income Limits '!H54","v":43250},{"$f":"'MTSP 50% Income Limits '!I54","v":46050},{"$f":"TRUNC(B945/12*0.3)","v":610},{"$f":"TRUNC((B945+C945)/2/12*0.3)","v":653},{"$f":"TRUNC((D945)/12*0.3)","v":785},{"$f":"TRUNC(((E945+F945)/2)/12*0.3)","v":906},{"$f":"TRUNC(G945/12*0.3)","v":1011},{"$f":"TRUNC(((H945+I945)/2)/12*0.3)","v":1116}]
["Trinity55% AMI",{"$f":"B945*2*0.55","v":26840.000000000004},{"$f":"C945*2*0.55","v":30690.000000000004},{"$f":"D945*2*0.55","v":34540},{"$f":"E945*2*0.55","v":38335},{"$f":"F945*2*0.55","v":41415},{"$f":"G945*2*0.55","v":44495},{"$f":"H945*2*0.55","v":47575.000000000007},{"$f":"I945*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B946/12*0.3)","v":671},{"$f":"TRUNC((B946+C946)/2/12*0.3)","v":719},{"$f":"TRUNC((D946)/12*0.3)","v":863},{"$f":"TRUNC(((E946+F946)/2)/12*0.3)","v":996},{"$f":"TRUNC(G946/12*0.3)","v":1112},{"$f":"TRUNC(((H946+I946)/2)/12*0.3)","v":1227}]
["Trinity60% AMI",{"$f":"B945*2*0.6","v":29280},{"$f":"C945*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Trinity65% AMI",{"$f":"B945*2*0.65","v":31720},{"$f":"C945*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Trinity70% AMI",{"$f":"B945*2*0.7","v":34160},{"$f":"C945*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Trinity75% AMI",{"$f":"B945*2*0.75","v":36600},{"$f":"C945*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Trinity80% AMI",{"$f":"B945*2*0.8","v":39040},{"$f":"C945*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Trinity90% AMI",{"$f":"B945*2*0.9","v":43920},{"$f":"C945*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Trinity100% AMI",{"$f":"B945*2","v":48800},{"$f":"C945*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J945*2","v":1220},{"$f":"K945*2","v":1306},1570,1812,2022,2232]
["Trinity110% AMI",{"$f":"B945*2*1.1","v":53680.000000000007},{"$f":"C945*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B954/12*0.3)","v":1342},{"$f":"TRUNC((B954+C954)/2/12*0.3)","v":1438},{"$f":"TRUNC((D954)/12*0.3)","v":1727},{"$f":"TRUNC(((E954+F954)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G954/12*0.3)","v":2224},{"$f":"TRUNC(((H954+I954)/2)/12*0.3)","v":2455}]
["Trinity120% AMI",{"$f":"B945*2*1.2","v":58560},{"$f":"C945*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tulare15% AMI",{"$f":"B963*2*0.15","v":7320},{"$f":"C963*2*0.15","v":8370},{"$f":"D963*2*0.15","v":9420},{"$f":"E963*2*0.15","v":10455},{"$f":"F963*2*0.15","v":11295},{"$f":"G963*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Tulare20% AMI",{"$f":"B963*2*0.2","v":9760},{"$f":"C963*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Tulare25% AMI",{"$f":"B963*2*0.25","v":12200},{"$f":"C963*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Tulare30% AMI",{"$f":"B963*2*0.3","v":14640},{"$f":"C963*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Tulare35% AMI",{"$f":"B963*2*0.35","v":17080},{"$f":"C963*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Tulare40% AMI",{"$f":"B963*2*0.4","v":19520},{"$f":"C963*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Tulare45% AMI",{"$f":"B963*2*0.45","v":21960},{"$f":"C963*2*0.45","v":25110},{"$f":"D963*2*0.45","v":28260},{"$f":"E963*2*0.45","v":31365},{"$f":"F963*2*0.45","v":33885},{"$f":"G963*2*0.45","v":36405},{"$f":"H963*2*0.45","v":38925},{"$f":"I963*2*0.45","v":41445},549,588,706,815,910,1004]
["Tulare50% AMI",{"$f":"'MTSP 50% Income Limits '!B55","v":24400},{"$f":"'MTSP 50% Income Limits '!C55","v":27900},{"$f":"'MTSP 50% Income Limits '!D55","v":31400},{"$f":"'MTSP 50% Income Limits '!E55","v":34850},{"$f":"'MTSP 50% Income Limits '!F55","v":37650},{"$f":"'MTSP 50% Income Limits '!G55","v":40450},{"$f":"'MTSP 50% Income Limits '!H55","v":43250},{"$f":"'MTSP 50% Income Limits '!I55","v":46050},{"$f":"TRUNC(B963/12*0.3)","v":610},{"$f":"TRUNC((B963+C963)/2/12*0.3)","v":653},{"$f":"TRUNC((D963)/12*0.3)","v":785},{"$f":"TRUNC(((E963+F963)/2)/12*0.3)","v":906},{"$f":"TRUNC(G963/12*0.3)","v":1011},{"$f":"TRUNC(((H963+I963)/2)/12*0.3)","v":1116}]
["Tulare55% AMI",{"$f":"B963*2*0.55","v":26840.000000000004},{"$f":"C963*2*0.55","v":30690.000000000004},{"$f":"D963*2*0.55","v":34540},{"$f":"E963*2*0.55","v":38335},{"$f":"F963*2*0.55","v":41415},{"$f":"G963*2*0.55","v":44495},{"$f":"H963*2*0.55","v":47575.000000000007},{"$f":"I963*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B964/12*0.3)","v":671},{"$f":"TRUNC((B964+C964)/2/12*0.3)","v":719},{"$f":"TRUNC((D964)/12*0.3)","v":863},{"$f":"TRUNC(((E964+F964)/2)/12*0.3)","v":996},{"$f":"TRUNC(G964/12*0.3)","v":1112},{"$f":"TRUNC(((H964+I964)/2)/12*0.3)","v":1227}]
["Tulare60% AMI",{"$f":"B963*2*0.6","v":29280},{"$f":"C963*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Tulare65% AMI",{"$f":"B963*2*0.65","v":31720},{"$f":"C963*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Tulare70% AMI",{"$f":"B963*2*0.7","v":34160},{"$f":"C963*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Tulare75% AMI",{"$f":"B963*2*0.75","v":36600},{"$f":"C963*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Tulare80% AMI",{"$f":"B963*2*0.8","v":39040},{"$f":"C963*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Tulare90% AMI",{"$f":"B963*2*0.9","v":43920},{"$f":"C963*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Tulare100% AMI",{"$f":"B963*2","v":48800},{"$f":"C963*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J963*2","v":1220},{"$f":"K963*2","v":1306},1570,1812,2022,2232]
["Tulare110% AMI",{"$f":"B963*2*1.1","v":53680.000000000007},{"$f":"C963*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B972/12*0.3)","v":1342},{"$f":"TRUNC((B972+C972)/2/12*0.3)","v":1438},{"$f":"TRUNC((D972)/12*0.3)","v":1727},{"$f":"TRUNC(((E972+F972)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G972/12*0.3)","v":2224},{"$f":"TRUNC(((H972+I972)/2)/12*0.3)","v":2455}]
["Tulare120% AMI",{"$f":"B963*2*1.2","v":58560},{"$f":"C963*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tuolumne15% AMI",{"$f":"B981*2*0.15","v":7815},{"$f":"C981*2*0.15","v":8940},{"$f":"D981*2*0.15","v":10050},{"$f":"E981*2*0.15","v":11160},{"$f":"F981*2*0.15","v":12060},{"$f":"G981*2*0.15","v":12960},13845,14745,195,209,251,290,324,357]
["Tuolumne20% AMI",{"$f":"B981*2*0.2","v":10420},{"$f":"C981*2*0.2","v":11920},13400,14880,16080,17280,18460,19660,260,279,335,387,432,476]
["Tuolumne25% AMI",{"$f":"B981*2*0.25","v":13025},{"$f":"C981*2*0.25","v":14900},16750,18600,20100,21600,23075,24575,325,349,418,483,540,595]
["Tuolumne30% AMI",{"$f":"B981*2*0.3","v":15630},{"$f":"C981*2*0.3","v":17880},20100,22320,24120,25920,27690,29490,390,418,502,580,648,714]
["Tuolumne35% AMI",{"$f":"B981*2*0.35","v":18235},{"$f":"C981*2*0.35","v":20860},23450,26040,28140,30239.999999999996,32304.999999999996,34405,455,488,586,677,756,833]
["Tuolumne40% AMI",{"$f":"B981*2*0.4","v":20840},{"$f":"C981*2*0.4","v":23840},26800,29760,32160,34560,36920,39320,521,558,670,774,864,953]
["Tuolumne45% AMI",{"$f":"B981*2*0.45","v":23445},{"$f":"C981*2*0.45","v":26820},{"$f":"D981*2*0.45","v":30150},{"$f":"E981*2*0.45","v":33480},{"$f":"F981*2*0.45","v":36180},{"$f":"G981*2*0.45","v":38880},{"$f":"H981*2*0.45","v":41535},{"$f":"I981*2*0.45","v":44235},586,628,753,870,972,1072]
["Tuolumne50% AMI",{"$f":"'MTSP 50% Income Limits '!B56","v":26050},{"$f":"'MTSP 50% Income Limits '!C56","v":29800},{"$f":"'MTSP 50% Income Limits '!D56","v":33500},{"$f":"'MTSP 50% Income Limits '!E56","v":37200},{"$f":"'MTSP 50% Income Limits '!F56","v":40200},{"$f":"'MTSP 50% Income Limits '!G56","v":43200},{"$f":"'MTSP 50% Income Limits '!H56","v":46150},{"$f":"'MTSP 50% Income Limits '!I56","v":49150},{"$f":"TRUNC(B981/12*0.3)","v":651},{"$f":"TRUNC((B981+C981)/2/12*0.3)","v":698},{"$f":"TRUNC((D981)/12*0.3)","v":837},{"$f":"TRUNC(((E981+F981)/2)/12*0.3)","v":967},{"$f":"TRUNC(G981/12*0.3)","v":1080},{"$f":"TRUNC(((H981+I981)/2)/12*0.3)","v":1191}]
["Tuolumne55% AMI",{"$f":"B981*2*0.55","v":28655.000000000004},{"$f":"C981*2*0.55","v":32780},{"$f":"D981*2*0.55","v":36850},{"$f":"E981*2*0.55","v":40920},{"$f":"F981*2*0.55","v":44220},{"$f":"G981*2*0.55","v":47520.000000000007},{"$f":"H981*2*0.55","v":50765.000000000007},{"$f":"I981*2*0.55","v":54065.000000000007},{"$f":"TRUNC(B982/12*0.3)","v":716},{"$f":"TRUNC((B982+C982)/2/12*0.3)","v":767},{"$f":"TRUNC((D982)/12*0.3)","v":921},{"$f":"TRUNC(((E982+F982)/2)/12*0.3)","v":1064},{"$f":"TRUNC(G982/12*0.3)","v":1188},{"$f":"TRUNC(((H982+I982)/2)/12*0.3)","v":1310}]
["Tuolumne60% AMI",{"$f":"B981*2*0.6","v":31260},{"$f":"C981*2*0.6","v":35760},40200,44640,48240,51840,55380,58980,781,837,1005,1161,1296,1429]
["Tuolumne65% AMI",{"$f":"B981*2*0.65","v":33865},{"$f":"C981*2*0.65","v":38740},43550,48360,52260,56160,59995,63895,846,907,1088,1257,1404,1548]
["Tuolumne70% AMI",{"$f":"B981*2*0.7","v":36470},{"$f":"C981*2*0.7","v":41720},46900,52080,56280,60479.999999999993,64609.999999999993,68810,911,977,1172,1354,1512,1667]
["Tuolumne75% AMI",{"$f":"B981*2*0.75","v":39075},{"$f":"C981*2*0.75","v":44700},50250,55800,60300,64800,69225,73725,976,1047,1256,1451,1620,1786]
["Tuolumne80% AMI",{"$f":"B981*2*0.8","v":41680},{"$f":"C981*2*0.8","v":47680},53600,59520,64320,69120,73840,78640,1042,1117,1340,1548,1728,1906]
["Tuolumne90% AMI",{"$f":"B981*2*0.9","v":46890},{"$f":"C981*2*0.9","v":53640},60300,66960,72360,77760,83070,88470,1172,1256,1507,1741,1944,2144]
["Tuolumne100% AMI",{"$f":"B981*2","v":52100},{"$f":"C981*2","v":59600},67000,74400,80400,86400,92300,98300,{"$f":"J981*2","v":1302},{"$f":"K981*2","v":1396},1674,1934,2160,2382]
["Tuolumne110% AMI",{"$f":"B981*2*1.1","v":57310.000000000007},{"$f":"C981*2*1.1","v":65560},73700,81840,88440,95040.000000000015,101530.00000000001,108130.00000000001,{"$f":"TRUNC(B990/12*0.3)","v":1432},{"$f":"TRUNC((B990+C990)/2/12*0.3)","v":1535},{"$f":"TRUNC((D990)/12*0.3)","v":1842},{"$f":"TRUNC(((E990+F990)/2)/12*0.3)","v":2128},{"$f":"TRUNC(G990/12*0.3)","v":2376},{"$f":"TRUNC(((H990+I990)/2)/12*0.3)","v":2620}]
["Tuolumne120% AMI",{"$f":"B981*2*1.2","v":62520},{"$f":"C981*2*1.2","v":71520},80400,89280,96480,103680,110760,117960,1563,1675,2010,2322,2592,2859]
["Ventura15% AMI",{"$f":"B999*2*0.15","v":11775},{"$f":"C999*2*0.15","v":13455},{"$f":"D999*2*0.15","v":15135},{"$f":"E999*2*0.15","v":16815},{"$f":"F999*2*0.15","v":18165},{"$f":"G999*2*0.15","v":19515},20865,22200,294,315,378,437,487,538]
["Ventura20% AMI",{"$f":"B999*2*0.2","v":15700},{"$f":"C999*2*0.2","v":17940},20180,22420,24220,26020,27820,29600,392,420,504,583,650,717]
["Ventura25% AMI",{"$f":"B999*2*0.25","v":19625},{"$f":"C999*2*0.25","v":22425},25225,28025,30275,32525,34775,37000,490,525,630,728,813,897]
["Ventura30% AMI",{"$f":"B999*2*0.3","v":23550},{"$f":"C999*2*0.3","v":26910},30270,33630,36330,39030,41730,44400,588,630,756,874,975,1076]
["Ventura35% AMI",{"$f":"B999*2*0.35","v":27475},{"$f":"C999*2*0.35","v":31394.999999999996},35315,39235,42385,45535,48685,51800,686,735,882,1020,1138,1256]
["Ventura40% AMI",{"$f":"B999*2*0.4","v":31400},{"$f":"C999*2*0.4","v":35880},40360,44840,48440,52040,55640,59200,785,841,1009,1166,1301,1435]
["Ventura45% AMI",{"$f":"B999*2*0.45","v":35325},{"$f":"C999*2*0.45","v":40365},{"$f":"D999*2*0.45","v":45405},{"$f":"E999*2*0.45","v":50445},{"$f":"F999*2*0.45","v":54495},{"$f":"G999*2*0.45","v":58545},{"$f":"H999*2*0.45","v":62595},{"$f":"I999*2*0.45","v":66600},883,946,1135,1311,1463,1614]
["Ventura50% AMI",{"$f":"'MTSP 50% Income Limits '!B57","v":39250},{"$f":"'MTSP 50% Income Limits '!C57","v":44850},{"$f":"'MTSP 50% Income Limits '!D57","v":50450},{"$f":"'MTSP 50% Income Limits '!E57","v":56050},{"$f":"'MTSP 50% Income Limits '!F57","v":60550},{"$f":"'MTSP 50% Income Limits '!G57","v":65050},{"$f":"'MTSP 50% Income Limits '!H57","v":69550},{"$f":"'MTSP 50% Income Limits '!I57","v":74000},{"$f":"TRUNC(B999/12*0.3)","v":981},{"$f":"TRUNC((B999+C999)/2/12*0.3)","v":1051},{"$f":"TRUNC((D999)/12*0.3)","v":1261},{"$f":"TRUNC(((E999+F999)/2)/12*0.3)","v":1457},{"$f":"TRUNC(G999/12*0.3)","v":1626},{"$f":"TRUNC(((H999+I999)/2)/12*0.3)","v":1794}]
["Ventura55% AMI",{"$f":"B999*2*0.55","v":43175},{"$f":"C999*2*0.55","v":49335.000000000007},{"$f":"D999*2*0.55","v":55495.000000000007},{"$f":"E999*2*0.55","v":61655.000000000007},{"$f":"F999*2*0.55","v":66605},{"$f":"G999*2*0.55","v":71555},{"$f":"H999*2*0.55","v":76505},{"$f":"I999*2*0.55","v":81400},{"$f":"TRUNC(B1000/12*0.3)","v":1079},{"$f":"TRUNC((B1000+C1000)/2/12*0.3)","v":1156},{"$f":"TRUNC((D1000)/12*0.3)","v":1387},{"$f":"TRUNC(((E1000+F1000)/2)/12*0.3)","v":1603},{"$f":"TRUNC(G1000/12*0.3)","v":1788},{"$f":"TRUNC(((H1000+I1000)/2)/12*0.3)","v":1973}]
["Ventura60% AMI",{"$f":"B999*2*0.6","v":47100},{"$f":"C999*2*0.6","v":53820},60540,67260,72660,78060,83460,88800,1177,1261,1513,1749,1951,2153]
["Ventura65% AMI",{"$f":"B999*2*0.65","v":51025},{"$f":"C999*2*0.65","v":58305},65585,72865,78715,84565,90415,96200,1275,1366,1639,1894,2114,2332]
["Ventura70% AMI",{"$f":"B999*2*0.7","v":54950},{"$f":"C999*2*0.7","v":62789.999999999993},70630,78470,84770,91070,97370,103600,1373,1471,1765,2040,2276,2512]
["Ventura75% AMI",{"$f":"B999*2*0.75","v":58875},{"$f":"C999*2*0.75","v":67275},75675,84075,90825,97575,104325,111000,1471,1576,1891,2186,2439,2691]
["Ventura80% AMI",{"$f":"B999*2*0.8","v":62800},{"$f":"C999*2*0.8","v":71760},80720,89680,96880,104080,111280,118400,1570,1682,2018,2332,2602,2871]
["Ventura90% AMI",{"$f":"B999*2*0.9","v":70650},{"$f":"C999*2*0.9","v":80730},90810,100890,108990,117090,125190,133200,1766,1892,2270,2623,2927,3229]
["Ventura100% AMI",{"$f":"B999*2","v":78500},{"$f":"C999*2","v":89700},100900,112100,121100,130100,139100,148000,{"$f":"J999*2","v":1962},{"$f":"K999*2","v":2102},2522,2914,3252,3588]
["Ventura110% AMI",{"$f":"B999*2*1.1","v":86350},{"$f":"C999*2*1.1","v":98670.000000000015},110990.00000000001,123310.00000000001,133210,143110,153010,162800,{"$f":"TRUNC(B1008/12*0.3)","v":2158},{"$f":"TRUNC((B1008+C1008)/2/12*0.3)","v":2312},{"$f":"TRUNC((D1008)/12*0.3)","v":2774},{"$f":"TRUNC(((E1008+F1008)/2)/12*0.3)","v":3206},{"$f":"TRUNC(G1008/12*0.3)","v":3577},{"$f":"TRUNC(((H1008+I1008)/2)/12*0.3)","v":3947}]
["Ventura120% AMI",{"$f":"B999*2*1.2","v":94200},{"$f":"C999*2*1.2","v":107640},121080,134520,145320,156120,166920,177600,2355,2523,3027,3498,3903,4306]
["Yolo15% AMI",{"$f":"B1017*2*0.15","v":9315},{"$f":"C1017*2*0.15","v":10635},{"$f":"D1017*2*0.15","v":11970},{"$f":"E1017*2*0.15","v":13290},{"$f":"F1017*2*0.15","v":14355},{"$f":"G1017*2*0.15","v":15420},16485,17550,232,249,299,345,385,425]
["Yolo20% AMI",{"$f":"B1017*2*0.2","v":12420},{"$f":"C1017*2*0.2","v":14180},15960,17720,19140,20560,21980,23400,310,332,399,460,514,567]
["Yolo25% AMI",{"$f":"B1017*2*0.25","v":15525},{"$f":"C1017*2*0.25","v":17725},19950,22150,23925,25700,27475,29250,388,415,498,575,642,709]
["Yolo30% AMI",{"$f":"B1017*2*0.3","v":18630},{"$f":"C1017*2*0.3","v":21270},23940,26580,28710,30840,32970,35100,465,498,598,691,771,850]
["Yolo35% AMI",{"$f":"B1017*2*0.35","v":21735},{"$f":"C1017*2*0.35","v":24815},27930,31009.999999999996,33495,35980,38465,40950,543,581,698,806,899,992]
["Yolo40% AMI",{"$f":"B1017*2*0.4","v":24840},{"$f":"C1017*2*0.4","v":28360},31920,35440,38280,41120,43960,46800,621,665,798,921,1028,1134]
["Yolo45% AMI",{"$f":"B1017*2*0.45","v":27945},{"$f":"C1017*2*0.45","v":31905},{"$f":"D1017*2*0.45","v":35910},{"$f":"E1017*2*0.45","v":39870},{"$f":"F1017*2*0.45","v":43065},{"$f":"G1017*2*0.45","v":46260},{"$f":"H1017*2*0.45","v":49455},{"$f":"I1017*2*0.45","v":52650},698,748,897,1036,1156,1276]
["Yolo50% AMI",{"$f":"'MTSP 50% Income Limits '!B58","v":31050},{"$f":"'MTSP 50% Income Limits '!C58","v":35450},{"$f":"'MTSP 50% Income Limits '!D58","v":39900},{"$f":"'MTSP 50% Income Limits '!E58","v":44300},{"$f":"'MTSP 50% Income Limits '!F58","v":47850},{"$f":"'MTSP 50% Income Limits '!G58","v":51400},{"$f":"'MTSP 50% Income Limits '!H58","v":54950},{"$f":"'MTSP 50% Income Limits '!I58","v":58500},{"$f":"TRUNC(B1017/12*0.3)","v":776},{"$f":"TRUNC((B1017+C1017)/2/12*0.3)","v":831},{"$f":"TRUNC((D1017)/12*0.3)","v":997},{"$f":"TRUNC(((E1017+F1017)/2)/12*0.3)","v":1151},{"$f":"TRUNC(G1017/12*0.3)","v":1285},{"$f":"TRUNC(((H1017+I1017)/2)/12*0.3)","v":1418}]
["Yolo55% AMI",{"$f":"B1017*2*0.55","v":34155},{"$f":"C1017*2*0.55","v":38995},{"$f":"D1017*2*0.55","v":43890},{"$f":"E1017*2*0.55","v":48730.000000000007},{"$f":"F1017*2*0.55","v":52635.000000000007},{"$f":"G1017*2*0.55","v":56540.000000000007},{"$f":"H1017*2*0.55","v":60445.000000000007},{"$f":"I1017*2*0.55","v":64350.000000000007},{"$f":"TRUNC(B1018/12*0.3)","v":853},{"$f":"TRUNC((B1018+C1018)/2/12*0.3)","v":914},{"$f":"TRUNC((D1018)/12*0.3)","v":1097},{"$f":"TRUNC(((E1018+F1018)/2)/12*0.3)","v":1267},{"$f":"TRUNC(G1018/12*0.3)","v":1413},{"$f":"TRUNC(((H1018+I1018)/2)/12*0.3)","v":1559}]
["Yolo60% AMI",{"$f":"B1017*2*0.6","v":37260},{"$f":"C1017*2*0.6","v":42540},47880,53160,57420,61680,65940,70200,931,997,1197,1382,1542,1701]
["Yolo65% AMI",{"$f":"B1017*2*0.65","v":40365},{"$f":"C1017*2*0.65","v":46085},51870,57590,62205,66820,71435,76050,1009,1080,1296,1497,1670,1843]
["Yolo70% AMI",{"$f":"B1017*2*0.7","v":43470},{"$f":"C1017*2*0.7","v":49630},55860,62019.999999999993,66990,71960,76930,81900,1086,1163,1396,1612,1799,1985]
["Yolo75% AMI",{"$f":"B1017*2*0.75","v":46575},{"$f":"C1017*2*0.75","v":53175},59850,66450,71775,77100,82425,87750,1164,1246,1496,1727,1927,2127]
["Yolo80% AMI",{"$f":"B1017*2*0.8","v":49680},{"$f":"C1017*2*0.8","v":56720},63840,70880,76560,82240,87920,93600,1242,1330,1596,1843,2056,2269]
["Yolo90% AMI",{"$f":"B1017*2*0.9","v":55890},{"$f":"C1017*2*0.9","v":63810},71820,79740,86130,92520,98910,105300,1397,1496,1795,2073,2313,2552]
["Yolo100% AMI",{"$f":"B1017*2","v":62100},{"$f":"C1017*2","v":70900},79800,88600,95700,102800,109900,117000,{"$f":"J1017*2","v":1552},{"$f":"K1017*2","v":1662},1994,2302,2570,2836]
["Yolo110% AMI",{"$f":"B1017*2*1.1","v":68310},{"$f":"C1017*2*1.1","v":77990},87780,97460.000000000015,105270.00000000001,113080.00000000001,120890.00000000001,128700.00000000001,{"$f":"TRUNC(B1026/12*0.3)","v":1707},{"$f":"TRUNC((B1026+C1026)/2/12*0.3)","v":1828},{"$f":"TRUNC((D1026)/12*0.3)","v":2194},{"$f":"TRUNC(((E1026+F1026)/2)/12*0.3)","v":2534},{"$f":"TRUNC(G1026/12*0.3)","v":2827},{"$f":"TRUNC(((H1026+I1026)/2)/12*0.3)","v":3119}]
["Yolo120% AMI",{"$f":"B1017*2*1.2","v":74520},{"$f":"C1017*2*1.2","v":85080},95760,106320,114840,123360,131880,140400,1863,1995,2394,2764,3084,3403]
["Yuba15% AMI",{"$f":"B1035*2*0.15","v":7320},{"$f":"C1035*2*0.15","v":8370},{"$f":"D1035*2*0.15","v":9420},{"$f":"E1035*2*0.15","v":10455},{"$f":"F1035*2*0.15","v":11295},{"$f":"G1035*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Yuba20% AMI",{"$f":"B1035*2*0.2","v":9760},{"$f":"C1035*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Yuba25% AMI",{"$f":"B1035*2*0.25","v":12200},{"$f":"C1035*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Yuba30% AMI",{"$f":"B1035*2*0.3","v":14640},{"$f":"C1035*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Yuba35% AMI",{"$f":"B1035*2*0.35","v":17080},{"$f":"C1035*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Yuba40% AMI",{"$f":"B1035*2*0.4","v":19520},{"$f":"C1035*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Yuba45% AMI",{"$f":"B1035*2*0.45","v":21960},{"$f":"C1035*2*0.45","v":25110},{"$f":"D1035*2*0.45","v":28260},{"$f":"E1035*2*0.45","v":31365},{"$f":"F1035*2*0.45","v":33885},{"$f":"G1035*2*0.45","v":36405},{"$f":"H1035*2*0.45","v":38925},{"$f":"I1035*2*0.45","v":41445},549,588,706,815,910,1004]
["Yuba50% AMI",{"$f":"'MTSP 50% Income Limits '!B59","v":24400},{"$f":"'MTSP 50% Income Limits '!C59","v":27900},{"$f":"'MTSP 50% Income Limits '!D59","v":31400},{"$f":"'MTSP 50% Income Limits '!E59","v":34850},{"$f":"'MTSP 50% Income Limits '!F59","v":37650},{"$f":"'MTSP 50% Income Limits '!G59","v":40450},{"$f":"'MTSP 50% Income Limits '!H59","v":43250},{"$f":"'MTSP 50% Income Limits '!I59","v":46050},{"$f":"TRUNC(B1035/12*0.3)","v":610},{"$f":"TRUNC((B1035+C1035)/2/12*0.3)","v":653},{"$f":"TRUNC((D1035)/12*0.3)","v":785},{"$f":"TRUNC(((E1035+F1035)/2)/12*0.3)","v":906},{"$f":"TRUNC(G1035/12*0.3)","v":1011},{"$f":"TRUNC(((H1035+I1035)/2)/12*0.3)","v":1116}]
["Yuba55% AMI",{"$f":"B1035*2*0.55","v":26840.000000000004},{"$f":"C1035*2*0.55","v":30690.000000000004},{"$f":"D1035*2*0.55","v":34540},{"$f":"E1035*2*0.55","v":38335},{"$f":"F1035*2*0.55","v":41415},{"$f":"G1035*2*0.55","v":44495},{"$f":"H1035*2*0.55","v":47575.000000000007},{"$f":"I1035*2*0.55","v":50655.000000000007},{"$f":"TRUNC(B1036/12*0.3)","v":671},{"$f":"TRUNC((B1036+C1036)/2/12*0.3)","v":719},{"$f":"TRUNC((D1036)/12*0.3)","v":863},{"$f":"TRUNC(((E1036+F1036)/2)/12*0.3)","v":996},{"$f":"TRUNC(G1036/12*0.3)","v":1112},{"$f":"TRUNC(((H1036+I1036)/2)/12*0.3)","v":1227}]
["Yuba60% AMI",{"$f":"B1035*2*0.6","v":29280},{"$f":"C1035*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Yuba65% AMI",{"$f":"B1035*2*0.65","v":31720},{"$f":"C1035*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Yuba70% AMI",{"$f":"B1035*2*0.7","v":34160},{"$f":"C1035*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Yuba75% AMI",{"$f":"B1035*2*0.75","v":36600},{"$f":"C1035*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Yuba80% AMI",{"$f":"B1035*2*0.8","v":39040},{"$f":"C1035*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Yuba90% AMI",{"$f":"B1035*2*0.9","v":43920},{"$f":"C1035*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Yuba100% AMI",{"$f":"B1035*2","v":48800},{"$f":"C1035*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"J1035*2","v":1220},{"$f":"K1035*2","v":1306},1570,1812,2022,2232]
["Yuba110% AMI",{"$f":"B1035*2*1.1","v":53680.000000000007},{"$f":"C1035*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(B1044/12*0.3)","v":1342},{"$f":"TRUNC((B1044+C1044)/2/12*0.3)","v":1438},{"$f":"TRUNC((D1044)/12*0.3)","v":1727},{"$f":"TRUNC(((E1044+F1044)/2)/12*0.3)","v":1993},{"$f":"TRUNC(G1044/12*0.3)","v":2224},{"$f":"TRUNC(((H1044+I1044)/2)/12*0.3)","v":2455}]
["Yuba120% AMI",{"$f":"B1035*2*1.2","v":58560},{"$f":"C1035*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]

{"sheet":"MTSP 50% Income Limits ","index":20,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["2021 HOME & NHTF","lim50_21p1","lim50_21p2","lim50_21p3","lim50_21p4","lim50_21p5","lim50_21p6","lim50_21p7","lim50_21p8"]
["Alameda",47950,54800,61650,68500,74000,79500,84950,90450]
["Alpine",28450,32500,36550,40600,43850,47100,50350,53600]
["Amador",27300,31200,35100,38950,42100,45200,48300,51450]
["Butte",24400,27900,31400,34850,37650,40450,43250,46050]
["Calaveras",28600,32700,36800,40850,44150,47400,50700,53950]
["Colusa",24400,27900,31400,34850,37650,40450,43250,46050]
["Contra Costa",47950,54800,61650,68500,74000,79500,84950,90450]
["Del Norte",24400,27900,31400,34850,37650,40450,43250,46050]
["El Dorado",31750,36250,40800,45300,48950,52550,56200,59800]
["Fresno",24400,27900,31400,34850,37650,40450,43250,46050]
["Glenn",24400,27900,31400,34850,37650,40450,43250,46050]
["Humboldt",24400,27900,31400,34850,37650,40450,43250,46050]
["Imperial",24400,27900,31400,34850,37650,40450,43250,46050]
["Inyo",25950,29650,33350,37050,40050,43000,45950,48950]
["Kern",24400,27900,31400,34850,37650,40450,43250,46050]
["Kings",24400,27900,31400,34850,37650,40450,43250,46050]
["Lake",24400,27900,31400,34850,37650,40450,43250,46050]
["Lassen",25300,28900,32500,36100,39000,41900,44800,47700]
["Los Angeles",41400,47300,53200,59100,63850,68600,73300,78050]
["Madera",24400,27900,31400,34850,37650,40450,43250,46050]
["Marin",63950,73100,82250,91350,98700,106000,113300,120600]
["Mariposa",24400,27900,31400,34850,37650,40450,43250,46050]
["Mendocino",25350,28950,32550,36150,39050,41950,44850,47750]
["Merced",24400,27900,31400,34850,37650,40450,43250,46050]
["Modoc",24400,27900,31400,34850,37650,40450,43250,46050]
["Mono",27650,31600,35550,39450,42650,45800,48950,52100]
["Monterey",35600,40700,45800,50850,54950,59000,63100,67150]
["Napa",39800,45500,51200,56850,61400,65950,70500,75050]
["Nevada",31450,35950,40450,44900,48500,52100,55700,59300]
["Orange",47100,53800,60550,67250,72650,78050,83400,88800]
["Placer",31750,36250,40800,45300,48950,52550,56200,59800]
["Plumas",25600,29250,32900,36550,39500,42400,45350,48250]
["Riverside",27650,31600,35550,39500,42700,45850,49000,52150]
["Sacramento",31750,36250,40800,45300,48950,52550,56200,59800]
["San Benito",34200,39050,43950,48800,52750,56650,60550,64450]
["San Bernardino",27650,31600,35550,39500,42700,45850,49000,52150]
["San Diego",42450,48500,54550,60600,65450,70300,75150,80000]
["San Francisco",63950,73100,82250,91350,98700,106000,113300,120600]
["San Joaquin",25900,29600,33300,37000,40000,42950,45900,48850]
["San Luis Obispo",34250,39150,44050,48900,52850,56750,60650,64550]
["San Mateo",63950,73100,82250,91350,98700,106000,113300,120600]
["Santa Barbara",43750,50000,56250,62450,67450,72450,77450,82450]
["Santa Clara",58000,66300,74600,82850,89500,96150,102750,109400]
["Santa Cruz",48650,55600,62550,69500,75100,80650,86200,91750]
["Shasta",24850,28400,31950,35500,38350,41200,44050,46900]
["Sierra",29600,33800,38050,42250,45650,49050,52400,55800]
["Siskiyou",24400,27900,31400,34850,37650,40450,43250,46050]
["Solano",34000,38850,43700,48550,52450,56350,60250,64100]
["Sonoma",40750,46550,52350,58150,62850,67500,72150,76800]
["Stanislaus",25000,28550,32100,35650,38550,41400,44250,47100]
["Sutter",24400,27900,31400,34850,37650,40450,43250,46050]
["Tehama",24400,27900,31400,34850,37650,40450,43250,46050]
["Trinity",24400,27900,31400,34850,37650,40450,43250,46050]
["Tulare",24400,27900,31400,34850,37650,40450,43250,46050]
["Tuolumne",26050,29800,33500,37200,40200,43200,46150,49150]
["Ventura",39250,44850,50450,56050,60550,65050,69550,74000]
["Yolo",31050,35450,39900,44300,47850,51400,54950,58500]
["Yuba",24400,27900,31400,34850,37650,40450,43250,46050]

{"sheet":"Dropdowns","index":21,"n_rows":120,"n_cols":14,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
["No","Non-profit Developer","Locality","Employment Centers","City","Alameda","Northern","single story","Fixed for Term","Interest Only","Fully Amortized","no","an area designated in the Program application that is a contiguous area located within an Urbanized Area (i) that has been previously developed, or where at least 75 percent of the perimeter of the area adjoins parcels that are developed with Urban Uses, and (ii) in which at least one development application has been approved or is pending approval for a residential or mixed-use residential project that meets the definition and criteria in this section for a QIP.","Fully Amortized"]
["Yes, at least 75% of the area included within QIP was previously improved or used for any use other than Open Space, agriculture, forestry or mining waste storage","For-profit Developer","Public Housing Authority","Retail Center","County","Alpine","Northern","town-house","Fixed with Reset","Deferred","Amortized with Call","(A) A general plan, or general plan amendment, adopted per Gov. Code §65300.","a residential or mixed-use residential development project designated in the Program application that is located within an Urbanized Area on a site that has been previously developed, or on a vacant site where at least 75 percent of the perimeter of the site adjoins parcels that are developed with Urban Uses. A property is adjoining the side of a project site if the property is separated from the project site only by an improved public right-of-way.","Amortized with Call"]
["Yes, at least 75% of QIP perimeter adjoining parcels are developed with Urban Uses or QIP is separated from parcels that are developed with Urban Uses only by an improved public right-of-way",null,"Redevelopment Successory Agency","Public Park","City/County","Amador","Northern","mid-rise buildings","Fixed, then Variable","None","Residual Receipts","(B) A project area redevelopment plan adopted pursuant to the Health and Safety Code §33330.",null,"Residual Receipts"]
["Yes, at least 50% of the perimeter adjoining parcels developed with Urban Uses AND at least 50% of the area within the QIP was previously developed",null,"Transit Agency or Transit Operator","Public School/College","Community Service District","Butte","Northern","high-rise buildings","Variable","Other","Deferred","(C) A regional blueprint plan as defined in the California Regional Blueprint Planning Program administered by the Business, Transportation and Housing Agency, or a regional plan as defined in the Government Code section §65060.7.",null,"Deferred"]
[null,null,"Regional Transportation Planning Agency (RTPA)","Special Needs","State","Calaveras","Northern",null,"Other",null,"Interest Only",null,null,"Not Yet Known"]
[null,null,"Local Transportation Commissions","Senior Services","National","Colusa","Northern",null,null,null,"Fixed to Float",null,null,"None"]
[null,null,"Congestion Management Agencies",null,"Private (full public access)","Contra Costa","Northern",null,null,null,"Partial Int. Only",null,null,"Interest Only"]
[null,null,"Joint Powers Authority (JPA)",null,null,"Del Norte","Northern",null,null,null,null,null,null,"Fixed to Float"]
[null,null,"School District",null,null,"El Dorado","Northern",null,null,null,null,null,null,"Partial Int. Only"]
[null,null,"Facilites District",null,null,"Fresno","Central",null,null,null,null,null,null,"Other"]
[null,null,"University or Community College District",null,null,"Glenn","Northern"]
[null,null,"Developer",null,null,"Humboldt","Northern"]
[null,null,"Program Operator",null,null,"Imperial","Northern"]
[null,null,null,null,null,"Inyo","Northern"]
[null,null,null,null,null,"Kern","Southern"]
[null,null,null,null,null,"Kings","Northern"]
[null,null,null,null,null,"Lake","Northern"]
[null,null,null,null,null,"Lassen","Northern"]
[null,null,null,null,null,"Los Angeles","Southern"]
[null,null,null,null,null,"Madera","Northern"]
[null,null,null,null,null,"Marin","Northern"]
[null,null,null,null,null,"Mariposa","Northern"]
[null,null,null,null,null,"Mendocino","Northern"]
[null,null,null,null,null,"Merced","Central"]
[null,null,null,null,null,"Modoc","Northern"]
[null,null,null,null,null,"Mono","Northern"]
[null,null,null,null,null,"Monterey","Northern"]
[null,null,null,null,null,"Napa","Northern"]
[null,null,null,null,null,"Nevada","Northern"]
[null,null,null,null,null,"Orange","Southern"]
[null,null,null,null,null,"Placer","Northern"]
[null,null,null,null,null,"Plumas","Northern"]
[null,null,null,null,null,"Riverside","Southern"]
[null,null,null,null,null,"Sacramento","Northern"]
[null,null,null,null,null,"San Benito","Northern"]
[null,null,null,null,null,"San Bernardino","Southern"]
[null,null,null,null,null,"San Diego","Southern"]
[null,null,null,null,null,"San Francisco","Northern"]
[null,null,null,null,null,"San Joaquin","Central"]
[null,null,null,null,null,"San Luis Obispo","Southern"]
[null,null,null,null,null,"San Mateo","Northern"]
[null,null,null,null,null,"Santa Barbara","Southern"]
[null,null,null,null,null,"Santa Clara","Northern"]
[null,null,null,null,null,"Santa Cruz","Northern"]
[null,null,null,null,null,"Shasta","Northern"]
[null,null,null,null,null,"Sierra","Northern"]
[null,null,null,null,null,"Siskiyou","Northern"]
[null,null,null,null,null,"Solano","Northern"]
[null,null,null,null,null,"Sonoma","Northern"]
[null,null,null,null,null,"Stanislaus","Central"]
[null,null,null,null,null,"Sutter","Northern"]
[null,null,null,null,null,"Tehama","Northern"]
[null,null,null,null,null,"Trinity","Northern"]
[null,null,null,null,null,"Tulare","Central"]
[null,null,null,null,null,"Tuolumne","Northern"]
[null,null,null,null,null,"Ventura","Southern"]
[null,null,null,null,null,"Yolo","Northern"]
[null,null,null,null,null,"Yuba","Northern"]
[]
[]
[]
["County","CoC ","CoC#","CoC PIT",null,"Target Population","Supportive Services"]
["Alameda","Oakland/Alameda County CoC","CA-502",8022,null,"Chronically homeless or is Homeless and a High-cost health user upon initial eligibility","Case management","(2) For projects utilizing 9% competitive low-income housing tax credits, 0.375 points will be awarded for each full 5 percentage point increment above 50%. For example, an application proposing other funds equal to 100% of the NHTF funds will receive 3.75 points up to 10 Points Max. "]
["Alpine","Inyo, Mono, Alpine Counties CoC","CA-613",214,null,"Medi-Cal beneficiary","Peer support activities","(3) For other projects not utilizing 9% competitive low-income housing tax credits, 0.75 points will be awarded for each 5 percentage point increment above 50% up to 10 Points Max."]
["Amador","Amador, Calaveras, Tuolumne and Mariposa Counties CoC","CA-526",845,null,"Eligible for Supplemental Security Income","Mental health care"]
["Butte","Chico/Paradise/Butte County CoC","CA-519",1266,null,"Eligible to receive services under a program providing services promoting housing stability","Substance use services"]
["Calaveras","Amador, Calaveras, Tuolumne and Mariposa Counties CoC","CA-526",845,null,"Likely to improve his or her health conditions with Supportive housing","Linkage to physical health care"]
["Colusa","Colusa, Glenn, Trinity Counties CoC","CA-523",192,null,null,"Benefits counseling and advocacy"]
["Contra Costa","Richmond/Contra Costa County CoC","CA-505",2295,null,null,"Basic housing retention skills"]
["Del Norte","Redding/Shasta, Siskiyou, Lassen, Plumas, Del Norte, Modoc, Sierra Counties CoC","CA-516",1349,null,null,"Services for co-occurring mental and physical disabilities"]
["El Dorado","El Dorado County CoC","CA-525",613,null,null,"Recreational and social activities"]
["Fresno","Fresno/Madera County CoC","CA-514",2508,null,null,"Educational services"]
["Glenn","Colusa, Glenn, Trinity Counties CoC","CA-523",192,null,null,"Employment services"]
["Humboldt","Humboldt County CoC","CA-522",1702,null,null,"Access to other services"]
["Imperial","Imperial County CoC","CA-613",1413]
["Inyo","Inyo, Mono, Alpine Counties CoC","CA-613",214]
["Kern","Bakersfield/Kern County CoC","CA-604",1330]
["Kings","Visalia, Kings, Tulare Counties CoC","CA-518",1064]
["Lake","Lake County CoC","CA-529",408]
["Lassen","Redding/Shasta, Siskiyou, Lassen, Plumas, Del Norte, Modoc, Sierra Counties CoC","CA-516",1349]
["Los Angeles","Los Angeles City & County CoC","CA-600",56257]
["Madera","Fresno/Madera County CoC","CA-514",2508]
["Marin","Marin County CoC","CA-507",1034]
["Mariposa","Amador, Calaveras, Tuolumne and Mariposa Counties CoC","CA-526",845]
["Mendocino","Mendocino County CoC","CA-509",785]
["Merced","Merced City & County CoC","CA-520",608]
["Modoc","Redding/Shasta, Siskiyou, Lassen, Plumas, Del Norte, Modoc, Sierra Counties CoC","CA-516",1349]
["Mono","Inyo, Mono, Alpine Counties CoC","CA-613",214]
["Monterey","Salinas/Monterey, San Benito Counties CoC","CA-506",2704]
["Napa","Napa City & County CoC","CA-517",322]
["Nevada","Nevada County CoC","CA-531",415]
["Orange","Santa Ana/Anaheim/Orange County CoC","CA-602",6860]
["Placer","Roseville/Rocklin/Placer CoC","CA-515",617]
["Plumas","Redding/Shasta, Siskiyou, Lassen, Plumas, Del Norte, Modoc, Sierra Counties CoC","CA-516",1349]
["Riverside","Riverside City & County CoC","CA-608",2811]
["Sacramento","Sacramento City & County CoC","CA-503",5561]
["San Benito","Salinas/Monterey, San Benito Counties CoC","CA-506",2704]
["San Bernardino","San Bernardino City & County CoC","CA-609",2607]
["San Diego","San Diego City and County CoC","CA-601",8102]
["San Francisco","San Francisco CoC","CA-501",8035]
["San Joaquin","Stockton/San Joaquin County CoC","CA-511",2631]
["San Luis Obispo","San Luis Obispo County CoC","CA-614",1483]
["San Mateo","Daly/San Mateo County CoC","CA-512",1512]
["Santa Barbara","Santa Maria/Santa Barbara County CoC","CA-603",1803]
["Santa Clara","San Jose/Santa Clara City & County CoC","CA-500",9706]
["Santa Cruz","Watsonville/Santa Cruz City & County CoC","CA-508",2167]
["Shasta","Redding/Shasta, Siskiyou, Lassen, Plumas, Del Norte, Modoc, Sierra Counties CoC","CA-516",1349]
["Sierra","Redding/Shasta, Siskiyou, Lassen, Plumas, Del Norte, Modoc, Sierra Counties CoC","CA-516",1349]
["Siskiyou","Redding/Shasta, Siskiyou, Lassen, Plumas, Del Norte, Modoc, Sierra Counties CoC","CA-516",1349]
["Solano","Vallejo/Solano County CoC","CA-518",1151]
["Sonoma","Santa Rosa/Petaluma/Sonoma County CoC","CA-504",2951]
["Stanislaus","Turlock/Modesto/Stanislaus County CoC","CA-510",1923]
["Sutter","Yuba City & County/Sutter County CoC","CA-524",721]
["Tehama","Tehama County CoC","CA-527",288]
["Trinity","Colusa, Glenn, Trinity Counties CoC","CA-523",192]
["Tulare","Visalia, Kings, Tulare Counties CoC","CA-518",1064]
["Tuolumne","Amador, Calaveras, Tuolumne and Mariposa Counties CoC","CA-526",845]
["Ventura","Oxnard/San Buenaventura/Ventura County CoC","CA-611",1669]
["Yolo","Davis/Woodland/Yolo County CoC","CA-521",655]
["Yuba","Yuba City & County/Sutter County CoC","CA-524",721]

{"sheet":"HHC COSR PU Amounts","index":22,"n_rows":233,"n_cols":11,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
["Level*","Efficiency","1 BR","2 BR","3 BR","4+ BR","Efficiency","1 BR","2 BR","3 BR","4+ BR"]
["ALAMEDA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["ALAMEDA25%",152399,153407,156865,159890,162627,206880,207888,211346,214371,217108]
["ALAMEDA20%",167956,170117,176887,183081,188411,222437,224598,231368,237562,242892]
["ALAMEDA15%",183657,186971,197054,206273,214339,238138,241452,251535,260754,268820]
["ALPINE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["ALPINE25%",146781,147502,149662,151823,153407,201262,201983,204143,206304,207888]
["ALPINE20%",156865,158305,162627,166804,170117,211346,212786,217108,221285,224598]
["ALPINE15%",166948,169109,175591,181785,186971,221429,223590,230072,236266,241452]
["AMADOR30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["AMADOR25%",145917,146493,148510,150382,151967,200398,200974,202991,204863,206448]
["AMADOR20%",155136,156432,160322,164067,167236,209617,210913,214803,218548,221717]
["AMADOR15%",164355,166228,172134,177751,182505,218836,220709,226615,232232,236986]
["BUTTE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["BUTTE25%",145053,145773,147502,149230,150671,199534,200254,201983,203711,205152]
["BUTTE20%",153407,154704,158305,161618,164499,207888,209185,212786,216099,218980]
["BUTTE15%",161906,163635,169109,174150,178472,216387,218116,223590,228631,232953]
["CALAVERAS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["CALAVERAS25%",146205,146925,148942,150815,152399,200686,201406,203423,205296,206880]
["CALAVERAS20%",155712,157153,161042,164931,168100,210193,211634,215523,219412,222581]
["CALAVERAS15%",165219,167236,173286,179048,183946,219700,221717,227767,233529,238427]
["COLUSA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["COLUSA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["COLUSA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["COLUSA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["CONTRA COSTA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["CONTRA COSTA25%",152399,153407,156865,159890,162627,206880,207888,211346,214371,217108]
["CONTRA COSTA20%",167956,170117,176887,183081,188411,222437,224598,231368,237562,242892]
["CONTRA COSTA15%",183657,186971,197054,206273,214339,238138,241452,251535,260754,268820]
["DEL NORTE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["DEL NORTE25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["DEL NORTE20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["DEL NORTE15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["EL DORADO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["EL DORADO25%",147213,147934,150238,152399,154128,201694,202415,204719,206880,208609]
["EL DORADO20%",157729,159313,163779,168100,171557,212210,213794,218260,222581,226038]
["EL DORADO15%",168388,170549,177319,183657,189131,222869,225030,231800,238138,243612]
["FRESNO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["FRESNO25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["FRESNO20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["FRESNO15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["GLENN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["GLENN25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["GLENN20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["GLENN15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["HUMBOLDT30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["HUMBOLDT25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["HUMBOLDT20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["HUMBOLDT15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["IMPERIAL30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["IMPERIAL25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["IMPERIAL20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["IMPERIAL15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["INYO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["INYO25%",145773,146637,148510,150382,151967,200254,201118,202991,204863,206448]
["INYO20%",154992,156432,160322,163923,167092,209473,210913,214803,218404,221573]
["INYO15%",164211,166228,172134,177607,182361,218692,220709,226615,232088,236842]
["KERN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["KERN25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["KERN20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["KERN15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["KINGS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["KINGS25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["KINGS20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["KINGS15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["LAKE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["LAKE25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["LAKE20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["LAKE15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["LASSEN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["LASSEN25%",145341,145917,147790,149374,150959,199822,200398,202271,203855,205440]
["LASSEN20%",153984,155136,158881,162194,165219,208465,209617,213362,216675,219700]
["LASSEN15%",162627,164355,169973,175015,179480,217108,218836,224454,229496,233961]
["LOS ANGELES30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["LOS ANGELES25%",149950,150815,153696,156288,158593,204431,205296,208177,210769,213074]
["LOS ANGELES20%",163059,164931,170549,175735,180344,217540,219412,225030,230216,234825]
["LOS ANGELES15%",176167,179048,187547,195325,202240,230648,233529,242028,249806,256721]
["MADERA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MADERA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MADERA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MADERA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MARIN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MARIN25%",157009,158593,162915,166948,170405,211490,213074,217396,221429,224886]
["MARIN20%",177319,180344,188987,197054,203968,231800,234825,243468,251535,258449]
["MARIN15%",197630,202095,215060,227304,237675,252111,256576,269541,281785,292156]
["MARIPOSA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MARIPOSA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MARIPOSA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MARIPOSA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MENDOCINO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MENDOCINO25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MENDOCINO20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MENDOCINO15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MERCED30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MERCED25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MERCED20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MERCED15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MODOC30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MODOC25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["MODOC20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["MODOC15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["MONO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MONO25%",146493,147213,149374,151247,152975,200974,201694,203855,205728,207456]
["MONO20%",156288,157729,161906,165796,169253,210769,212210,216387,220277,223734]
["MONO15%",166228,168244,174582,180488,185530,220709,222725,229063,234969,240011]
["MONTEREY30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["MONTEREY25%",147934,148798,151247,153552,155424,202415,203279,205728,208033,209905]
["MONTEREY20%",159313,160898,165796,170261,174150,213794,215379,220277,224742,228631]
["MONTEREY15%",170693,173142,180344,187115,193020,225174,227623,234825,241596,247501]
["NAPA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["NAPA25%",149374,150382,152975,155568,157585,203855,204863,207456,210049,212066]
["NAPA20%",162050,163923,169253,174294,178616,216531,218404,223734,228775,233097]
["NAPA15%",174726,177463,185530,193165,199647,229207,231944,240011,247646,254128]
["NEVADA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["NEVADA25%",146781,147502,149662,151535,153263,201262,201983,204143,206016,207744]
["NEVADA20%",156721,158161,162482,166516,169973,211202,212642,216963,220997,224454]
["NEVADA15%",166804,168965,175447,181497,186682,221285,223446,229928,235978,241163]
["ORANGE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["ORANGE25%",151679,152687,155856,158881,161474,206160,207168,210337,213362,215955]
["ORANGE20%",166660,168677,175159,181065,186250,221141,223158,229640,235546,240731]
["ORANGE15%",181641,184810,194461,203392,211026,236122,239291,248942,257873,265507]
["PLACER30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["PLACER25%",147213,147934,150238,152399,154128,201694,202415,204719,206880,208609]
["PLACER20%",157729,159313,163779,168100,171557,212210,213794,218260,222581,226038]
["PLACER15%",168388,170549,177319,183657,189131,222869,225030,231800,238138,243612]
["PLUMAS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["PLUMAS25%",145485,146061,148078,149806,151247,199966,200542,202559,204287,205728]
["PLUMAS20%",154272,155424,159313,162771,165796,208753,209905,213794,217252,220277]
["PLUMAS15%",163059,164931,170549,175879,180344,217540,219412,225030,230360,234825]
["RIVERSIDE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["RIVERSIDE25%",145773,146493,148366,150238,151679,200254,200974,202847,204719,206160]
["RIVERSIDE20%",154848,156144,160034,163635,166660,209329,210625,214515,218116,221141]
["RIVERSIDE15%",163923,165796,171701,177031,181641,218404,220277,226182,231512,236122]
["SACRAMENTO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SACRAMENTO25%",147213,147934,150238,152399,154128,201694,202415,204719,206880,208609]
["SACRAMENTO20%",157729,159313,163779,168100,171557,212210,213794,218260,222581,226038]
["SACRAMENTO15%",168388,170549,177319,183657,189131,222869,225030,231800,238138,243612]
["SAN BENITO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN BENITO25%",149518,150382,153263,155712,158017,203999,204863,207744,210193,212498]
["SAN BENITO20%",162338,164211,169685,174871,179336,216819,218692,224166,229352,233817]
["SAN BENITO15%",175303,178040,186250,194029,200655,229784,232521,240731,248510,255136]
["SAN BERNARDINO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN BERNARDINO25%",145773,146493,148366,150238,151679,200254,200974,202847,204719,206160]
["SAN BERNARDINO20%",154848,156144,160034,163635,166660,209329,210625,214515,218116,221141]
["SAN BERNARDINO15%",163923,165796,171701,177031,181641,218404,220277,226182,231512,236122]
["SAN DIEGO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN DIEGO25%",150094,151103,154128,156721,159025,204575,205584,208609,211202,213506]
["SAN DIEGO20%",163635,165507,171413,176743,181353,218116,219988,225894,231224,235834]
["SAN DIEGO15%",177175,180056,188699,196766,203824,231656,234537,243180,251247,258305]
["SAN FRANCISCO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN FRANCISCO25%",157009,158593,162915,166948,170405,211490,213074,217396,221429,224886]
["SAN FRANCISCO20%",177319,180344,188987,197054,203968,231800,234825,243468,251535,258449]
["SAN FRANCISCO15%",197630,202095,215060,227304,237675,252111,256576,269541,281785,292156]
["SAN JOAQUIN30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN JOAQUIN25%",145485,146061,148078,149806,151391,199966,200542,202559,204287,205872]
["SAN JOAQUIN20%",154272,155568,159313,162915,165940,208753,210049,213794,217396,220421]
["SAN JOAQUIN15%",163203,165075,170693,176023,180632,217684,219556,225174,230504,235113]
["SAN LUIS OBISPO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN LUIS OBISPO25%",148078,148942,151247,153552,155568,202559,203423,205728,208033,210049]
["SAN LUIS OBISPO20%",159313,161042,165796,170405,174294,213794,215523,220277,224886,228775]
["SAN LUIS OBISPO15%",170693,173142,180488,187259,193020,225174,227623,234969,241740,247501]
["SAN MATEO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SAN MATEO25%",157009,158593,162915,166948,170405,211490,213074,217396,221429,224886]
["SAN MATEO20%",177319,180344,188987,197054,203968,231800,234825,243468,251535,258449]
["SAN MATEO15%",197630,202095,215060,227304,237675,252111,256576,269541,281785,292156]
["SANTA BARBARA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SANTA BARBARA25%",150527,151679,154560,157297,159746,205008,206160,209041,211778,214227]
["SANTA BARBARA20%",164499,166516,172422,178040,182793,218980,220997,226903,232521,237274]
["SANTA BARBARA15%",178472,181497,190284,198638,205841,232953,235978,244765,253119,260322]
["SANTA CLARA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SANTA CLARA25%",155136,156432,160322,164067,167236,209617,210913,214803,218548,221717]
["SANTA CLARA20%",173574,176167,184090,191436,197774,228055,230648,238571,245917,252255]
["SANTA CLARA15%",192012,196045,207857,218949,228456,246493,250526,262338,273430,282937]
["SANTA CRUZ30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SANTA CRUZ25%",152255,153263,156577,159746,162338,206736,207744,211058,214227,216819]
["SANTA CRUZ20%",167668,169829,176455,182649,187979,222149,224310,230936,237130,242460]
["SANTA CRUZ15%",183081,186394,196334,205697,213619,237562,240875,250815,260178,268100]
["SHASTA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SHASTA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["SHASTA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["SHASTA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["SIERRA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SIERRA25%",146205,146925,148942,150815,152543,200686,201406,203423,205296,207024]
["SIERRA20%",155712,157009,161186,164931,168244,210193,211490,215667,219412,222725]
["SIERRA15%",165219,167236,173430,179048,183946,219700,221717,227911,233529,238427]
["SISKIYOU30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SISKIYOU25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["SISKIYOU20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["SISKIYOU15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["SOLANO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SOLANO25%",147502,148366,150671,152687,154704,201983,202847,205152,207168,209185]
["SOLANO20%",158305,159890,164499,168821,172566,212786,214371,218980,223302,227047]
["SOLANO15%",169109,171413,178472,184810,190428,223590,225894,232953,239291,244909]
["SONOMA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SONOMA25%",150382,151247,154272,156865,159169,204863,205728,208753,211346,213650]
["SONOMA20%",163923,165796,171701,177175,181785,218404,220277,226182,231656,236266]
["SONOMA15%",177607,180488,189275,197342,204400,232088,234969,243756,251823,258881]
["STANISLAUS30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["STANISLAUS25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["STANISLAUS20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["STANISLAUS15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["SUTTER30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["SUTTER25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["SUTTER20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["SUTTER15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TEHAMA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TEHAMA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["TEHAMA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["TEHAMA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TRINITY30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TRINITY25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["TRINITY20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["TRINITY15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TULARE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TULARE25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["TULARE20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["TULARE15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]
["TUOLUMNE30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["TUOLUMNE25%",145053,145485,147358,148942,150527,199534,199966,201839,203423,205008]
["TUOLUMNE20%",153263,154416,158017,161330,164211,207744,208897,212498,215811,218692]
["TUOLUMNE15%",161618,163347,168677,173574,177896,216099,217828,223158,228055,232377]
["VENTURA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["VENTURA25%",149806,150815,153696,156288,158593,204287,205296,208177,210769,213074]
["VENTURA20%",163059,164931,170549,175879,180344,217540,219412,225030,230360,234825]
["VENTURA15%",176311,179048,187547,195469,202240,230792,233529,242028,249950,256721]
["YOLO30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["YOLO25%",147790,148654,150959,153119,155136,202271,203135,205440,207600,209617]
["YOLO20%",158881,160466,165219,169541,173430,213362,214947,219700,224022,227911]
["YOLO15%",169973,172422,179480,186106,191868,224454,226903,233961,240587,246349]
["YUBA30%",136698,136698,136698,136698,136698,191179,191179,191179,191179,191179]
["YUBA25%",144909,145341,147213,148798,150238,199390,199822,201694,203279,204719]
["YUBA20%",152975,154128,157729,160898,163779,207456,208609,212210,215379,218260]
["YUBA15%",161186,162915,168244,173142,177319,215667,217396,222725,227623,231800]