{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["IIG Coverpage","Overview","Applicant Documents","Narrative ","Max Funds and Unit Mix","Eligibility and Threshold","Dev Sources","Dev Budget","Operating","Cash Flow","Env & Land Use Verification","QIP Scoring","QIA Scoring","Certification & Legal","Application Support","Upload Checklists","Unit Des Table","Rent Limits","Dropdowns"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":1389,"comments":12,"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":"IIG Coverpage","index":0,"n_rows":38,"n_cols":2,"rows_kept":38,"cut":false,"hidden":false,"merged":[[41,0,41,22],[10,1,10,2],[37,0,37,22],[38,0,38,22],[39,0,39,22],[40,0,40,22],[2,0,2,22],[5,0,5,22],[8,0,9,22],[24,0,24,22],[36,0,36,22],[25,0,25,22],[26,0,26,22],[27,0,27,22],[28,0,28,22],[29,0,29,22],[30,0,30,22],[31,0,31,22],[32,0,32,22],[33,0,33,22],[34,0,34,22],[35,0,35,22]]}
[]
[]
["Infill Infrastructure Grant Program"]
[]
[]
["Notice of Funding Availability (NOFA) May 12, 2021"]
[]
[]
["Qualifying Infill Area (QIA) and Qualifying Infill Project (QIP) Application"]
[]
["Rev.","2021-06-21"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State of California"]
["Governor Gavin Newsom"]
[]
["Lourdes Castro Ramirez, Secretary"]
["Business, Consumer Services and Housing Agency"]
[]
["Gustavo Velasquez, Director"]
["Department of Housing and Community Development"]
[]
[]
["2020 West El Camino Avenue, Suite 150"]
["Sacramento, CA 95833"]
["Phone: (916) 263-2771   "]
["Email: infill@hcd.ca.gov"]

{"sheet":"Overview","index":1,"n_rows":103,"n_cols":40,"rows_kept":103,"cut":false,"hidden":false,"merged":[[102,0,102,2],[102,3,102,10],[102,11,102,30],[102,31,102,35],[102,36,102,37],[13,0,13,2],[13,3,13,10],[13,11,13,30],[13,31,13,35],[13,36,13,37],[100,0,100,2],[100,3,100,10],[100,11,100,30],[100,31,100,35],[100,36,100,37],[101,0,101,2],[101,3,101,10],[101,11,101,30],[101,31,101,35],[101,36,101,37],[98,0,98,2],[98,3,98,10],[98,11,98,30],[98,31,98,35],[98,36,98,37],[99,0,99,2],[99,3,99,10],[99,11,99,30],[99,31,99,35],[99,36,99,37],[95,31,95,35],[95,36,95,37],[96,0,96,2],[96,3,96,10],[96,11,96,30],[96,31,96,35],[96,36,96,37],[97,0,97,2],[97,3,97,10],[97,11,97,30],[97,31,97,35],[97,36,97,37],[95,0,95,2],[95,3,95,10],[95,11,95,30],[86,0,86,2],[86,3,86,10],[86,11,86,30],[86,31,86,35],[86,36,86,37],[94,0,94,2],[94,3,94,10],[94,11,94,30],[94,31,94,35],[94,36,94,37],[88,3,88,21],[90,31,90,33],[88,22,88,24],[88,25,88,37],[91,3,91,11],[92,0,92,1],[92,2,92,20],[92,22,92,27],[92,28,92,29],[92,30,92,32],[92,34,92,37],[84,0,84,2],[84,3,84,10],[84,11,84,30],[84,31,84,35],[84,36,84,37],[85,0,85,2],[85,3,85,10],[85,11,85,30],[85,31,85,35],[85,36,85,37],[82,3,82,10],[82,11,82,30],[82,31,82,35],[82,36,82,37],[83,0,83,2],[83,3,83,10],[83,11,83,30],[83,31,83,35],[83,36,83,37],[76,30,76,32],[76,34,76,37],[66,8,66,12],[67,8,67,12],[68,8,68,12],[69,8,69,12],[66,36,66,37],[68,36,68,37],[69,36,69,37],[66,29,66,35],[67,29,67,35],[73,2,73,20],[73,34,73,37],[68,0,68,5],[66,0,66,5],[67,0,67,5],[69,0,69,5],[66,6,66,7],[66,20,66,21],[67,15,67,19],[72,25,72,37],[68,29,68,35],[69,29,69,35],[73,28,73,29],[72,3,72,21],[67,6,67,7],[68,6,68,7],[69,6,69,7],[74,24,74,30],[71,0,71,37],[73,0,73,1],[67,27,67,28],[68,22,68,26],[68,27,68,28],[72,0,72,2],[70,0,70,37],[72,22,72,24],[69,20,69,21],[74,3,74,11],[74,13,74,18],[67,36,67,37],[69,22,69,26],[69,27,69,28],[67,20,67,21],[10,14,10,18],[10,19,10,26],[10,27,10,29],[10,30,10,37],[43,1,46,11],[34,32,35,34],[34,35,35,37],[36,32,37,34],[36,35,37,37],[30,20,33,25],[12,0,12,35],[12,36,12,37],[30,32,31,34],[30,35,31,37],[32,32,33,34],[32,35,33,37],[18,0,21,0],[30,0,33,0],[18,20,21,25],[10,0,10,13],[30,26,33,28],[17,32,17,34],[17,35,17,37],[39,0,58,0],[9,0,9,13],[9,14,9,18],[9,19,9,26],[9,27,9,29],[9,30,9,37],[3,35,3,37],[5,0,5,16],[5,17,5,37],[6,0,6,35],[6,36,6,37],[7,0,7,13],[7,14,7,18],[7,19,7,26],[7,27,7,29],[7,30,7,37],[4,0,4,2],[4,3,4,19],[4,36,4,37],[4,26,4,29],[4,30,4,35],[4,20,4,25],[3,0,3,34],[1,0,1,37],[2,0,2,37],[16,0,16,7],[16,29,16,36],[16,8,16,28],[26,0,29,0],[26,1,29,6],[26,7,29,19],[26,20,29,25],[26,26,29,28],[26,29,29,31],[18,32,19,34],[20,32,21,34],[18,35,19,37],[20,35,21,37],[22,32,23,34],[22,35,23,37],[24,32,25,34],[24,35,25,37],[8,0,8,13],[8,14,8,18],[8,19,8,26],[8,27,8,29],[8,30,8,37],[0,35,0,37],[0,0,0,34],[17,7,17,19],[34,29,37,31],[30,29,33,31],[18,29,21,31],[34,7,37,19],[11,0,11,37],[15,0,15,37],[22,0,25,0],[22,1,25,6],[22,7,25,19],[22,20,25,25],[22,26,25,28],[22,29,25,31],[34,1,37,6],[14,0,14,37],[34,0,37,0],[34,20,37,25],[17,1,17,6],[17,20,17,25],[17,26,17,28],[17,29,17,31],[18,7,21,19],[51,12,54,37],[55,1,58,11],[55,12,58,37],[39,1,42,11],[89,0,89,1],[90,24,90,30],[91,13,91,19],[91,20,91,22],[75,3,75,11],[89,2,89,20],[89,22,89,27],[89,28,89,29],[89,30,89,32],[90,0,90,2],[90,3,90,11],[91,0,91,2],[76,2,76,20],[88,0,88,2],[91,23,91,29],[91,30,91,32],[91,33,91,37],[89,34,89,37],[73,22,73,27],[73,30,73,32],[76,0,76,1],[87,0,87,37],[74,0,74,2],[76,22,76,27],[90,13,90,18],[90,19,90,23],[74,19,74,23],[74,31,74,33],[74,34,74,37],[90,34,90,37],[75,13,75,19],[75,20,75,22],[75,23,75,29],[75,0,75,2],[75,30,75,32],[75,33,75,37],[76,28,76,29],[78,0,78,2],[78,3,78,10],[78,11,78,30],[78,31,78,35],[78,36,78,37],[79,0,79,2],[79,3,79,10],[66,13,66,14],[67,13,67,14],[68,13,68,14],[69,13,69,14],[68,15,68,19],[68,20,68,21],[69,15,69,19],[66,22,66,26],[66,27,66,28],[67,22,67,26],[66,15,66,19],[18,1,21,6],[34,26,37,28],[38,12,38,37],[39,12,42,37],[38,1,38,11],[18,26,21,28],[26,35,27,37],[28,32,29,34],[28,35,29,37],[26,32,27,34],[65,0,65,37],[59,11,59,12],[60,0,60,28],[60,29,60,37],[61,29,61,37],[30,7,33,19],[43,12,46,37],[47,1,50,11],[47,12,50,37],[30,1,33,6],[59,0,59,10],[59,13,59,37],[61,0,61,28],[62,0,62,28],[63,0,63,14],[63,15,63,18],[63,19,63,33],[62,29,62,37],[63,34,63,37],[64,0,64,14],[64,15,64,18],[64,19,64,33],[64,34,64,37],[51,1,54,11],[77,0,77,2],[77,3,77,10],[77,11,77,30],[77,31,77,35],[77,36,77,37],[93,0,93,2],[93,3,93,10],[93,11,93,30],[93,31,93,35],[93,36,93,37],[79,11,79,30],[79,31,79,35],[79,36,79,37],[80,0,80,2],[80,3,80,10],[80,11,80,30],[80,31,80,35],[80,36,80,37],[81,0,81,2],[81,3,81,10],[81,11,81,30],[81,31,81,35],[81,36,81,37],[82,0,82,2]]}
[{"$f":"CONCATENATE(Overview!D5,\" Overview\")","v":" Overview"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["When opening this file, a yellow banner at the top may appear with a button that says \"Enable Editing\". It is essential that you click this box so that the macros are enabled. Enabling macros is necessary for full worksheet functionality. Macros may not work with Microsoft's Excel version for Apple Mac."]
["Orange shaded areas are documents that must be submitted to HCD and/or uploaded to FAAST. Click here for FAAST upload instructions and user manual."]
["Are you applying for funds for a Capital Improvement Project (CIP) within a Qualifying Infill Area (QIA) or for a Qualified Infill Project (QIP)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QIA"]
[{"$f":"IF(AJ4=\"QIA\",\"QIA Name:\",\"QIP Name:\")","v":"QIP Name:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ4=\"QIA\",\"County QIA is located:\",\"County QIP is located:\")","v":"County QIP is located:"},null,null,null,null,null,null,null,null,null,"Geographic Region:",null,null,null,null,null,{"$f":"IF(AA5=\"\",\"\",VLOOKUP(Overview!AA5,Dropdowns!F1:G58,2))","v":""},null,"QIP"]
[{"$f":"IF(AJ4=\"QIA\",\"If QIA or QIP is also known under another name(s) or was formerly known under another name(s), provide the name(s).\",\"If the QIP is also known under another name(s) or was formerly known under another name(s), provide the name(s).\")","v":"If the QIP is also known under another name(s) or was formerly known under another name(s), provide the name(s)."}]
["Have you applied, do you plan to apply, or has the CIP, QIA or QIP been awarded other HCD program funds?"]
["Other HCD Program(s) Name(s):",null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Amount",null,null,null,null,"Funding Status",null,null,null,null,null,null,null,"NOFA Date",null,null," Award Date/Expected Award Date"]
[]
[]
[]
["Project or Area Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ4=\"QIA\",\"§302(aa)\",IF(AJ4=\"QIP\",\"§302(bb)\",\"\"))","v":""}]
[{"$f":"IF(AJ4=\"\",\"\",CONCATENATE(\"Does the \",AJ4,\" meet the definition and requirements in \",AN12,\" - \",AN13))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN12=\"§302(z)\",Dropdowns!M1,IF(AN12=\"§302(aa)\",Dropdowns!M2,\"\"))","v":""}]
["File Name",null,null,"Site Plan",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"§308(a)(1) Provide documentation of compliance with \",AN12,\" certified by a California State-licensed professional such as an engineer, surveyor, or landscape architect.\")","v":"§308(a)(1) Provide documentation of compliance with  certified by a California State-licensed professional such as an engineer, surveyor, or landscape architect."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["QIA - Provide the description of the Project Area including the designated housing within the QIA."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN12=\"d1\",Dropdowns!M1,IF(AN12=\"d2\",Dropdowns!M2,IF(AN12=\"31\",Dropdowns!M3,IF(AN12=\"d2\",Dropdowns!M4,\"\"))))","v":""}]
["QIA - include all info for all QIPs.",null,null,null,null,null,null,null,"For all QIA attachments, clearly identify and label the \"Required QIP\" documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docs identified for Required QIP?"]
[null,"QIP Name",null,null,null,null,null,"QIP (Describe unit mix and tenant population)",null,null,null,null,null,null,null,null,null,null,null,null,"QIP Address",null,null,null,null,null,"QIP City",null,null,"QIP Zip",null,null,"Census Tract",null,null,"APN"]
[{"$f":"IF(AJ4=\"QIP\",\"QIP\",\"Required QIP #1\")","v":"Required QIP #1"}]
[]
[]
[]
["QIP #2"]
[]
[]
[]
["QIP #3"]
[]
[]
[]
["QIP #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,"(1) Nonprofit Developer of a QIP"]
["QIP #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,"(1) Black, Indigenous, and Other People of Color - Nonprofit Developer of a QIP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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) For-profit Developer of a QIP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) City that has jurisdiction over the QIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) County that has jurisdiction over the QIA"]
[null,"QIP(s) Names that CIP will support",null,null,null,null,null,null,null,null,null,null,"Related CIP Description and Scope §304",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) City and county that have jurisdiction over the QIA"]
["CIP(s) (identify all if more than one)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Public housing authority that has jurisdiction over the QIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Redevelopment agency and/or successor agency that has jurisdiction over the QIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) City that has jurisdiction over the QIA applying jointly with an \"owners' association\"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) County that has jurisdiction over the QIA applying jointly with an \"owners' association\"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) City and county that have jurisdiction over the QIA applying jointly with an \"owners' association\"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Public housing authority that has jurisdiction over the QIA applying jointly with an \"owners' association\"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Redevelopment agency and/or successor agency that has jurisdiction over the QIA applying jointly with an \"owners' association\"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Duly constituted governing body of an Indian reservation or rancheria that has jurisdiction over the QIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Tribally Designated Housing Entity that is the Developer of the QIP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF(AJ4=\"QIP\",\"Is the QIP a scattered site project?\",\"Is the required QIP a scattered site project?\")","v":"Is the required QIP a scattered site project?"},null,null,null,null,null,null,null,null,null,null,null,null,"If yes, complete the section below:"]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeowner or Rental"]
[]
[]
[{"$f":"IF(AJ4=\"QIA\",\"Required QIP - Total Land Area in Acres:\",\"QIP - Total Land Area in Acres:\")","v":"QIP - Total Land Area in Acres:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ4=\"QIA\",\"Other QIP(s) - Total Land Area in Acres:\",\"\")","v":""}]
[{"$f":"IF(AJ4=\"QIA\",\"Required QIP - Commercial Square Feet\",\"QIP - Commercial Square Feet\")","v":"QIP - Commercial Square Feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ4=\"QIA\",\"Other QIP(s) - Commercial Square Feet\",\"\")","v":""}]
[{"$f":"IF(AJ4=\"QIP\",\"Amenities within the QIP\",\"Amenities within the required QIP\")","v":"Amenities within the required QIP"}]
["Number of parking spaces",null,null,null,null,null,null,null,"Gated site entry",null,null,null,null,null,null,"Community room",null,null,null,null,null,null,"Fitness room",null,null,null,null,null,null,"Other amenity (specify)"]
["Number of laundry rooms",null,null,null,null,null,null,null,"Building card key",null,null,null,null,null,null,"Community kitchen",null,null,null,null,null,null,"Picnic/BBQ area",null,null,null,null,null,null,"Other amenity (specify)"]
["Swimming pool",null,null,null,null,null,null,null,"Security patrol",null,null,null,null,null,null,"Computer room",null,null,null,null,null,null,"Tot lot or playground",null,null,null,null,null,null,"Other amenity (specify)"]
["Jacuzzi/Sauna",null,null,null,null,null,null,null,"Security cameras",null,null,null,null,null,null,"High speed internet",null,null,null,null,null,null,"Sports/tennis court",null,null,null,null,null,null,"Other amenity (specify)"]
["Eligible Applicant (Applicant) §302(k)"]
["Applicant #1"]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant Type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Authorized Rep. Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,"App1 Cert of BIPOC",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Cert & Legal",null,null,null,null,null,null,null,"See Certification & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 FISCAL TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing certified by Secretary of State prior to application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Applicant #2"]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant Type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Authorized Rep. Email",null,null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,"App2 Cert of BIPOC",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Cert & Legal",null,null,null,null,null,null,null,"See Certification & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 OrgDoc1, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 FISCAL TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing certified by Secretary of State prior to application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App2 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and from Franchise Tax Board for Corporations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]

{"sheet":"Applicant Documents","index":2,"n_rows":26,"n_cols":37,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,0,25,37],[19,0,19,37],[20,0,20,37],[21,0,21,37],[22,0,22,37],[23,0,23,37],[24,0,24,37],[18,0,18,37],[7,0,7,32],[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],[16,0,16,37],[17,0,17,37],[6,0,6,37],[0,0,0,35],[0,36,0,37],[3,0,3,37],[4,0,4,37],[5,0,5,37],[1,0,1,37],[2,0,2,37]]}
["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":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["Black, Indigenous, and Other People of Color - Nonprofit Developer of a QIP"]
["A completed and signed letter of self-certification by authorized signatory is required for each Joint Applicant identifying as black, indigenous or other person of color. Each applicable Joint Applicant must sign an individual Certification."]
["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 IIG 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 IIG website."]

{"sheet":"Narrative ","index":3,"n_rows":10,"n_cols":37,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,36,0,37],[0,0,0,35],[4,0,4,37],[10,0,10,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[5,0,5,37],[7,0,7,37],[9,0,9,37],[6,0,6,37],[8,0,8,37]]}
[{"$f":"CONCATENATE(Overview!D5,\" Project Narrative\")","v":" Project Narrative"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["1. Summarize the scope of work for the CIP(s). Describe the distinct infrastructure improvements relating to utilities, surface improvements, landscape and amenities, environmental mitigation and remediation, replacement transit, residential parking and/or transit, etc. §304:"]
[]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"2. Describe all on-site services that will be provided at the QIP:\",\"2. Describe all on-site services that will be provided at the required QIP:\")","v":"2. Describe all on-site services that will be provided at the required QIP:"}]
[]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"3. Explain any specific development issues (relocation, environmental, historical, topography, etc.) at the QIP and/or CIP(s):\",\"3. Explain any specific development issues (relocation, environmental, historical, topography, etc.) at the required QIP and/or CIP(s):\")","v":"3. Explain any specific development issues (relocation, environmental, historical, topography, etc.) at the required QIP and/or CIP(s):"}]
[]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"4. Explain any required demolition at the QIP:\",\"4. Explain any required demolition at the required QIP:\")","v":"4. Explain any required demolition at the required QIP:"}]
[]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"5. Identify the Developer(s) for the QIP. Describe Developer(s) experience with affordable housing:\",\"5. Identify the Developer(s) for the required QIP. Describe Developer(s) experience with affordable housing:\")","v":"5. Identify the Developer(s) for the required QIP. Describe Developer(s) experience with affordable housing:"}]

{"sheet":"Max Funds and Unit Mix","index":4,"n_rows":110,"n_cols":76,"rows_kept":110,"cut":false,"hidden":false,"merged":[[63,15,63,17],[63,18,63,20],[63,21,63,23],[63,24,63,26],[63,27,63,29],[63,30,63,31],[63,32,63,33],[63,34,63,36],[63,37,63,38],[61,0,61,1],[61,2,61,4],[61,5,61,9],[61,10,61,11],[61,12,61,14],[61,15,61,17],[61,18,61,20],[61,21,61,23],[61,24,61,26],[61,27,61,29],[61,30,61,31],[61,32,61,33],[61,34,61,36],[61,37,61,38],[62,0,62,1],[62,2,62,4],[62,5,62,9],[62,10,62,11],[62,37,62,38],[62,12,62,14],[62,15,62,17],[62,18,62,20],[59,21,59,23],[59,24,59,26],[59,27,59,29],[59,30,59,31],[59,32,59,33],[59,34,59,36],[59,37,59,38],[60,0,60,1],[60,2,60,4],[60,5,60,9],[60,10,60,11],[60,12,60,14],[60,15,60,17],[60,18,60,20],[60,21,60,23],[60,37,60,38],[60,30,60,31],[60,32,60,33],[60,34,60,36],[5,51,5,53],[6,51,6,53],[7,51,7,53],[19,56,19,58],[19,59,19,60],[20,56,20,58],[58,0,58,1],[58,2,58,4],[58,5,58,9],[58,10,58,11],[58,12,58,14],[58,15,58,17],[58,18,58,20],[58,21,58,23],[58,24,58,26],[58,27,58,29],[58,30,58,31],[58,32,58,33],[58,34,58,36],[58,37,58,38],[28,49,28,50],[35,42,35,48],[35,39,35,41],[9,44,9,46],[19,44,19,46],[20,44,20,46],[21,44,21,46],[22,44,22,46],[23,44,23,46],[24,44,24,46],[25,44,25,46],[26,44,26,46],[27,44,27,46],[28,44,28,46],[29,44,29,46],[30,44,30,46],[31,44,31,46],[33,42,33,48],[34,42,34,48],[33,39,33,41],[34,39,34,41],[28,47,28,48],[28,41,28,43],[29,41,29,43],[30,41,30,43],[31,41,31,43],[32,41,32,43],[29,39,29,40],[30,39,30,40],[31,39,31,40],[32,39,32,40],[19,47,19,48],[5,44,5,46],[6,44,6,46],[32,44,32,46],[5,61,5,62],[6,61,6,62],[7,61,7,62],[8,61,8,62],[9,61,9,62],[19,61,19,62],[20,61,20,62],[21,61,21,62],[28,61,28,62],[22,61,22,62],[23,61,23,62],[24,61,24,62],[25,61,25,62],[26,61,26,62],[27,61,27,62],[9,47,9,48],[23,49,23,50],[24,49,24,50],[25,49,25,50],[26,49,26,50],[27,49,27,50],[5,47,5,48],[6,47,6,48],[7,47,7,48],[8,47,8,48],[10,61,10,62],[12,61,12,62],[13,61,13,62],[6,63,6,64],[7,63,7,64],[8,63,8,64],[9,63,9,64],[19,63,19,64],[20,63,20,64],[21,63,21,64],[22,63,22,64],[23,63,23,64],[24,63,24,64],[25,63,25,64],[26,63,26,64],[27,63,27,64],[10,63,10,64],[5,65,5,69],[6,65,6,69],[7,65,7,69],[8,65,8,69],[9,65,9,69],[19,65,19,69],[20,65,20,69],[21,65,21,69],[22,65,22,69],[23,65,23,69],[24,65,24,69],[25,65,25,69],[26,65,26,69],[27,65,27,69],[10,65,10,69],[12,63,12,64],[12,65,12,69],[29,65,29,69],[30,65,30,69],[31,65,31,69],[29,61,29,62],[30,61,30,62],[31,61,31,62],[28,63,28,64],[29,63,29,64],[30,63,30,64],[31,63,31,64],[28,65,28,69],[5,30,5,31],[29,47,29,48],[30,47,30,48],[31,47,31,48],[32,47,32,48],[7,44,7,46],[8,44,8,46],[29,49,29,50],[30,49,30,50],[31,49,31,50],[32,49,32,50],[5,49,5,50],[6,49,6,50],[7,49,7,50],[8,49,8,50],[9,49,9,50],[19,49,19,50],[20,49,20,50],[21,49,21,50],[22,49,22,50],[5,63,5,64],[20,47,20,48],[21,47,21,48],[22,47,22,48],[23,47,23,48],[24,47,24,48],[25,47,25,48],[26,47,26,48],[27,47,27,48],[25,34,25,36],[27,41,27,43],[10,44,10,46],[10,47,10,48],[10,49,10,50],[12,47,12,48],[12,49,12,50],[14,47,14,48],[11,47,11,48],[11,49,11,50],[18,47,18,48],[12,44,12,46],[13,47,13,48],[13,49,13,50],[17,47,17,48],[17,49,17,50],[25,39,25,40],[16,47,16,48],[16,49,16,50],[18,49,18,50],[14,37,14,38],[14,39,14,40],[14,41,14,43],[14,44,14,46],[23,37,23,38],[9,37,9,38],[20,37,20,38],[5,5,5,9],[5,24,5,26],[10,15,10,17],[10,34,10,36],[10,37,10,38],[16,2,16,4],[16,5,16,9],[16,10,16,11],[19,18,19,20],[19,21,19,23],[5,18,5,20],[19,37,19,38],[9,30,9,31],[6,18,6,20],[8,27,8,29],[8,37,8,38],[7,30,7,31],[8,30,8,31],[5,10,5,11],[5,12,5,14],[5,15,5,17],[5,37,5,38],[7,37,7,38],[22,10,22,11],[9,12,9,14],[19,12,19,14],[7,27,7,29],[6,27,6,29],[6,12,6,14],[22,34,22,36],[20,34,20,36],[19,34,19,36],[9,34,9,36],[8,34,8,36],[5,32,5,33],[5,34,5,36],[6,37,6,38],[20,15,20,17],[7,18,7,20],[7,21,7,23],[5,21,5,23],[21,37,21,38],[12,21,12,23],[12,24,12,26],[12,27,12,29],[12,30,12,31],[12,32,12,33],[12,34,12,36],[12,37,12,38],[7,24,7,26],[7,15,7,17],[9,15,9,17],[9,18,9,20],[19,30,19,31],[19,15,19,17],[8,21,8,23],[5,27,5,29],[21,32,21,33],[20,32,20,33],[19,32,19,33],[9,32,9,33],[8,32,8,33],[7,32,7,33],[24,30,24,31],[25,24,25,26],[25,27,25,29],[20,18,20,20],[20,21,20,23],[28,24,28,26],[28,27,28,29],[10,18,10,20],[10,21,10,23],[10,24,10,26],[10,27,10,29],[10,30,10,31],[10,32,10,33],[16,24,16,26],[16,27,16,29],[16,30,16,31],[16,32,16,33],[21,30,21,31],[22,24,22,26],[20,30,20,31],[22,21,22,23],[21,21,21,23],[21,24,21,26],[21,27,21,29],[27,30,27,31],[27,24,27,26],[27,18,27,20],[27,21,27,23],[28,32,28,33],[27,32,27,33],[2,12,2,14],[2,15,3,17],[2,18,3,19],[2,20,3,22],[2,25,3,28],[2,29,3,31],[3,0,3,11],[3,12,3,14],[25,32,25,33],[24,32,24,33],[23,32,23,33],[22,32,22,33],[6,32,6,33],[24,2,24,4],[24,10,24,11],[24,5,24,9],[9,0,9,1],[25,21,25,23],[23,18,23,20],[23,21,23,23],[7,0,7,1],[7,2,7,4],[7,10,7,11],[8,0,8,1],[8,2,8,4],[22,0,22,1],[22,30,22,31],[22,12,22,14],[22,15,22,17],[21,12,21,14],[20,12,20,14],[25,5,25,9],[1,0,1,38],[31,37,31,38],[2,32,3,34],[2,35,3,38],[27,0,27,1],[27,2,27,4],[27,37,27,38],[21,0,21,1],[2,23,3,24],[8,10,8,11],[8,12,8,14],[8,15,8,17],[7,12,7,14],[31,2,31,4],[31,10,31,11],[31,30,31,31],[31,12,31,14],[19,10,19,11],[6,0,6,1],[26,5,26,9],[27,12,27,14],[27,15,27,17],[30,18,30,20],[30,21,30,23],[26,32,26,33],[28,21,28,23],[31,0,31,1],[29,0,29,1],[29,2,29,4],[2,0,2,11],[23,0,23,1],[23,2,23,4],[94,24,94,26],[94,27,94,29],[94,30,94,32],[94,33,94,35],[94,36,94,38],[21,2,21,4],[21,10,21,11],[20,0,20,1],[20,2,20,4],[20,10,20,11],[9,2,9,4],[9,10,9,11],[21,5,21,9],[19,0,19,1],[19,2,19,4],[30,37,30,38],[24,37,24,38],[94,21,94,23],[26,37,26,38],[93,33,93,35],[93,36,93,38],[90,24,90,26],[90,27,90,29],[79,0,79,38],[94,1,94,5],[94,6,94,8],[94,9,94,10],[94,11,94,12],[94,13,94,14],[94,15,94,16],[94,17,94,18],[94,19,94,20],[93,27,93,29],[93,30,93,32],[93,1,93,5],[93,6,93,8],[93,9,93,10],[93,11,93,12],[93,13,93,14],[93,15,93,16],[7,5,7,9],[8,5,8,9],[87,30,87,32],[88,9,88,10],[88,11,88,12],[88,13,88,14],[88,15,88,16],[88,17,88,18],[89,1,89,5],[89,6,89,8],[89,9,89,10],[89,11,89,12],[89,13,89,14],[89,15,89,16],[89,17,89,18],[89,19,89,20],[89,21,89,23],[32,32,32,33],[88,21,88,23],[88,19,88,20],[83,9,83,10],[92,9,92,10],[90,21,90,23],[91,1,91,5],[87,36,87,38],[92,24,92,26],[92,27,92,29],[92,30,92,32],[92,33,92,35],[92,36,92,38],[86,30,86,32],[86,33,86,35],[86,36,86,38],[88,30,88,32],[88,33,88,35],[90,30,90,32],[90,33,90,35],[90,36,90,38],[91,24,91,26],[91,27,91,29],[91,30,91,32],[91,33,91,35],[91,36,91,38],[89,30,89,32],[89,33,89,35],[89,36,89,38],[88,36,88,38],[88,27,88,29],[87,33,87,35],[88,24,88,26],[86,27,86,29],[87,0,93,0],[87,1,87,5],[87,6,87,8],[87,9,87,10],[87,11,87,12],[87,13,87,14],[87,15,87,16],[87,17,87,18],[89,24,89,26],[89,27,89,29],[87,21,87,23],[87,24,87,26],[87,27,87,29],[91,15,91,16],[91,17,91,18],[91,19,91,20],[91,21,91,23],[92,15,92,16],[92,17,92,18],[92,19,92,20],[92,21,92,23],[92,1,92,5],[92,6,92,8],[90,19,90,20],[90,17,90,18],[92,11,92,12],[92,13,92,14],[91,13,91,14],[93,17,93,18],[93,19,93,20],[93,21,93,23],[93,24,93,26],[91,6,91,8],[91,9,91,10],[91,11,91,12],[90,1,90,5],[90,6,90,8],[90,9,90,10],[90,11,90,12],[90,13,90,14],[90,15,90,16],[84,15,84,16],[84,17,84,18],[87,19,87,20],[88,1,88,5],[88,6,88,8],[83,1,83,5],[83,6,83,8],[85,6,85,8],[85,9,85,10],[85,11,85,12],[85,13,85,14],[86,19,86,20],[86,21,86,23],[85,36,85,38],[82,0,86,0],[86,1,86,5],[86,6,86,8],[86,9,86,10],[86,11,86,12],[86,13,86,14],[85,1,85,5],[85,15,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,23],[85,24,85,26],[85,27,85,29],[86,15,86,16],[86,17,86,18],[84,1,84,5],[84,6,84,8],[84,9,84,10],[84,11,84,12],[84,13,84,14],[85,30,85,32],[85,33,85,35],[84,19,84,20],[84,21,84,23],[84,24,84,26],[84,27,84,29],[84,30,84,32],[84,33,84,35],[84,36,84,38],[86,24,86,26],[82,27,82,29],[82,30,82,32],[82,33,82,35],[83,21,83,23],[83,24,83,26],[83,27,83,29],[83,30,83,32],[83,33,83,35],[83,36,83,38],[83,11,83,12],[83,13,83,14],[83,15,83,16],[83,17,83,18],[83,19,83,20],[81,21,81,23],[81,24,81,26],[81,27,81,29],[82,36,82,38],[82,15,82,16],[82,17,82,18],[82,19,82,20],[77,34,77,36],[77,32,77,33],[81,30,81,32],[78,27,78,29],[78,30,78,31],[78,34,78,36],[78,32,78,33],[78,37,78,38],[77,0,77,1],[77,2,77,4],[77,5,77,9],[77,10,77,11],[77,12,77,14],[77,37,77,38],[80,6,81,8],[80,9,80,20],[80,21,80,38],[81,1,81,5],[81,9,81,10],[81,33,81,35],[81,36,81,38],[76,10,76,11],[76,12,76,14],[76,15,76,17],[81,11,81,12],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,19,81,20],[82,1,82,5],[82,6,82,8],[82,9,82,10],[82,11,82,12],[82,13,82,14],[77,15,77,17],[77,18,77,20],[77,21,77,23],[77,24,77,26],[82,21,82,23],[82,24,82,26],[80,0,80,5],[74,32,74,33],[74,37,74,38],[74,21,74,23],[78,0,78,1],[78,2,78,4],[78,5,78,9],[78,10,78,11],[78,12,78,14],[78,15,78,17],[78,18,78,20],[78,21,78,23],[78,24,78,26],[77,27,77,29],[77,30,77,31],[75,24,75,26],[75,27,75,29],[75,30,75,31],[75,34,75,36],[75,32,75,33],[75,37,75,38],[76,32,76,33],[76,37,76,38],[75,0,75,1],[76,18,76,20],[76,21,76,23],[76,24,76,26],[76,27,76,29],[76,30,76,31],[76,34,76,36],[76,0,76,1],[76,2,76,4],[76,5,76,9],[71,37,71,38],[72,37,72,38],[71,0,71,1],[71,2,71,4],[71,5,71,9],[71,10,71,11],[71,12,71,14],[71,15,71,17],[71,18,71,20],[71,21,71,23],[71,24,71,26],[72,21,72,23],[75,2,75,4],[75,5,75,9],[75,10,75,11],[75,12,75,14],[75,15,75,17],[75,18,75,20],[75,21,75,23],[73,37,73,38],[72,0,72,1],[72,2,72,4],[72,5,72,9],[72,10,72,11],[72,12,72,14],[72,15,72,17],[72,18,72,20],[73,27,73,29],[73,30,73,31],[73,34,73,36],[73,32,73,33],[74,34,74,36],[74,27,74,29],[74,30,74,31],[69,5,69,9],[69,10,69,11],[69,12,69,14],[69,15,69,17],[74,2,74,4],[74,5,74,9],[74,10,74,11],[74,12,74,14],[74,15,74,17],[74,18,74,20],[73,0,73,1],[73,2,73,4],[73,5,73,9],[73,10,73,11],[73,12,73,14],[73,15,73,17],[74,24,74,26],[71,27,71,29],[71,30,71,31],[73,18,73,20],[73,21,73,23],[73,24,73,26],[74,0,74,1],[72,24,72,26],[72,27,72,29],[72,30,72,31],[72,34,72,36],[72,32,72,33],[68,0,68,1],[68,2,68,4],[68,5,68,9],[68,10,68,11],[68,12,68,14],[68,15,68,17],[70,21,70,23],[70,24,70,26],[69,27,69,29],[69,30,69,31],[69,34,69,36],[70,0,70,1],[70,2,70,4],[70,5,70,9],[70,10,70,11],[70,12,70,14],[70,15,70,17],[70,18,70,20],[69,0,69,1],[69,2,69,4],[71,34,71,36],[71,32,71,33],[69,18,69,20],[69,21,69,23],[69,24,69,26],[70,37,70,38],[66,12,66,14],[66,15,66,17],[66,18,66,20],[64,10,64,11],[64,12,64,14],[67,0,67,1],[67,2,67,4],[67,5,67,9],[67,10,67,11],[67,12,67,14],[67,15,67,17],[67,18,67,20],[67,21,67,23],[68,18,68,20],[68,21,68,23],[68,24,68,26],[68,27,68,29],[68,30,68,31],[68,34,68,36],[69,37,69,38],[70,27,70,29],[70,32,70,33],[70,30,70,31],[70,34,70,36],[66,32,66,33],[66,21,66,23],[66,24,66,26],[65,27,65,29],[65,30,65,31],[68,32,68,33],[68,37,68,38],[64,37,64,38],[64,30,64,31],[64,34,64,36],[64,32,64,33],[69,32,69,33],[65,0,65,1],[65,2,65,4],[65,5,65,9],[65,10,65,11],[65,12,65,14],[65,15,65,17],[64,5,64,9],[64,15,64,17],[66,37,66,38],[67,27,67,29],[67,30,67,31],[67,34,67,36],[67,32,67,33],[67,37,67,38],[66,27,66,29],[66,30,66,31],[66,34,66,36],[67,24,67,26],[65,37,65,38],[64,18,64,20],[64,21,64,23],[64,24,64,26],[64,27,64,29],[65,18,65,20],[65,21,65,23],[65,24,65,26],[66,0,66,1],[57,37,57,38],[55,0,55,1],[55,2,55,4],[55,5,55,9],[55,10,55,11],[55,12,55,14],[55,15,55,17],[55,18,55,20],[55,21,55,23],[55,24,55,26],[56,12,56,14],[56,15,56,17],[56,18,56,20],[56,21,56,23],[56,24,56,26],[57,0,57,1],[57,2,57,4],[57,21,57,23],[66,2,66,4],[66,5,66,9],[65,32,65,33],[66,10,66,11],[56,0,56,1],[56,2,56,4],[56,5,56,9],[56,10,56,11],[57,5,57,9],[57,10,57,11],[57,12,57,14],[57,15,57,17],[64,0,64,1],[65,34,65,36],[62,21,62,23],[62,24,62,26],[62,27,62,29],[62,30,62,31],[62,32,62,33],[62,34,62,36],[63,0,63,1],[63,2,63,4],[63,5,63,9],[63,10,63,11],[63,12,63,14],[59,0,59,1],[59,2,59,4],[59,5,59,9],[59,10,59,11],[59,12,59,14],[59,15,59,17],[59,18,59,20],[51,34,51,36],[52,24,52,26],[52,27,52,29],[52,30,52,31],[52,34,52,36],[49,36,49,38],[57,24,57,26],[57,34,57,36],[57,32,57,33],[64,2,64,4],[56,30,56,31],[57,18,57,20],[54,24,54,26],[54,27,54,29],[54,30,54,31],[54,34,54,36],[54,32,54,33],[57,27,57,29],[57,30,57,31],[53,27,53,29],[53,30,53,31],[53,34,53,36],[55,27,55,29],[55,30,55,31],[55,34,55,36],[55,32,55,33],[56,27,56,29],[56,34,56,36],[56,32,56,33],[53,24,53,26],[60,24,60,26],[60,27,60,29],[51,37,51,38],[45,21,45,23],[48,17,48,18],[44,15,44,16],[44,13,44,14],[48,33,48,35],[53,0,53,1],[53,2,53,4],[53,5,53,9],[53,10,53,11],[51,27,51,29],[51,30,51,31],[54,12,54,14],[54,15,54,17],[54,18,54,20],[54,21,54,23],[49,30,49,32],[49,33,49,35],[49,11,49,12],[50,0,50,38],[53,12,53,14],[54,0,54,1],[54,2,54,4],[54,5,54,9],[54,10,54,11],[53,21,53,23],[49,1,49,5],[52,5,52,9],[52,10,52,11],[52,12,52,14],[52,15,52,17],[52,18,52,20],[42,15,42,16],[45,15,45,16],[46,9,46,10],[45,9,45,10],[47,6,47,8],[45,17,45,18],[48,6,48,8],[48,9,48,10],[46,6,46,8],[45,6,45,8],[43,17,43,18],[55,37,55,38],[56,37,56,38],[49,13,49,14],[49,15,49,16],[49,17,49,18],[49,19,49,20],[49,21,49,23],[49,24,49,26],[49,27,49,29],[51,15,51,17],[49,6,49,8],[49,9,49,10],[54,37,54,38],[52,32,52,33],[52,37,52,38],[53,32,53,33],[53,37,53,38],[52,21,52,23],[53,15,53,17],[53,18,53,20],[51,32,51,33],[41,30,41,32],[45,24,45,26],[44,17,44,18],[42,19,42,20],[42,21,42,23],[43,21,43,23],[44,21,44,23],[37,0,41,0],[40,13,40,14],[41,19,41,20],[52,0,52,1],[52,2,52,4],[51,5,51,9],[51,10,51,11],[51,18,51,20],[51,21,51,23],[51,24,51,26],[51,12,51,14],[51,0,51,1],[51,2,51,4],[46,15,46,16],[48,15,48,16],[42,9,42,10],[42,11,42,12],[46,11,46,12],[47,9,47,10],[43,1,43,5],[44,1,44,5],[42,6,42,8],[43,6,43,8],[44,6,44,8],[47,15,47,16],[48,1,48,5],[45,11,45,12],[45,13,45,14],[39,17,39,18],[44,9,44,10],[40,6,40,8],[41,6,41,8],[41,17,41,18],[40,17,40,18],[36,19,36,20],[42,17,42,18],[39,9,39,10],[40,9,40,10]],"merged_total":1754,"flags":["merged_cut"]}
[{"$f":"CONCATENATE(Overview!D5,\" Max Grant Amount and Unit Mix\")","v":" Max Grant Amount and Unit Mix"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["Maximum Grant Amount"]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"QIP Units: Base Grant Limit\",\"Required QIP Units: Base Grant Limit\")","v":"Required QIP Units: Base Grant Limit"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK50","v":0},null,null,"Housing Units per Acre (Net Density)",null,null,{"$f":"IF('Eligibility and Threshold'!J25=0,0,SUM('Eligibility and Threshold'!AF19:AF24)/'Eligibility and Threshold'!J25)","v":0},null,"Net Density Adjustment Factor",null,null,{"$f":"INDEX(AN37:AN50,MATCH(S3,AO37:AO50,1))","v":1},null,"Base Grant Limit with Adjustment Factor",null,null,null,{"$f":"IF(Overview!AJ4=\"QIA\",MIN(30000000,(M3+M4)*X3),MIN(7500000,M3*X3))","v":0},null,null,"Maximum CIP Grant Amount",null,null,{"$f":"IF(Overview!AJ4=\"QIP\",MIN('Dev Budget'!B198,'Dev Sources'!M59,AD3,7500000),MIN('Dev Budget'!B198,'Dev Sources'!M59,AD3,30000000))","v":0}]
["Other QIP Units Base Grant Limit -excluding required QIP:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name",null,null,null,null,"Subsidy Program Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Monthly Subsidy Revenue"]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"QIP Units\",\"Required QIP Units\")","v":"Required QIP Units"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AA5=\"\",\"\",Overview!AA5)","v":""}]
["# of Bedrms",null,"Unit Type",null,null,"Unit's Income Restricted Level",null,null,null,null,"Total Units",null,"Rental Units",null,null,"Homeowner (HO) Units",null,null,"Total Restricted Units",null,null,"Total Unrestricted Units",null,null,"Restricted Affordable Rental Units",null,null,"Restricted Affordable HO Units",null,null,"Manager Units",null,"Special Needs Units",null,"Supportive\nHousing\nUnits",null,null,"Senior Units",null,"Restricted Monthly 2021 Rent",null,"200%+ FMR Rent",null,null,"Unrestricted Monthly Rent",null,null,"Proposed Monthly Rent",null,"1Monthly Utility Allowance",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"Monthly Rent Subsidy Amount",null,null,"Subsidy Units",null,"# of Baths",null,"Square Feet",null,"Building Type",null,null,null,null,"Total Net Monthly Restricted Rent","Total Net Monthly Proposed Rent","Total Monthly Unrestricted Rent",{"$f":"AZ4","v":"Subsidy Program Name"},{"$f":"BE4","v":"Subsidy Program Name"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C7=\"Rental\",K7,\"\")","v":""},null,null,{"$f":"IF(C7=\"Homeowner\",K7,\"\")","v":""},null,null,{"$f":"IF(OR(F7=\"\",F7=\"none\"),0,K7)","v":0},null,null,{"$f":"IF(OR(F7=\"\",F7=\"none\"),K7,0)","v":0},null,null,{"$f":"IF(OR(C7=\"Homeowner\",K7=0),\"\",IF(OR(F7=\"none\",F7=\"\",F7=\"HO Lower\"),\"\",K7))","v":""},null,null,{"$f":"IF(OR(C7=\"Rental\",K7=0),\"\",IF(OR(F7=\"none\",F7=\"\"),\"\",IF(F7=\"HO Lower\",K7,\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX7,'Rent Limits'!$B$1:$B$1045,0),MATCH(A7,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN7+AP7-AX7)*S7","v":0},{"$f":"(AV7-AX7)*S7","v":0},{"$f":"V7*AS7","v":0},{"$f":"AZ7*BC7","v":0},{"$f":"BE7*BH7","v":0},{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,{"$f":"IF(OR(F8=\"\",F8=\"none\"),0,K8)","v":0},null,null,{"$f":"IF(OR(F8=\"\",F8=\"none\"),K8,0)","v":0},null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX8,'Rent Limits'!$B$1:$B$1045,0),MATCH(A8,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN8+AP8-AX8)*S8","v":0},{"$f":"(AV8-AX8)*S8","v":0},{"$f":"V8*AS8","v":0},{"$f":"AZ8*BC8","v":0},{"$f":"BE8*BH8","v":0},{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F8)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX9,'Rent Limits'!$B$1:$B$1045,0),MATCH(A9,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F9)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX10,'Rent Limits'!$B$1:$B$1045,0),MATCH(A10,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F10)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C11=\"Rental\",K11,\"\")","v":""},null,null,"",null,null,{"$f":"IF(OR(F11=\"\",F11=\"none\"),0,K11)","v":0},null,null,0,null,null,"",null,null,{"$f":"IF(OR(C11=\"Rental\",K11=0),\"\",IF(OR(F11=\"none\",F11=\"\"),\"\",IF(F11=\"HO Lower\",K11,\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX11,'Rent Limits'!$B$1:$B$1045,0),MATCH(A11,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F11)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX12,'Rent Limits'!$B$1:$B$1045,0),MATCH(A12,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F12)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX13,'Rent Limits'!$B$1:$B$1045,0),MATCH(A13,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F13)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX14,'Rent Limits'!$B$1:$B$1045,0),MATCH(A14,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F14)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX15,'Rent Limits'!$B$1:$B$1045,0),MATCH(A15,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F15)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX16,'Rent Limits'!$B$1:$B$1045,0),MATCH(A16,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F16)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX17,'Rent Limits'!$B$1:$B$1045,0),MATCH(A17,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F17)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX18,'Rent Limits'!$B$1:$B$1045,0),MATCH(A18,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F18)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX19,'Rent Limits'!$B$1:$B$1045,0),MATCH(A19,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F19)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX20,'Rent Limits'!$B$1:$B$1045,0),MATCH(A20,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F20)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX21,'Rent Limits'!$B$1:$B$1045,0),MATCH(A21,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F21)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX22,'Rent Limits'!$B$1:$B$1045,0),MATCH(A22,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F22)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX23,'Rent Limits'!$B$1:$B$1045,0),MATCH(A23,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F23)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX24,'Rent Limits'!$B$1:$B$1045,0),MATCH(A24,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F24)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX25,'Rent Limits'!$B$1:$B$1045,0),MATCH(A25,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F25)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX26,'Rent Limits'!$B$1:$B$1045,0),MATCH(A26,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F26)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX27,'Rent Limits'!$B$1:$B$1045,0),MATCH(A27,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX28,'Rent Limits'!$B$1:$B$1045,0),MATCH(A28,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F28)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX29,'Rent Limits'!$B$1:$B$1045,0),MATCH(A29,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F29)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX30,'Rent Limits'!$B$1:$B$1045,0),MATCH(A30,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F30)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX31,'Rent Limits'!$B$1:$B$1045,0),MATCH(A31,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F31)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,0,null,null,0,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('Rent Limits'!$B$1:$P$1045,MATCH(BX32,'Rent Limits'!$B$1:$B$1045,0),MATCH(A32,'Rent Limits'!$B$1:$P$1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"CONCATENATE($AN$5,'Max Funds and Unit Mix'!F32)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K7:L32)","v":0},null,{"$f":"SUM(M7:O32)","v":0},null,null,{"$f":"SUM(P7:R32)","v":0},null,null,{"$f":"SUM(S7:U32)","v":0},null,null,{"$f":"SUM(V7:X32)","v":0},null,null,{"$f":"SUM(Y7:AA32)","v":0},null,null,{"$f":"SUM(AB7:AD32)","v":0},null,null,{"$f":"SUM(AE7:AF32)","v":0},null,{"$f":"SUM(AG7:AH32)","v":0},null,{"$f":"SUM(AI7:AK32)","v":0},null,null,{"$f":"SUM(AL7:AM32)","v":0},null,{"$f":"SUM(AN7:AO32)","v":0},null,{"$f":"SUM(AP7:AR32)","v":0},null,null,{"$f":"SUM(AS7:AU32)","v":0},null,null,{"$f":"SUM(AV7:AW32)","v":0},null,null,null,null,null,null,{"$f":"SUM(BC7:BD32)","v":0},null,null,null,null,{"$f":"SUM(BH7:BI32)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS7:BS32)","v":0},{"$f":"SUM(BT7:BT32)","v":0},{"$f":"SUM(BU7:BU32)","v":0},{"$f":"SUM(BV7:BV32)","v":0},{"$f":"SUM(BW7:BW32)","v":0}]
["File Name:",null,null,"Utility Allowance",null,null,null,null,"1Local housing authority document showing current utility allowance chart, with relevant components circled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,null,null,{"$f":"12*BS33","v":0},null,null,"Annual Net Restricted Rent"]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"Grant Amount\",\"Grant Amount (generated by required QIP Units)\")","v":"Grant Amount (generated by required QIP Units)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BT33","v":0},null,null,"Annual Net Proposed Rent"]
[null,null,null,null,null,null,{"$f":"IF(Overview!AJ4=\"QIA\",\"\",\"Points §309(b)(2)\")","v":"Points §309(b)(2)"},null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,"Basic Grant Limit x Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BU33","v":0},null,null,"Annual Unrestricted Rent"]
[null,"Income Level",null,null,null,null,null,null,null,"0-Bdrm",null,"1-Bdrm",null,"2-Bdrm",null,"3-Bdrm",null,"4-Bdrm",null,"Total",null,"0-Bdrm",null,null,"1-Bdrm",null,null,"2-Bdrm",null,null,"3-Bdrm",null,null,"4-Bdrm",null,null,"Total",null,null,1,0]
["HO Unit","> CalHFA",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUM(J38:S38)","v":0},null,{"$f":"J38*3700","v":0},null,null,{"$f":"L38*7400","v":0},null,null,{"$f":"N38*11100","v":0},null,null,{"$f":"P38*14800","v":0},null,null,{"$f":"R38*18500","v":0},null,null,{"$f":"SUM(V38:AJ38)","v":0},null,null,1.04,30]
[null,"Unrestricted",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J39*24700","v":0},null,null,{"$f":"L39*28400","v":0},null,null,{"$f":"N39*33000","v":0},null,null,{"$f":"P39*40800","v":0},null,null,{"$f":"R39*44500","v":0},null,null,{"$f":"SUM(V39:AJ39)","v":0},null,null,1.08,35]
[null,"<= Moderate Income",null,null,null,null,{"$f":"IF(Overview!AJ4=\"QIA\",0,IF($K$33=0,0,(T40/$K$33)*100*0.3))","v":0},null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Moderate\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Moderate\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Moderate\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Moderate\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Moderate\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J40*28400","v":0},null,null,{"$f":"L40*32100","v":0},null,null,{"$f":"N40*38300","v":0},null,null,{"$f":"P40*45700","v":0},null,null,{"$f":"R40*49400","v":0},null,null,{"$f":"SUM(V40:AJ40)","v":0},null,null,1.1200000000000001,40]
[null,"<= Lower Income",null,null,null,null,{"$f":"IF(Overview!AJ4=\"QIA\",0,IF($K$33=0,0,(T41/$K$33)*100*0.8))","v":0},null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Lower\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Lower\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Lower\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Lower\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Homeowner\")*($F$7:$F$32=\"HO Lower\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J41*32100","v":0},null,null,{"$f":"L41*35800","v":0},null,null,{"$f":"N41*43200","v":0},null,null,{"$f":"P41*50600","v":0},null,null,{"$f":"R41*55600","v":0},null,null,{"$f":"SUM(V41:AJ41)","v":0},null,null,1.1599999999999999,45]
[null,"Total Homeowner (HO)",null,null,null,null,{"$f":"SUM(G38:I41)","v":0},null,null,{"$f":"SUM(J38:K41)","v":0},null,{"$f":"SUM(L38:M41)","v":0},null,{"$f":"SUM(N38:O41)","v":0},null,{"$f":"SUM(P38:Q41)","v":0},null,{"$f":"SUM(R38:S41)","v":0},null,0,null,{"$f":"SUM(V38:X41)","v":0},null,null,{"$f":"SUM(Y38:AA41)","v":0},null,null,{"$f":"SUM(AB38:AD41)","v":0},null,null,{"$f":"SUM(AE38:AG41)","v":0},null,null,{"$f":"SUM(AH38:AJ41)","v":0},null,null,{"$f":"SUM(AK38:AM41)","v":0},null,null,1.2,50]
["Rental Unit","200%+FMR or > CalHFA",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"200%+ FMR\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"> CalHFA Sales Price\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J43*3700","v":0},null,null,{"$f":"L43*7400","v":0},null,null,{"$f":"N43*11100","v":0},null,null,{"$f":"P43*14800","v":0},null,null,{"$f":"R43*18500","v":0},null,null,{"$f":"SUM(V43:AJ43)","v":0},null,null,1.24,55]
[null,"Unrestricted",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"none\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J44*24700","v":0},null,null,{"$f":"L44*28400","v":0},null,null,{"$f":"N44*33000","v":0},null,null,{"$f":"P44*40800","v":0},null,null,{"$f":"R44*44500","v":0},null,null,0,null,null,1.28,60]
[null,"<= 60% AMI to >50% AMI",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"60% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"55% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"60% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"55% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"60% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"55% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"60% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"55% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"60% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"55% AMI\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J45*32100","v":0},null,null,{"$f":"L45*35800","v":0},null,null,{"$f":"N45*43200","v":0},null,null,{"$f":"P45*50600","v":0},null,null,{"$f":"R45*55600","v":0},null,null,0,null,null,1.32,65]
[null,"<= 50% AMI to >40% AMI",null,null,null,null,{"$f":"IF(Overview!AJ4=\"QIA\",0,IF($K$33=0,0,(T46/$K$33)*100*0.4))","v":0},null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"50% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"45% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"50% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"45% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"50% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"45% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"50% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"45% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"50% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"45% AMI\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J46*37100","v":0},null,null,{"$f":"L46*42000","v":0},null,null,{"$f":"N46*48200","v":0},null,null,{"$f":"P46*58000","v":0},null,null,{"$f":"R46*61800","v":0},null,null,0,null,null,1.36,70]
[null,"<= 40% AMI to >30% AMI",null,null,null,null,{"$f":"IF(Overview!AJ4=\"QIA\",0,IF($K$33=0,0,(T47/$K$33)*100*0.4))","v":0},null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"40% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"35% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"40% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"35% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"40% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"35% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"40% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"35% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"40% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"35% AMI\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J47*37100","v":0},null,null,{"$f":"L47*42000","v":0},null,null,{"$f":"N47*48200","v":0},null,null,{"$f":"P47*58000","v":0},null,null,{"$f":"R47*61800","v":0},null,null,0,null,null,1.4,75]
[null,"<= 30% AMI",null,null,null,null,{"$f":"IF(Overview!AJ4=\"QIA\",0,IF($K$33=0,0,(T48/$K$33)*100*2))","v":0},null,null,{"$f":"SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"30% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"25% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"20% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=0)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"15% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"30% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"25% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"20% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=1)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"15% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"30% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"25% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"20% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=2)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"15% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"30% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"25% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"20% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=3)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"15% AMI\")*($K$7:$K$32))","v":0},null,{"$f":"SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"30% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"25% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"20% AMI\")*($K$7:$K$32))+SUMPRODUCT(($A$7:$A$32=4)*($C$7:$C$32=\"Rental\")*($F$7:$F$32=\"15% AMI\")*($K$7:$K$32))","v":0},null,0,null,{"$f":"J48*43200","v":0},null,null,{"$f":"L48*45700","v":0},null,null,{"$f":"N48*51900","v":0},null,null,{"$f":"P48*66700","v":0},null,null,{"$f":"R48*70400","v":0},null,null,0,null,null,1.44,80]
[null,"Total Rental",null,null,null,null,{"$f":"SUM(G43:I48)","v":0},null,null,{"$f":"SUM(J43:K48)","v":0},null,{"$f":"SUM(L43:M48)","v":0},null,{"$f":"SUM(N43:O48)","v":0},null,{"$f":"SUM(P43:Q48)","v":0},null,{"$f":"SUM(R43:S48)","v":0},null,0,null,{"$f":"SUM(V43:X48)","v":0},null,null,{"$f":"SUM(Y43:AA48)","v":0},null,null,{"$f":"SUM(AB43:AD48)","v":0},null,null,{"$f":"SUM(AE43:AG48)","v":0},null,null,{"$f":"SUM(AH43:AJ48)","v":0},null,null,{"$f":"SUM(AK43:AM48)","v":0},null,null,1.48,90]
[null,"Total Rental & HO",null,null,null,null,{"$f":"MIN(60,(G42+G49))","v":0},null,null,{"$f":"J42+J49","v":0},null,{"$f":"L42+L49","v":0},null,{"$f":"N42+N49","v":0},null,{"$f":"P42+P49","v":0},null,{"$f":"R42+R49","v":0},null,{"$f":"T42+T49","v":0},null,{"$f":"V42+V49","v":0},null,{"$f":"X42+X49","v":0},{"$f":"Y42+Y49","v":0},null,{"$f":"AA42+AA49","v":0},{"$f":"AB42+AB49","v":0},null,{"$f":"AD42+AD49","v":0},{"$f":"AE42+AE49","v":0},null,{"$f":"AG42+AG49","v":0},{"$f":"AH42+AH49","v":0},null,{"$f":"AJ42+AJ49","v":0},{"$f":"AK42+AK49","v":0},null,{"$f":"AM42+AM49","v":0},1.52,100]
["QIP Units (excluding the required QIP Units above)"]
["# of\nBedrms",null,"Unit Type",null,null,"% of Area Median Income (AMI)",null,null,null,null,"Total Units",null,"Rental Units",null,null,"HO Units",null,null,"Total Restricted Units",null,null,"Total Unrestricted Units",null,null,"Restricted Affordable Rental Units",null,null,"Restricted Affordable HO Units",null,null,"Manager Units",null,"Special Needs Units",null,"Supportive Housing Units",null,null,"Senior Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C53=\"Rental\",K53,\"\")","v":""},null,null,{"$f":"IF(C53=\"Homeowner\",K53,\"\")","v":""},null,null,{"$f":"IF(OR(F53=\"\",F53=\"none\"),\"\",K53)","v":""},null,null,{"$f":"IF(OR(F53=\"\",F53=\"none\"),K53,\"\")","v":0},null,null,{"$f":"IF(OR(C53=\"Homeowner\",K53=0),\"\",IF(OR(F53=\"none\",F53=\"\",F53=\"HO Lower\"),\"\",K53))","v":""},null,null,{"$f":"IF(OR(C53=\"Rental\",K53=0),\"\",IF(OR(F53=\"none\",F53=\"\"),\"\",IF(F53=\"HO Lower\",K53,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C59=\"Rental\",K59,\"\")","v":""},null,null,"",null,null,{"$f":"IF(OR(F59=\"\",F59=\"none\"),\"\",K59)","v":""},null,null,{"$f":"IF(OR(F59=\"\",F59=\"none\"),K59,\"\")","v":0},null,null,"",null,null,{"$f":"IF(OR(C59=\"Rental\",K59=0),\"\",IF(OR(F59=\"none\",F59=\"\"),\"\",IF(F59=\"HO Lower\",K59,\"\")))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,0,null,null,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K53:L78)","v":0},null,{"$f":"SUM(M53:O78)","v":0},null,null,{"$f":"SUM(P53:R78)","v":0},null,null,{"$f":"SUM(S53:U78)","v":0},null,null,{"$f":"SUM(V53:X78)","v":0},null,null,{"$f":"SUM(Y53:AA78)","v":0},null,null,{"$f":"SUM(AB53:AD78)","v":0},null,null,{"$f":"SUM(AE53:AF78)","v":0},null,{"$f":"SUM(AG53:AH78)","v":0},null,{"$f":"SUM(AI53:AK78)","v":0},null,null,{"$f":"SUM(AL53:AM78)","v":0}]
["Grant Amount (generated by QIP Units excluding the required QIP Units above)"]
[null,null,null,null,null,null,"QIA Points §310(b)(2)",null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,"Basic Grant Limit x Units"]
[null,"Income Level",null,null,null,null,null,null,null,"0-Bdrm",null,"1-Bdrm",null,"2-Bdrm",null,"3-Bdrm",null,"4-Bdrm",null,"Total",null,"0-Bdrm",null,null,"1-Bdrm",null,null,"2-Bdrm",null,null,"3-Bdrm",null,null,"4-Bdrm",null,null,"Total"]
["HO Unit","> CalHFA",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUM(J83:S83)","v":0},null,{"$f":"J83*3700","v":0},null,null,{"$f":"L83*7400","v":0},null,null,{"$f":"N83*11100","v":0},null,null,{"$f":"P83*14800","v":0},null,null,{"$f":"R83*18500","v":0},null,null,{"$f":"SUM(V83:AJ83)","v":0}]
[null,"Unrestricted",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J84*24700","v":0},null,null,{"$f":"L84*28400","v":0},null,null,{"$f":"N84*33000","v":0},null,null,{"$f":"P84*40800","v":0},null,null,{"$f":"R84*44500","v":0},null,null,{"$f":"SUM(V84:AJ84)","v":0}]
[null,"<= Moderate Income",null,null,null,null,{"$f":"IF($K$79+$K$33=0,0,((T85+T40)/($K$79+$K$33))*100*0.3)","v":0},null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Moderate\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Moderate\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Moderate\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Moderate\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Moderate\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J85*28400","v":0},null,null,{"$f":"L85*32100","v":0},null,null,{"$f":"N85*38300","v":0},null,null,{"$f":"P85*45700","v":0},null,null,{"$f":"R85*49400","v":0},null,null,{"$f":"SUM(V85:AJ85)","v":0}]
[null,"<= Lower Income",null,null,null,null,{"$f":"IF($K$79+$K$33=0,0,((T86+T41)/($K$79+$K$33))*100*0.8)","v":0},null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Lower\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Lower\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Lower\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Lower\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Homeowner\")*($F$53:$F$78=\"HO Lower\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J86*32100","v":0},null,null,{"$f":"L86*35800","v":0},null,null,{"$f":"N86*43200","v":0},null,null,{"$f":"P86*50600","v":0},null,null,{"$f":"R86*55600","v":0},null,null,{"$f":"SUM(V86:AJ86)","v":0}]
[null,"Total Homeowner (HO)",null,null,null,null,{"$f":"SUM(G83:I86)","v":0},null,null,{"$f":"SUM(J83:K86)","v":0},null,{"$f":"SUM(L83:M86)","v":0},null,{"$f":"SUM(N83:O86)","v":0},null,{"$f":"SUM(P83:Q86)","v":0},null,{"$f":"SUM(R83:S86)","v":0},null,0,null,{"$f":"SUM(V83:X86)","v":0},null,null,{"$f":"SUM(Y83:AA86)","v":0},null,null,{"$f":"SUM(AB83:AD86)","v":0},null,null,{"$f":"SUM(AE83:AG86)","v":0},null,null,{"$f":"SUM(AH83:AJ86)","v":0},null,null,{"$f":"SUM(AK83:AM86)","v":0}]
["Rental Unit","200%+FMR or > CalHFA",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"200%+ FMR\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"> CalHFA Sales Price\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J88*3700","v":0},null,null,{"$f":"L88*7400","v":0},null,null,{"$f":"N88*11100","v":0},null,null,{"$f":"P88*14800","v":0},null,null,{"$f":"R88*18500","v":0},null,null,{"$f":"SUM(V88:AJ88)","v":0}]
[null,"Unrestricted",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"none\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J89*24700","v":0},null,null,{"$f":"L89*28400","v":0},null,null,{"$f":"N89*33000","v":0},null,null,{"$f":"P89*40800","v":0},null,null,{"$f":"R89*44500","v":0},null,null,0]
[null,"<= 60% AMI to >50% AMI",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"60% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"55% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"60% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"55% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"60% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"55% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"60% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"55% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"60% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"55% AMI\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J90*32100","v":0},null,null,{"$f":"L90*35800","v":0},null,null,{"$f":"N90*43200","v":0},null,null,{"$f":"P90*50600","v":0},null,null,{"$f":"R90*55600","v":0},null,null,0]
[null,"<= 50% AMI to >40% AMI",null,null,null,null,{"$f":"IF($K$79+$K$33=0,0,((T91+T46)/($K$79+$K$33))*100*0.4)","v":0},null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"50% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"45% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"50% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"45% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"50% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"45% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"50% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"45% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"50% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"45% AMI\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J91*37100","v":0},null,null,{"$f":"L91*42000","v":0},null,null,{"$f":"N91*48200","v":0},null,null,{"$f":"P91*58000","v":0},null,null,{"$f":"R91*61800","v":0},null,null,0]
[null,"<= 40% AMI to >30% AMI",null,null,null,null,{"$f":"IF($K$79+$K$33=0,0,((T92+T47)/($K$79+$K$33))*100*0.4)","v":0},null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"40% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"35% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"40% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"35% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"40% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"35% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"40% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"35% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"40% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"35% AMI\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J92*37100","v":0},null,null,{"$f":"L92*42000","v":0},null,null,{"$f":"N92*48200","v":0},null,null,{"$f":"P92*58000","v":0},null,null,{"$f":"R92*61800","v":0},null,null,0]
[null,"<= 30% AMI",null,null,null,null,{"$f":"IF($K$79+$K$33=0,0,((T93+T48)/($K$79+$K$33))*100*2)","v":0},null,null,{"$f":"SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"30% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"25% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"20% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=0)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"15% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"30% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"25% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"20% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=1)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"15% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"30% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"25% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"20% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=2)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"15% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"30% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"25% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"20% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=3)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"15% AMI\")*($K$53:$K$78))","v":0},null,{"$f":"SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"30% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"25% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"20% AMI\")*($K$53:$K$78))+SUMPRODUCT(($A$53:$A$78=4)*($C$53:$C$78=\"Rental\")*($F$53:$F$78=\"15% AMI\")*($K$53:$K$78))","v":0},null,0,null,{"$f":"J93*43200","v":0},null,null,{"$f":"L93*45700","v":0},null,null,{"$f":"N93*51900","v":0},null,null,{"$f":"P93*66700","v":0},null,null,{"$f":"R93*70400","v":0},null,null,0]
[null,"Total Rental",null,null,null,null,{"$f":"SUM(G88:I93)","v":0},null,null,{"$f":"SUM(J88:K93)","v":0},null,{"$f":"SUM(L88:M93)","v":0},null,{"$f":"SUM(N88:O93)","v":0},null,{"$f":"SUM(P88:Q93)","v":0},null,{"$f":"SUM(R88:S93)","v":0},null,0,null,{"$f":"SUM(V88:X93)","v":0},null,null,{"$f":"SUM(Y88:AA93)","v":0},null,null,{"$f":"SUM(AB88:AD93)","v":0},null,null,{"$f":"SUM(AE88:AG93)","v":0},null,null,{"$f":"SUM(AH88:AJ93)","v":0},null,null,{"$f":"SUM(AK88:AM93)","v":0}]
[null,"Total Rental & HO",null,null,null,null,{"$f":"MIN(60,(G87+G94))","v":0},null,null,{"$f":"J87+J94","v":0},null,{"$f":"L87+L94","v":0},null,{"$f":"N87+N94","v":0},null,{"$f":"P87+P94","v":0},null,{"$f":"R87+R94","v":0},null,{"$f":"T87+T94","v":0},null,{"$f":"V87+V94","v":0},null,{"$f":"X87+X94","v":0},{"$f":"Y87+Y94","v":0},null,{"$f":"AA87+AA94","v":0},{"$f":"AB87+AB94","v":0},null,{"$f":"AD87+AD94","v":0},{"$f":"AE87+AE94","v":0},null,{"$f":"AG87+AG94","v":0},{"$f":"AH87+AH94","v":0},null,{"$f":"AJ87+AJ94","v":0},{"$f":"AK87+AK94","v":0},null,{"$f":"AM87+AM94","v":0}]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"§309(b)(1) QIP Affordability: Points will be awarded based on the “Lowest Income Point Table” below. 60 points max.\",\"§310(b)(1) QIA Affordability: Points will be awarded based on the “Lowest Income Point Table” below. 60 points max.\")","v":"§310(b)(1) QIA Affordability: Points will be awarded based on the “Lowest Income Point Table” below. 60 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,null,{"$f":"MIN(SUM(AL102:AL110)*(60/35),60)","v":0},null,null,null,null,{"$f":"IF(AP96=TRUE,\"Special Needs \",\"\")","v":""}]
["Is this Project in a Rural Area as defined by H&S Code §50199.21. Applicant 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,null,null,null,null,"AMI","Units ","%"]
["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,null,null,null,0.6,{"$f":"SUMIF($F$7:$J$32,\"60% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"60% AMI\",$S$53:$U$78)","v":0},{"$f":"IFERROR((AR98/$AR$108),0)","v":0}]
["File Name:",null,null,null,null,"Rural Status",null,null,null,null,null,null,null,"TCAC Method for determining Rural status.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,null,null,null,null,null,null,null,0.55000000000000004,{"$f":"SUMIF($F$7:$J$32,\"55% AMI\",$S$7:$U$32)++SUMIF($F$53:$J$78,\"55% AMI\",$S$53:$U$78)","v":0},{"$f":"IFERROR((AR99/$AR$108),0)","v":0}]
["Red cells at right\nPoints available to Rural set-aside projects only",null,"% AMI",null,0.55000000000000004,null,null,null,null,0.5,null,null,null,0.45,null,null,null,0.4,null,null,null,0.35,null,null,null,0.3,null,null,null,0.25,null,null,null,"20% and below",null,null,null,"Total Points",null,null,null,null,0.5,{"$f":"SUMIF($F$7:$J$32,\"50% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"50% AMI\",$S$53:$U$78)","v":0},0]
[null,null,"% of Units",null,"Points Available ",null,"Points Awarded ",null,null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,null,null,null,null,null,0.45,{"$f":"SUMIF($F$7:$J$32,\"45% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"45% AMI\",$S$53:$U$78)","v":0},0]
[null,null,0.5,null,5,10,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.5),E102,\"\")","v":""},null,null,12.5,25,{"$f":"IF(AND(AL97=\"Yes\",AS100>=0.5),J102,\"\")","v":""},null,18.75,37.5,{"$f":"IF(AS101>=0.5,N102,\"\")","v":""},null,17.5,null,{"$f":"IF(AS102>=0.5,R102,\"\")","v":""},null,18.75,null,{"$f":"IF(AS103>=0.5,V102,\"\")","v":""},null,25,null,{"$f":"IF(AS104>=0.5,Z102,\"\")","v":""},null,25,null,{"$f":"IF(AS105>=0.5,AD102,\"\")","v":""},null,25,null,{"$f":"IF(AS109>=0.5,AH102,\"\")","v":""},null,{"$f":"SUM(G102,L102,P102,T102,X102,AB102,AF102,AJ102)","v":0},null,null,null,null,0.4,{"$f":"SUMIF($F$7:$J$32,\"40% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"40% AMI\",$S$53:$U$78)","v":0},0]
[null,null,0.45,null,5,10,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.45,AS99<0.5),E103,\"\")","v":""},null,null,11.25,22.5,{"$f":"IF(AND(AL97=\"Yes\",AS100>=0.45,AS100<0.5),J103,\"\")","v":""},null,16.899999999999999,33.799999999999997,{"$f":"IF(AND(AS101>=0.45,AS101<0.5),N103,\"\")","v":""},null,17.5,null,{"$f":"IF(AND(AS102>=0.45,AS102<0.5),R103,\"\")","v":""},null,18.75,null,{"$f":"IF(AND(AS103>=0.45,AS103<0.5),V103,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS104>=0.45,AS104<0.5),Z103,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS105>=0.45,AS105<0.5),AD103,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS109>=0.45,AS109<0.5),AH103,\"\")","v":""},null,0,null,null,null,null,0.35,{"$f":"SUMIF($F$7:$J$32,\"35% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"35% AMI\",$S$53:$U$78)","v":0},0]
[null,null,0.4,null,5,10,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.4,AS99<0.45),E104,\"\")","v":""},null,null,10,20,{"$f":"IF(AND(AL97=\"Yes\",AS100>=0.4,AS100<0.45),J104,IF(AND(OR(AL97=\"No\",AL97=\"\"),AS100>=0.4),J104,\"\"))","v":""},null,15,30,{"$f":"IF(AND(AS101>=0.4,AS101<0.45),N104,\"\")","v":""},null,17.5,null,{"$f":"IF(AND(AS102>=0.4,AS102<0.45),R104,\"\")","v":""},null,18.75,null,{"$f":"IF(AND(AS103>=0.4,AS103<0.55),V104,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS104>=0.4,AS104<0.45),Z104,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS105>=0.4,AS105<0.45),AD104,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS109>=0.4,AS109<0.45),AH104,\"\")","v":""},null,0,null,null,null,null,0.3,{"$f":"SUMIF($F$7:$J$32,\"30% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"30% AMI\",$S$53:$U$78)","v":0},0]
[null,null,0.35,null,4.4000000000000004,8.8000000000000007,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.35,AS99<0.4),E105,\"\")","v":""},null,null,8.75,17.5,{"$f":"IF(AND(AS100>=0.35,AS100<0.4),J105,\"\")","v":""},null,13.15,26.3,{"$f":"IF(AND(AS101>=0.35,AS101<0.4),N105,\"\")","v":""},null,17.5,null,{"$f":"IF(AND(AS102>=0.35,AS102<0.4),R105,\"\")","v":""},null,18.75,null,{"$f":"IF(AND(AS103>=0.35,AS103<0.4),V105,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS104>=0.35,AS104<0.4),Z105,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS105>=0.35,AS105<0.4),AD105,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS109>=0.35,AS109<0.4),AH105,\"\")","v":""},null,0,null,null,null,null,0.25,{"$f":"SUMIF($F$7:$J$32,\"25% AMI\",$S$7:$U$32)++SUMIF($F$53:$J$78,\"25% AMI\",$S$53:$U$78)","v":0},0]
[null,null,0.3,null,3.75,7.5,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.3,AS99<0.35),E106,\"\")","v":""},null,null,7.5,15,{"$f":"IF(AND(AS100>=0.3,AS100<0.35),J106,\"\")","v":""},null,11.25,22.5,{"$f":"IF(AND(AS101>=0.3,AS101<0.35),N106,\"\")","v":""},null,15,null,{"$f":"IF(AND(AS102>=0.3,AS102<0.35),R106,\"\")","v":""},null,18.75,null,{"$f":"IF(AND(AS103>=0.3,AS103<0.35),V106,\"\")","v":""},null,22.5,null,{"$f":"IF(AND(AS104>=0.3,AS104<0.35),Z106,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS105>=0.3,AS105<0.35),AD106,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS109>=0.3,AS109<0.35),AH106,\"\")","v":""},null,0,null,null,null,null,0.2,{"$f":"SUMIF($F$7:$J$32,\"20% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"20% AMI\",$S$53:$U$78)","v":0},0]
[null,null,0.25,null,3.15,6.3,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.25,AS99<0.3),E107,\"\")","v":""},null,null,6.25,12.5,{"$f":"IF(AND(AS100>=0.25,AS100<0.3),J107,\"\")","v":""},null,9.4,18.8,{"$f":"IF(AND(AS101>=0.25,AS101<0.3),N107,\"\")","v":""},null,12.5,null,{"$f":"IF(AND(AS102>=0.25,AS102<0.3),R107,\"\")","v":""},null,15.65,null,{"$f":"IF(AND(AS103>=0.25,AS103<0.3),V107,\"\")","v":""},null,18.75,null,{"$f":"IF(AND(AS104>=0.25,AS104<0.3),Z107,\"\")","v":""},null,21.9,null,{"$f":"IF(AND(AS105>=0.25,AS105<0.3),AD107,\"\")","v":""},null,25,null,{"$f":"IF(AND(AS109>=0.25,AS109<0.3),AH107,\"\")","v":""},null,0,null,null,null,null,0.15,{"$f":"SUMIF($F$7:$J$32,\"15% AMI\",$S$7:$U$32)+SUMIF($F$53:$J$78,\"15% AMI\",$S$53:$U$78)","v":0},0]
[null,null,0.2,null,2.5,5,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.2,AS99<0.25),E108,\"\")","v":""},null,null,5,10,{"$f":"IF(AND(AS100>=0.2,AS100<0.25),J108,\"\")","v":""},null,7.5,15,{"$f":"IF(AND(AS101>=0.2,AS101<0.25),N108,\"\")","v":""},null,10,null,{"$f":"IF(AND(AS102>=0.2,AS102<0.25),R108,\"\")","v":""},null,12.5,null,{"$f":"IF(AND(AS103>=0.2,AS103<0.25),V108,\"\")","v":""},null,15,null,{"$f":"IF(AND(AS104>=0.2,AS104<0.25),Z108,\"\")","v":""},null,17.5,null,{"$f":"IF(AND(AS105>=0.2,AS105<0.25),AD108,\"\")","v":""},null,20,null,{"$f":"IF(AND(AS109>=0.2,AS109<0.25),AH108,\"\")","v":""},null,0,null,null,null,null,"Total",{"$f":"SUM(AR98:AR107)","v":0},0]
[null,null,0.15,null,1.9,3.8,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.15,AS99<0.2),E109,\"\")","v":""},null,null,3.75,7.5,{"$f":"IF(AND(AS100>=0.15,AS100<0.2),J109,\"\")","v":""},null,5.65,11.3,{"$f":"IF(AND(AS101>=0.15,AS101<0.2),N109,\"\")","v":""},null,7.5,null,{"$f":"IF(AND(AS102>=0.15,AS102<0.2),R109,\"\")","v":""},null,9.4,null,{"$f":"IF(AND(AS103>=0.15,AS103<0.2),V109,\"\")","v":""},null,11.25,null,{"$f":"IF(AND(AS104>=0.15,AS104<0.2),Z109,\"\")","v":""},null,13.1,null,{"$f":"IF(AND(AS105>=0.15,AS105<0.2),AD109,\"\")","v":""},null,15,null,{"$f":"IF(AND(AS109>=0.15,AS109<0.2),AH109,\"\")","v":""},null,0,null,null,null,null,"Below 20%",null,{"$f":"SUM(AS106:AS107)","v":0}]
[null,null,0.1,null,1.25,2.5,{"$f":"IF(AND(AL97=\"Yes\",AS99>=0.1,AS99<0.15),E110,\"\")","v":""},null,null,2.5,5,{"$f":"IF(AND(AS100>=0.1,AS100<0.15),J110,\"\")","v":""},null,3.75,7.5,{"$f":"IF(AND(AS101>=0.1,AS101<0.15),N110,\"\")","v":""},null,5,null,{"$f":"IF(AND(AS102>=0.1,AS102<0.15),R110,\"\")","v":""},null,6.25,null,{"$f":"IF(AND(AS103>=0.1,AS103<0.15),V110,\"\")","v":""},null,7.5,null,{"$f":"IF(AND(AS104>=0.1,AS104<0.15),Z110,\"\")","v":""},null,8.75,null,{"$f":"IF(AND(AS105>=0.1,AS105<0.15),AD110,\"\")","v":""},null,10,null,{"$f":"IF(AND(AS109>=0.1,AS109<0.15),AH110,\"\")","v":""},null,{"$f":"SUM(G110,L110,P110,T110,X110,AB110,AF110,AJ110)","v":0}]

{"sheet":"Eligibility and Threshold","index":5,"n_rows":78,"n_cols":38,"rows_kept":78,"cut":false,"hidden":false,"merged":[[53,3,53,10],[53,11,53,30],[53,31,53,35],[53,36,53,37],[34,30,34,36],[35,24,35,27],[35,30,35,36],[34,0,34,27],[35,0,35,21],[44,0,44,36],[49,19,49,37],[43,34,43,37],[46,0,46,37],[47,0,47,37],[48,0,48,2],[48,3,48,10],[48,11,48,30],[48,31,48,35],[48,36,48,37],[3,0,3,2],[3,3,3,10],[3,11,3,30],[3,31,3,35],[3,36,3,37],[12,0,12,2],[12,3,12,10],[12,11,12,30],[12,31,12,35],[12,36,12,37],[5,0,5,2],[5,3,5,10],[5,11,5,30],[5,31,5,35],[5,36,5,37],[10,32,10,36],[14,0,14,2],[14,3,14,10],[14,11,14,30],[14,31,14,35],[14,36,14,37],[21,23,21,30],[22,23,22,30],[24,34,24,37],[25,0,25,17],[25,18,25,37],[22,9,22,12],[18,9,18,12],[20,9,20,12],[21,0,21,8],[24,0,24,8],[23,0,23,8],[23,13,23,20],[20,0,20,8],[18,35,18,37],[18,0,18,8],[64,31,64,35],[64,36,64,37],[56,0,56,2],[56,3,56,10],[56,11,56,30],[56,31,56,35],[56,36,56,37],[51,0,51,2],[51,3,51,10],[51,11,51,30],[51,31,51,35],[51,36,51,37],[62,0,62,8],[62,9,62,12],[62,17,62,20],[62,21,62,22],[63,0,63,12],[63,13,63,16],[64,0,64,2],[64,3,64,10],[64,11,64,30],[59,34,59,35],[60,8,60,10],[60,12,60,22],[60,23,60,25],[60,26,60,31],[60,32,60,33],[60,34,60,35],[60,36,60,37],[61,9,61,12],[61,13,61,16],[61,17,61,20],[61,21,61,22],[70,35,70,37],[70,32,70,34],[71,0,71,31],[71,32,71,34],[71,35,71,37],[72,32,72,34],[72,35,72,37],[72,0,72,31],[76,32,76,34],[76,35,76,37],[73,0,73,31],[74,0,74,31],[75,0,75,31],[76,0,76,31],[70,0,70,31],[77,0,77,31],[73,32,73,34],[73,35,73,37],[74,32,74,34],[74,35,74,37],[75,32,75,34],[75,35,75,37],[77,32,77,34],[77,35,77,37],[0,36,0,37],[0,0,0,35],[18,13,21,22],[23,23,23,30],[17,29,17,36],[23,21,23,22],[24,23,24,33],[22,13,22,22],[24,9,24,12],[17,0,17,19],[17,20,17,21],[19,0,19,12],[18,23,18,30],[19,23,19,30],[20,23,20,30],[24,21,24,22],[22,35,23,37],[23,9,23,12],[21,9,21,12],[22,0,22,8],[16,35,16,37],[16,0,16,21],[16,22,16,23],[16,24,16,34],[1,0,1,37],[2,36,2,37],[4,0,4,8],[4,9,4,37],[2,0,2,35],[6,20,7,36],[6,0,7,19],[6,37,7,37],[13,0,13,35],[13,36,13,37],[8,0,8,36],[11,32,11,36],[10,5,10,7],[11,5,11,7],[10,9,10,10],[11,9,11,10],[10,12,10,17],[9,21,9,31],[9,0,9,20],[9,33,9,35],[11,12,11,17],[10,19,10,24],[11,19,11,24],[10,26,10,30],[58,0,58,37],[26,31,26,35],[41,0,41,36],[35,28,35,29],[27,0,27,36],[24,14,24,20],[22,32,23,34],[15,0,15,37],[32,0,32,2],[32,3,32,10],[32,11,32,30],[32,31,32,35],[32,36,32,37],[28,0,28,2],[28,3,28,10],[28,11,28,30],[28,31,28,35],[30,0,30,36],[26,36,26,37],[26,0,26,2],[26,3,26,10],[26,11,26,30],[52,0,52,36],[53,0,53,2],[59,6,59,7],[59,8,59,10],[59,12,59,22],[59,23,59,25],[59,26,59,31],[59,32,59,33],[17,27,17,28],[36,13,36,36],[45,0,45,36],[43,11,43,24],[43,25,43,33],[36,0,36,10],[36,11,36,12],[49,0,49,16],[49,17,49,18],[42,0,42,36],[43,0,43,10],[34,28,34,29],[38,0,38,36],[40,0,40,36],[17,22,17,26],[28,36,28,37],[31,0,31,36],[29,0,29,36],[67,15,67,37],[69,0,69,37],[65,0,65,37],[68,0,68,37],[66,0,66,14],[62,13,62,16],[66,15,66,37],[67,0,67,14],[10,0,10,4],[11,0,11,4],[11,26,11,30],[39,0,39,37],[35,22,35,23],[33,0,33,37],[37,0,37,37],[50,0,50,9],[50,10,50,37],[59,36,59,37],[54,0,54,37],[55,0,55,35],[55,36,55,37],[61,0,61,8],[57,0,57,37],[59,0,59,5]]}
[{"$f":"CONCATENATE(Overview!D5,\" Eligibility and Threshold\")","v":" Eligibility and Threshold"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["Eligible Projects §303"]
["(a) Is the CIP an integral part of, or necessary for the development of a QIP or housing designated within a QIA?"]
["File Name",null,null,"CIP Integral to QIP",null,null,null,null,null,null,null,"Applicant narrative and documentation evidencing the Locality requiring the CIP.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[{"$f":"CONCATENATE(\"(c)(1) Is \",Overview!AJ4,\" located in an Urbanized Area?\")","v":"(c)(1) Is  located in an Urbanized Area?"}]
["File Name",null,null,"Urban Area",null,null,null,null,null,null,null,"Provide documentation of location in an Urbanized Area. §302(ll)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[{"$f":"CONCATENATE(\"(c)(2) Is \",Overview!AJ4,\" located in a Locality that has an adopted housing element in substantial compliance with Art. 10.6 (§65580) Ch. 3 Div. 1 of Title 7  (Gov. Code §65585)?\")","v":"(c)(2) Is  located in a Locality that has an adopted housing element in substantial compliance with Art. 10.6 (§65580) Ch. 3 Div. 1 of Title 7  (Gov. Code §65585)?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A jurisdiction’s current housing element compliance status is obtainable thru HCD’s website."]
[]
[{"$f":"CONCATENATE(\"(c)(2)(A) \",Overview!AJ4,\" located in a Locality at time of application that has submitted its housing element annual progress reports (required by Gov. Code §65400) for the current and prior year.\")","v":"(c)(2)(A)  located in a Locality at time of application that has submitted its housing element annual progress reports (required by Gov. Code §65400) for the current and prior year."}]
[{"$f":"CONCATENATE(\"(c)(3) Does \",Overview!AJ4,\" include 15% or more Affordable Units (AU) excluding replacement units?\")","v":"(c)(3) Does  include 15% or more Affordable Units (AU) excluding replacement units?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total AUs (excluding replacement unit AUs)",null,null,null,null,null,null,null,null,null,null,{"$f":"AF11+AF12","v":0},"Total Units",null,null,{"$f":"AL11+AL12","v":0},{"$f":"IF(AL11=0,\"No\",IF(AG10/AK10<0.15,\"No\",\"Yes\"))","v":"No"}]
[{"$f":"IF(Overview!AJ4=\"QIP:\",\"QIP\",\"Required QIP:\")","v":"Required QIP:"},null,null,null,null,"Rental AUs",null,null,{"$f":"'Max Funds and Unit Mix'!Y33","v":0},"HO AUs",null,{"$f":"'Max Funds and Unit Mix'!AB33","v":0},"Rental AUs to be replaced",null,null,null,null,null,null,"HO AUs to be replaced",null,null,null,null,null,null,"Net QIP AUs",null,null,null,null,{"$f":"I11+L11-S11-Z11","v":0},"Total QIP Units",null,null,null,null,{"$f":"'Max Funds and Unit Mix'!K33","v":0}]
["Other-QIPs (QIA only)",null,null,null,null,"Rental AUs",null,null,{"$f":"'Max Funds and Unit Mix'!Y79","v":0},"HO AUs",null,{"$f":"'Max Funds and Unit Mix'!AB79","v":0},"Rental AUs to be replaced",null,null,null,null,null,null,"HO AUs to be replaced",null,null,null,null,null,null,"Net other-QIP AUs",null,null,null,null,{"$f":"I12+L12-S12-Z12","v":0},"Total other-QIP Units",null,null,null,null,{"$f":"'Max Funds and Unit Mix'!K79","v":0}]
["File Name",null,null,"Replacement Housing Plan",null,null,null,null,null,null,null,"Provide the Replacement Housing Plan if there will be replacement units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[{"$f":"CONCATENATE(\"(c)(3) Does \",Overview!AJ4,\" have a disposition and development agreement or other specific agreement executed on or before August 24, 2007 between the Developer and the local agency having jurisdiction over the project that includes affordability covenants that subject the \",Overview!AJ4,\" to the production of Affordable Units for Very Low-, Lower- or Moderate-Income households?\")","v":"(c)(3) Does  have a disposition and development agreement or other specific agreement executed on or before August 24, 2007 between the Developer and the local agency having jurisdiction over the project that includes affordability covenants that subject the  to the production of Affordable Units for Very Low-, Lower- or Moderate-Income households?"}]
["File Name",null,null,"Development Agreement",null,null,null,null,null,null,null,"Agreement executed prior to August 24, 2007 that contains affordability covenants.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c)(4) Average Net Density (dwelling units per acre)"]
["Are parcels to be developed within a Rural Area per §302(ee)? (Refer to the document entitled IIG Program, Rural Area Determination Procedures)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes (project is Rural), parcels to be developed must have a Net Density of 10 units per acre.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W17=\"Yes\",10,0)","v":0}]
["If non-Rural, enter minimum Net Density for parcels to be developed per Locality (see Appendix 1, click here):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Density: housing units per acre",null,null,null,null,{"$f":"IF('Eligibility and Threshold'!J25=0,0,SUM('Eligibility and Threshold'!AF19:AF24)/'Eligibility and Threshold'!J25)","v":0},null,{"$f":"CONCATENATE(\"Is the \",Overview!AJ4,\" Net Density equal to or greater than required §303(c)(4)?\")","v":"Is the  Net Density equal to or greater than required §303(c)(4)?"},null,null,null,null,null,null,null,{"$f":"IF(AB18>=MAX(U18,AJ17),\"Yes\",\"No\")","v":"Yes"}]
[{"$f":"CONCATENATE(\"Total \",Overview!AJ4,\" site area in square feet\")","v":"Total  site area in square feet"},null,null,null,null,null,null,null,null,{"$f":"(Overview!P64+Overview!AI64)*43560","v":0},null,null,null,"Non-qualified site deductions: utility easements, setbacks, private drives/walkways, landscaping, common areas and facilities, off street parking, drainage facilities exclusive to a development project & other related mitigation space required.",null,null,null,null,null,null,null,null,null,"0 bedroom Net Density calculation",null,null,null,null,null,null,null,{"$f":"((SUMIF('Max Funds and Unit Mix'!$A$7:$B$32,\"0\",'Max Funds and Unit Mix'!$K$7:$L$32)+(SUMIF('Max Funds and Unit Mix'!$A$53:$B$78,\"0\",'Max Funds and Unit Mix'!$K$53:$L$78)))*0.7)","v":0}]
[{"$f":"CONCATENATE(\"Less \",Overview!AJ4,\" qualified site deductions* in square feet\")","v":"Less  qualified site deductions* in square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 bedroom Net Density calculation",null,null,null,null,null,null,null,{"$f":"(SUMIF('Max Funds and Unit Mix'!$A$7:$B$32,\"1\",'Max Funds and Unit Mix'!$K$7:$L$32)+(SUMIF('Max Funds and Unit Mix'!$A$53:$B$78,\"1\",'Max Funds and Unit Mix'!$K$53:$L$78)))*0.9","v":0}]
["Public streets ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 bedroom Net Density calculation",null,null,null,null,null,null,null,{"$f":"((SUMIF('Max Funds and Unit Mix'!$A$7:$B$32,\"2\",'Max Funds and Unit Mix'!$K$7:$L$32)+(SUMIF('Max Funds and Unit Mix'!$A$53:$B$78,\"2\",'Max Funds and Unit Mix'!$K$53:$L$78)))*1.2)","v":0}]
["Public sidewalks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 bedroom Net Density calculation",null,null,null,null,null,null,null,{"$f":"((SUMIF('Max Funds and Unit Mix'!$A$7:$B$32,\"3\",'Max Funds and Unit Mix'!$K$7:$L$32)+(SUMIF('Max Funds and Unit Mix'!$A$53:$B$78,\"3\",'Max Funds and Unit Mix'!$K$53:$L$78)))*1.6)","v":0}]
["Public Open Space",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"If \",Overview!AJ4,\" contains commercial, answer V24-25\")","v":"If  contains commercial, answer V24-25"},null,null,null,null,null,null,null,null,null,"4 bedroom Net Density calculation",null,null,null,null,null,null,null,{"$f":"((SUMIF('Max Funds and Unit Mix'!$A$7:$B$32,\"4\",'Max Funds and Unit Mix'!$K$7:$L$32)+(SUMIF('Max Funds and Unit Mix'!$A$53:$B$78,\"4\",'Max Funds and Unit Mix'!$K$53:$L$78)))*1.8)","v":0},"Commercial square feet",null,null,{"$f":"Overview!P65+Overview!AI65","v":0}]
["Public drainage facilities",null,null,null,null,null,null,null,null,null,null,null,null,"Square ft. of largest residential unit",null,null,null,null,null,null,null,null,null,"Commercial Net Density calculation",null,null,null,null,null,null,null,{"$f":"IF(V24=0,0,IF(AJ23<=0,0,ROUNDDOWN((AJ23/V24),0)*N25))","v":0}]
["Net site area in acres (43,560 square feet per acre)",null,null,null,null,null,null,null,null,{"$f":"(J19-J21-J22-J23-J24)/43560","v":0},null,null,null,{"$f":"IF(V25=0,0.7,IF(V25=1,0.9,IF(V25=2,1.2,IF(V25=3,1.6,IF(V25=4,1.8)))))","v":0.7},"# of bedrooms in largest unit",null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Overview!AJ4,\" adjusted Net Density as a percentage of required density §309(c)(2)\")","v":" adjusted Net Density as a percentage of required density §309(c)(2)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J25=0,0,SUM(AF19:AF24)/MAX(U18,AJ17)/J25)","v":0}]
[{"$f":"CONCATENATE(\"(c)(5) Is \",Overview!AJ4,\" located in area designated for mixed-use or residential development pursuant to one of the following plans? If Yes, select plan.\")","v":"(c)(5) Is  located in area designated for mixed-use or residential development pursuant to one of the following plans? If Yes, select plan."}]
["File Name",null,null,"Relevant Development Plan",null,null,null,null,null,null,null,"Provide, label and attach a copy of the relevant plan showing area designation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c)(6) Can the Applicant identify a mechanism, such as a minimum density ordinance or a recorded, binding covenant, to reliably ensure that future development will occur at an overall Net Density set forth in §303(c)(4)? This mechanism must be in effect and legally enforceable prior to the disbursement of Program funds."]
["File Name",null,null,"Net Density Verification",null,null,null,null,null,null,null,"Provide a minimum density ordinance, recorded binding covenant or date stamped map and letter certified by a California State-licensed professional such as an engineer, surveyor or landscape architect confirming the Net Density.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c)(7) Will the Applicant designate the proposed residential units in the QIP, and/or within the QIA (non-QIP), that the Applicant intends to utilize for the purpose of establishing the max Program grant amount pursuant to §305, and for the purpose of rating applications pursuant to §309 or §310."]
["(c)(8) Does this application demonstrate that the percentage of Affordable Units (AUs), and units restricted to other income limits and rents as designated for the purpose of determining the max Program grant amount shall be maintained or exceeded through the completion of each proposed residential development?"]
["(c)(9) Applicant certifies construction shall not have commenced on any units designated in the application prior to the application submittal deadline?"]
["File Name",null,null,"Construction exception",null,null,null,null,null,null,null,"If applicable, label and attach agreement requiring AUs be built as a local approval condition. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Eligible Costs §304"]
["(a)(4)(A) Total number of Structured Parking spaces - that are (1) required replacement of Transit Station parking spaces or (2) public Structured Parking required as a condition of approval for the QIP within one-half mile of a Major Transit Stop or Transit Station:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are costs less than or equal to $50,000 per parking space?",null,null,null,null,null,null,{"$f":"IF(OR(AC35=\"\",AC35=0,'Dev Budget'!R165=0),\"\",IF('Dev Budget'!R165/AC35>50000,\"No\",\"Yes\"))","v":""}]
["(a)(4)(B) Total number of residential per unit parking spaces in Structured Parking, as required by local land-use entitlement approval, not to exceed one parking space per residential unit, and not to exceed $50,000 per permitted space:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spaces exceed one space per unit?",null,null,null,{"$f":"IF(W36>'Max Funds and Unit Mix'!K33,\"Yes\",\"No\")","v":"No"},null,"Are costs less than or equal to $50,000 per parking space?",null,null,null,null,null,null,{"$f":"IF(OR(W36=\"\",W36=0,'Dev Budget'!R172=\"\"),\"\",IF('Dev Budget'!R172/W36>50000,\"No\",\"Yes\"))","v":""}]
["(a)(15) Impact fees for the CIP are required by local ordinance?",null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, impact fees do not to exceed 5% of the total Program grant amount? Describe below the fee(s), Locality and how the impact fee(s) will be used for the CIP:",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('Dev Budget'!R189=0,\"\",IF('Dev Budget'!R189>('Dev Budget'!B198*0.05),\"No\",\"Yes\"))","v":""}]
[]
["We certify the CIP funded costs do not include any of the following ineligible costs:\n(b)(1) Developer Fees or profit.\n(b)(2) Costs of site acquisition for housing and mixed use structural improvements.\n(b)(3) Costs of housing or mixed use structures.\n(b)(4) Soft costs related to ineligible costs.\n(b)(5) In lieu fees for local inclusionary programs."]
["Application Threshold Requirements - §308"]
["(a)(2) We certify that construction of the CIP has not commenced as of the application deadline set forth in the NOFA?"]
["(a)(3) We certify the CIP is infeasible without Program funds, and other available funds are not and will not be supplanted by Program funds?"]
["(a)(4) Does Applicant have Site Control §302(gg) for the CIP Project? If Yes, enter form of Site Control and the most recent execution date below."]
["Form of Site Control §302(gg):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date:"]
["(a)(5) We certify all proposed uses of Program funds must be eligible pursuant to §304?"]
["(b) Is application sufficiently complete to assess feasibility of application and its compliance with Program requirements?"]
["Describe any special circumstances:"]
[]
["File Name",null,null,"CIP Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of Site Control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Does the required QIP trigger State Relocation Assistance Law (CA Gov Code §7260-7277)?"]
["If Yes, provide a narrative discussion on the number of impacted households and provided relocation assistance including what actions have or will be taken to comply with State Relocation Assistance Law? If No, provide documentation supporting  relocation is not required."]
["File Name",null,null,"QIP Relocation Plan",null,null,null,null,null,null,null,"Must provide a Relocation Plan or documentation supporting no relocation. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(c) We certify we will comply with all state and federal fair housing laws. Compliance with state law includes but is not limited to the duty to carry out the program in a manner to affirmatively further fair housing, and take no action that is materially inconsistent with Affirmatively Furthering Fair Housing pursuant to CA Gov Code §8899.50?"]
["File Name",null,null,"Fair Housing Self-Certification",null,null,null,null,null,null,null,"Must provide a self-certification document that is acceptable to HCD certifying that the Occupancy restrictions will be carried out in a manner that is consistent with federal fair housing laws",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Market Study"]
["Does Market study demonstrate QIP is financially feasible?  - Must submit a market study that meets the requirements specified in TCAC Regs §10322(h)(10)"]
["File Name",null,null,"Market Study",null,null,null,null,null,null,null,"Must provide a completed market study prepared within one year of the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Tax Credits (TC)"]
["Select appropriate entry for each item:"]
["Project Tax Credit Type",null,null,null,null,null,null,null,"Federal",null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor",null,null,null,null,null,null,null,"App rate"]
[null,null,null,null,null,null,null,null,"State",null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor",null,null,null,null,null,null,null,"App rate"]
["Timeframe for applying for 4%Tax Credits",null,null,null,null,null,null,null,null,"Proposed month",null,null,null,null,null,null,null,"Proposed year"]
["Timeframe for applying for 9%Tax Credits",null,null,null,null,null,null,null,null,"Proposed round",null,null,null,null,null,null,null,"Proposed year"]
["If already awarded, date of the Tax Credit Reservation"]
["File Name",null,null,"Tax Credit Reservation",null,null,null,null,null,null,null,"If the Project has already received a tax credit reservation, upload documentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Milestones"]
["What covenants or regulatory agreements are already on title?"]
["What covenants or regulatory agreements are anticipated?"]
["Note:  Some of the following milestones may have already been achieved.  For previously met milestones, please enter the month and year completed. For those milestones not yet completed, please provide a projected completion date (MM/YY) for each of the applicable items below. If not applicable to the specific Capital Project, please indicate \"NA\" below. "]
["Provide the actual or anticipated completion date for the following performance milestones for the CIP.  If a milestone is not applicable, please enter \"N/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,"CIP Date",null,null,"QIP Date"]
["Executed binding agreement between Applicant and Developer of the proposed QIP detailing the terms and conditions of the development."]
["Completion of all necessary environmental clearances, including those required under CEQA and NEPA."]
["Obtaining all necessary and discretionary public land use approvals."]
["Obtaining enforceable commitments for all construction/permanent financing described in the Sources and Uses including substantially final construction/permanent loan documents, and Tax Credit syndication documents for remaining phases of Project."]
["Submission of Final Construction Drawings and Specifications to the appropriate local building department or permitting authority."]
["Commencement of construction."]
["Construction complete and the filing of the Notice of Completion."]

{"sheet":"Dev Sources","index":6,"n_rows":78,"n_cols":20,"rows_kept":78,"cut":false,"hidden":false,"merged":[[28,3,28,4],[3,10,4,10],[3,16,3,18],[3,7,4,7],[3,9,4,9],[3,12,4,12],[3,13,4,13],[27,6,27,8],[18,4,18,6],[17,4,17,6],[26,17,26,18],[3,4,4,6],[9,4,9,6],[9,17,9,18],[13,4,13,6],[7,4,7,6],[10,4,10,6],[4,17,4,18],[20,4,20,6],[19,4,19,6],[11,4,11,6],[11,17,11,18],[12,4,12,6],[12,17,12,18],[14,4,14,6],[15,17,15,18],[16,17,16,18],[3,14,4,14],[3,15,4,15],[6,4,6,6],[7,17,7,18],[8,4,8,6],[22,17,22,18],[17,17,17,18],[18,17,18,18],[19,17,19,18],[21,17,21,18],[58,4,58,6],[59,4,59,6],[60,4,60,6],[61,4,61,6],[56,7,57,7],[37,4,37,6],[36,4,36,6],[53,5,53,9],[54,3,54,4],[54,6,54,8],[46,4,46,6],[55,0,55,18],[56,2,57,2],[56,17,57,17],[56,18,57,18],[56,11,57,11],[56,4,57,6],[40,17,40,18],[41,4,41,6],[52,17,52,18],[78,0,78,18],[76,3,76,4],[76,6,76,8],[75,3,75,4],[75,6,75,8],[74,5,74,8],[74,0,74,4],[62,4,62,6],[63,4,63,6],[71,4,71,6],[72,4,72,6],[70,4,70,6],[69,4,69,6],[65,4,65,6],[68,4,68,6],[66,4,66,6],[67,4,67,6],[64,4,64,6],[73,5,73,8],[74,13,74,16],[3,2,4,2],[29,3,29,4],[56,9,57,9],[56,10,57,10],[56,8,57,8],[31,4,32,6],[31,7,32,7],[31,8,32,8],[53,17,53,18],[31,2,32,2],[8,17,8,18],[21,4,21,6],[26,3,26,4],[26,6,26,8],[31,13,32,13],[31,14,32,14],[31,15,32,15],[31,3,32,3],[16,4,16,6],[24,4,24,6],[23,4,23,6],[22,4,22,6],[13,17,13,18],[10,17,10,18],[0,0,0,17],[77,0,77,18],[56,12,57,12],[56,13,56,14],[56,3,57,3],[56,15,56,16],[1,0,1,18],[23,17,23,18],[24,17,24,18],[25,17,25,18],[20,17,20,18],[5,17,5,18],[6,17,6,18],[14,17,14,18],[5,4,5,6],[3,11,4,11],[15,4,15,6],[3,3,4,3],[25,5,25,9],[42,4,42,6],[29,6,29,8],[3,8,4,8],[28,6,28,8],[27,3,27,4],[31,9,32,9],[31,12,32,12],[33,4,33,6],[33,17,33,18],[34,4,34,6],[34,17,34,18],[47,4,47,6],[47,17,47,18],[38,4,38,6],[38,17,38,18],[39,4,39,6],[39,17,39,18],[40,4,40,6],[42,17,42,18],[45,17,45,18],[41,17,41,18],[36,17,36,18],[31,10,32,10],[31,11,32,11],[31,16,31,18],[32,17,32,18],[3,0,4,1],[31,0,32,1],[56,0,57,1],[2,0,2,18],[30,0,30,18],[48,4,48,6],[48,17,48,18],[49,4,49,6],[49,17,49,18],[50,4,50,6],[50,17,50,18],[51,4,51,6],[51,17,51,18],[43,4,43,6],[43,17,43,18],[44,4,44,6],[44,17,44,18],[45,4,45,6],[37,17,37,18],[46,17,46,18],[35,4,35,6],[35,17,35,18],[54,17,54,18],[52,4,52,6]]}
[{"$f":"CONCATENATE(Overview!D5,\" \",IF(Overview!AJ4=\"QIP\",\"QIP and all CIPs Sources of Funds\",\"QIP(s) and all CIP(s) Sources of Funds\"))","v":" QIP(s) and all CIP(s) Sources of Funds"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"See §309(a)(3) for an explanation of funding commitments\",\"See §310(a)(4) for an explanation of funding commitments\")","v":"See §310(a)(4) for an explanation of funding commitments"}]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"QIP and all CIPs Construction Period Sources of Funds\",\"QIP (Required by QIA) and all CIPs Construction Period Sources of Funds\")","v":"QIP (Required by QIA) and all CIPs Construction Period Sources of Funds"}]
["Funding Committed by Application Due Date?",null,"Unit Type","CIP or QIP #1","Source Name\n(listed in order of lien priority)",null,null,"Source Type",{"$f":"IF(Overview!AJ4=\"QIP\",\"Local Support §309(a)(4)\",\"Local Support §310(a)(5)\")","v":"Local Support §310(a)(5)"},"Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest\nRate","Required\nPayment ","Loan Term\n(months)","*Details of Deferred Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Description"]
[1,"Yes",null,"CIP","IIG CIP Grant",null,null,"State-HCD","No",1,null,null,{"$f":"K6+L6","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K7+L7","v":0}]
[3,null,null,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,"QIP #1","Deferred costs (detail at right)",null,null,null,null,null,{"$f":"Q27","v":0},null,0]
[21,null,null,"QIP #1","Equity Investor",null,null,null,null,null,null,null,0," "]
[{"$f":"'Max Funds and Unit Mix'!M32","v":""},null,{"$f":"SUMPRODUCT(($B$6:$B$26=\"Yes\")*($M$6:$M$26))","v":0},"<Total funds committed",null,{"$f":"IF($M$27=0,0,C27/($M$27-$K$25))","v":0},"<% Funds committed",null,null,"TOTALS",{"$f":"SUM(K6:K26)","v":0},{"$f":"SUM(L6:L25)","v":0},{"$f":"SUM(M6:M26)","v":0}," ",null,null,{"$f":"SUM(Q6:Q25)","v":0}," "]
[{"$f":"'Max Funds and Unit Mix'!M33","v":0},"<Rental Units",{"$f":"SUMPRODUCT(($B$6:$B$26=\"Yes\")*($C$6:$C$26=\"Rental\")*($M$6:$M$26))","v":0},"<Total Rental funds committed",null,{"$f":"IF($M$27=0,0,C28/($M$27-$K$25))","v":0},"<% Rental funds committed"]
[{"$f":"'Max Funds and Unit Mix'!P33","v":0},"<HO Units",{"$f":"SUMPRODUCT(($B$6:$B$26=\"Yes\")*($C$6:$C$26=\"Homeowner\")*($M$6:$M$26))","v":0},"<Total HO funds committed",null,{"$f":"IF($M$27=0,0,C29/($M$27-$K$25))","v":0},"<% HO funds committed"]
[null,null,{"$f":"SUMPRODUCT(($B$6:$B$26=\"Yes\")*($D$6:$D$26=\"CIP\")*($M$6:$M$26))","v":0},"<Total CIP funds committed",null,{"$f":"IF($M$27=0,0,C30/'Dev Budget'!R198)","v":0},"<% Funds committed"]
["QIPs (excuding the required QIP above) Construction Period Sources of Funds"]
["Funding Committed by Application Due Date?",null,"Unit Type","QIP #2, 3, 4 or 5","Source Name\n(listed in order of lien priority)",null,null,"Source Type",{"$f":"IF(Overview!AJ36=\"QIP\",\"Local Support §309(a)(4)\",\"Local Support §310(a)(5)\")","v":"Local Support §310(a)(5)"},"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,null,null,"Amount","Description"]
[1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K34+L34","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K35+L35","v":0}]
[3,null,null,null,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,"All QIPs","Deferred costs (detail at right)",null,null,null,null,null,{"$f":"Q55","v":0},null,0]
[21,null,null,"All QIPs","Equity Investor",null,null,null,null,null,null,null,0," "]
[{"$f":"'Max Funds and Unit Mix'!M67","v":""},null,{"$f":"SUMPRODUCT(($B$34:$B$54=\"Yes\")*($M$34:$M$54))","v":0},"<Total funds committed",null,{"$f":"IF($M$55=0,0,C55/($M$55-$K$53))","v":0},"<% Funds committed",null,null,"TOTALS",{"$f":"SUM(K34:K54)","v":0},{"$f":"SUM(L34:L53)","v":0},{"$f":"SUM(M34:M54)","v":0}," ",null,null,{"$f":"SUM(Q34:Q53)","v":0}," "]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"QIP and all CIPs Permanent Sources of Funds\",\"QIP (Required by QIA) and all CIP Permanent Sources of Funds\")","v":"QIP (Required by QIA) and all CIP Permanent Sources of Funds"}]
["Funding Committed by Application Due Date?",null,"Rental vs Homeowner (HO)","CIP or QIP #1","Source Name\n(listed in order of lien priority)",null,null,"Source Type",{"$f":"IF(Overview!AJ4=\"QIP\",\"Local Support §309(a)(4)\",\"Local Support §310(a)(5)\")","v":"Local Support §310(a)(5)"},"Lien\nNo.","Residential\nAmount","Commercial\nAmount","Total Amount","Interest Rate ",null,"Repayment Terms",null,"Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Type ","Rate","Type","Due in (yrs)"]
[1,"Yes",null,"CIP","IIG CIP Grant",null,null,"State-HCD","No",1,null,null,{"$f":"K59+L59","v":0},null,null,null,null,null,null,"Fixed for Term"]
[2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K60+L60","v":0},null,null,null,null,null,null,"Fixed with Reset"]
[3,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,"Fixed, then Variable"]
[4,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,"Variable"]
[5,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,"Other"]
[6,null,null,null,null,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,"QIP #1","Private mortgage financing",null,null,null,null,null,null,null,0]
[15,null,null,"QIP #1","Deferred costs",null,null,null,null,null,null,null,0]
[16,null,null,"QIP #1","Equity Investor",null,null,null,null,null,null,null,0]
[null,null,null,null,null,"TOTALS",null,null,null,null,{"$f":"SUM(K59:K74)","v":0},{"$f":"SUM(L59:L74)","v":0},{"$f":"SUM(M59:M74)","v":0},"TOTALS",null,null,null,{"$f":"SUM(R59:R73)","v":0},{"$f":"SUM(S59:S74)","v":0}]
[{"$f":"'Max Funds and Unit Mix'!M33","v":0},"<Rental Units",{"$f":"SUMPRODUCT(($B$59:$B$74=\"Yes\")*($C$59:$C$74=\"Rental\")*($D$59:$D$74=\"QIP #1\")*($M$59:$M$74))","v":0},"<Total QIP Rental funds committed",null,{"$f":"IF(OR($M$75=0,C76=0),0,C76/(SUMPRODUCT(($C$59:$C$74=\"Rental\")*($D$59:$D$74=\"QIP #1\")*($M$59:$M$74))-$M$72-$M$73))","v":0},"<% QIP Rental funds committed"]
[{"$f":"'Max Funds and Unit Mix'!P33","v":0},"<HO units",{"$f":"SUMPRODUCT(($B$59:$B$74=\"Yes\")*($C$59:$C$74=\"Homeowner\")*($D$59:$D$74=\"QIP #1\")*($M$59:$M$74))","v":0},"<Total QIP HO funds committed",null,{"$f":"IF(OR($M$75=0,C77=0),0,C77/(SUMPRODUCT(($C$59:$C$74=\"Homeowner\")*($D$59:$D$74=\"QIP #1\")*($M$59:$M$74))-$M$72-$M$73))","v":0},"<% QIP HO funds committed"]
["Applicant comments: Include a description of ballon payments and unusual or extraordinary circumstances that have resulted in higher than expected project costs and provide a justification as to why these costs are reasonable. "]

{"sheet":"Dev Budget","index":7,"n_rows":200,"n_cols":21,"rows_kept":200,"cut":false,"hidden":false,"merged":[[0,18,0,20],[1,18,2,18],[1,19,2,19],[1,20,2,20],[3,18,3,20],[110,0,110,17],[1,16,2,16],[1,17,2,17],[1,9,2,9],[1,10,2,10],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,11,2,11],[1,13,2,13],[1,14,2,14],[1,8,2,8],[1,12,2,12],[1,1,2,1],[1,2,2,2],[1,3,2,3],[3,0,3,17],[1,0,2,0],[1,4,2,4],[1,15,2,15],[0,0,0,16]]}
[{"$f":"CONCATENATE(Overview!D5,\" \",IF(Overview!AJ4=\"QIP\",\"QIP Residential and all CIP Permanent Sources of Funds\",\"QIP (Required by QIA) Residential and all CIP Permanent Sources of Funds\"))","v":" QIP (Required by QIA) Residential and all CIP Permanent Sources of Funds"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"},"Commercial Sources "]
["USES OF FUNDS",{"$f":"'Dev Sources'!$E$59","v":"IIG CIP Grant"},{"$f":"'Dev Sources'!$E$60","v":0},{"$f":"'Dev Sources'!$E$61","v":0},{"$f":"'Dev Sources'!$E$62","v":0},{"$f":"'Dev Sources'!$E$63","v":0},{"$f":"'Dev Sources'!$E$64","v":0},{"$f":"'Dev Sources'!$E$65","v":0},{"$f":"'Dev Sources'!$E$66","v":0},{"$f":"'Dev Sources'!$E$67","v":0},{"$f":"'Dev Sources'!$E$68","v":0},{"$f":"'Dev Sources'!$E$69","v":0},{"$f":"'Dev Sources'!$E$70","v":0},{"$f":"'Dev Sources'!$E$71","v":0},{"$f":"'Dev Sources'!$E$72","v":"Private mortgage financing"},{"$f":"'Dev Sources'!$E$73","v":"Deferred costs"},{"$f":"'Dev Sources'!$E$74","v":"Equity Investor"},"Total Residential\nSources/Costs","Total\nCommercial\nSources/Costs","Source Name:","Source Name:"]
[]
[{"$f":"IF(Overview!AJ4=\"QIA\",\"Required QIP (QIA applications only)\",\"Qualifying Infill Project (QIP)\")","v":"Qualifying Infill Project (QIP)"}]
["LAND COST/ACQUISITION"]
["Land Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:Q6)","v":0},{"$f":"T6+U6","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:Q7)","v":0},{"$f":"T7+U7","v":0}]
["Legal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Land Lease Rent Prepayment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Land Cost or Value",null,{"$f":"SUM(C6:C9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T6:T9)","v":0},0]
["Existing Improvements Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:Q11)","v":0},0]
["Off-Site Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Acquisition Cost",null,{"$f":"SUM(C11:C12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T11:T12)","v":0},0]
["Total Land Cost / Acquisition Cost",null,{"$f":"SUM(C10+C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T10+T13)","v":0},{"$f":"SUM(U10+U13)","v":0}]
["Predevelopment Interest/Holding Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:Q15)","v":0},0]
["Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Excess Purchase Price Over Appraisal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Relocation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:Q18)","v":0},0]
["NEW CONSTRUCTION"]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:Q20)","v":0},{"$f":"T20+U20","v":0}]
["Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["General Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Contractor Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Contractor Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Prevailing Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["General Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total New Construction",null,{"$f":"SUM(C20:C30)","v":0},{"$f":"SUM(D20:D30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T20:T30)","v":0},0]
["ARCHITECTURAL FEES"]
["Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C33:Q33)","v":0},{"$f":"T33+U33","v":0}]
["Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Architectural",null,{"$f":"SUM(C32:C34)","v":0},{"$f":"SUM(D32:D34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T32:T34)","v":0},0]
["Total Survey & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["CONSTRUCTION INTEREST & FEES"]
["Construction Loan Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C38:Q38)","v":0},{"$f":"T38+U38","v":0}]
["Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Bond Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Cost of Issuance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Employment Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C48:Q48)","v":0},0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Construction Interest & Fees",null,{"$f":"SUM(C38:C50)","v":0},{"$f":"SUM(D38:D50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T38:T50)","v":0},0]
["PERMANENT FINANCING"]
["Loan Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C53:Q53)","v":0},{"$f":"T53+U53","v":0}]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C59:Q59)","v":0},0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Permanent Financing",null,{"$f":"SUM(C53:C61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T53:T61)","v":0},0]
["Subtotals Forward",null,{"$f":"SUM(C10+C13+C15+C16+C17+C18+C31+C35+C36+C51+C62)","v":0},{"$f":"SUM(D10+D13+D15+D16+D17+D18+D31+D35+D36+D51+D62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LEGAL FEES"]
["Legal Paid by Applicant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C65:Q65)","v":0},0]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C66:Q66)","v":0},0]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Legal Fees",null,{"$f":"SUM(C64:C68)","v":0},{"$f":"SUM(D64:D68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RESERVES"]
["Operating Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C71:Q71)","v":0},{"$f":"T71+U71","v":0}]
["Replacement Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Transition Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Rent Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Reserves",null,{"$f":"SUM(C71:C77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T71:T77)","v":0},0]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C80:Q80)","v":0},{"$f":"T80+U80","v":0}]
["Soft Cost Contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Contingency",null,{"$f":"SUM(C80:C81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T80:T81)","v":0},0]
["OTHER PROJECT COSTS"]
["TCAC App/Allocation/Monitoring Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C84:Q84)","v":0},{"$f":"T84+U84","v":0}]
["Environmental Audit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Local Development Impact Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Permit Processing Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Capital Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Furnishings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Market Study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Accounting/Reimbursable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Appraisal Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Other",null,{"$f":"SUM(C84:C99)","v":0},{"$f":"SUM(D84:D99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T84:T99)","v":0},0]
["Subtotal Project Costs",null,{"$f":"SUM(C63+C69+C78+C82+C100)","v":0},{"$f":"SUM(D63+D69+D78+D82+D100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T63+T69+T78+T82+T100)","v":0},0]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C103:Q103)","v":0},{"$f":"T103+U103","v":0}]
["Consultant/Processing Agent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Project Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Broker Fees Paid  to a Related Party",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Construction Oversight by Developer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other Developer Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Developer Costs",{"$f":"SUM(B103:B108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T103:T108)","v":0},0]
["TOTAL PROJECT COST",{"$f":"SUM(B101+B109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T101+T109)","v":0},{"$f":"SUM(U101+U109)","v":0}]
["Capital Improvement Project(s) (CIP)"]
["Site acquisition of CIP including easements and right of ways",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B112:Q112)","v":0}]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B113:Q113)","v":0}]
["Total Site Acquisition (not parking)",{"$f":"SUM(B112:B113)","v":0},{"$f":"SUM(C112:C113)","v":0},{"$f":"SUM(D112:D113)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P112:P113)","v":0},0,0]
["Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B115:Q115)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Excavation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Grading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Dewatering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Preparation",{"$f":"SUM(B115:B123)","v":0},{"$f":"SUM(C115:C123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P115:P123)","v":0},0,0]
["Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B125:Q125)","v":0}]
["Potable Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Non-Potable Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Storm Drain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Joint Trench",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Site Utilities",{"$f":"SUM(B125:B131)","v":0},{"$f":"SUM(C125:C131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P125:P131)","v":0},0,0]
["Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B133:Q133)","v":0}]
["Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Curb, Gutter, Sidewalk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Street Lights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Striping/Signage/Barricades",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Traffic Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Surface Improvements",{"$f":"SUM(B133:B139)","v":0},{"$f":"SUM(C133:C139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P133:P139)","v":0},0,0]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B141:Q141)","v":0}]
["Concrete Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Landscaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Playground Facilities and Tot Lots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Walking/Bike Path",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Drinking Fountains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Lighting ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Open Space ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Parks-Landscape and Amenities",{"$f":"SUM(B141:B151)","v":0},{"$f":"SUM(C141:C151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P141:P151)","v":0},0,0]
["Wetland Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B153:Q153)","v":0}]
["Endangered Species",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B154:Q154)","v":0}]
["Tree Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B155:Q155)","v":0}]
["Environmental Remediation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B156:Q156)","v":0}]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B157:Q157)","v":0}]
["Total Env. Mitigation/Remediation",{"$f":"SUM(B153:B157)","v":0},{"$f":"SUM(C153:C157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P153:P157)","v":0},0,0]
["Replacement Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B159:Q159)","v":0}]
["Grading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Foundation Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Structured Parking §304(a)(4)(A)",{"$f":"SUM(B159:B164)","v":0},{"$f":"SUM(C159:C164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P159:P164)","v":0},0,0]
["Residential Parking Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B166:Q166)","v":0}]
["Grading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Foundation Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Residential Parking §304(a)(4)(B)",{"$f":"SUM(B166:B171)","v":0},{"$f":"SUM(C166:C171)","v":0},{"$f":"SUM(D166:D171)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P166:P171)","v":0},0,0]
["Access Plazas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B173:Q173)","v":0}]
["Pathways",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Bus Shelters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Pedestrian Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Bicycle Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Transit",{"$f":"SUM(B173:B179)","v":0},{"$f":"SUM(C173:C179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P173:P179)","v":0},0,0]
["Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B181:Q181)","v":0}]
["Parks & Recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Streets/Signals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Traffic Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Waste Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Water Facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B187:Q187)","v":0}]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Impact Fees",{"$f":"SUM(B181:B188)","v":0},{"$f":"SUM(C181:C188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P181:P188)","v":0},0,0]
["Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B190:Q190)","v":0}]
["Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B191:Q191)","v":0}]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B192:Q192)","v":0}]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B193:Q193)","v":0}]
["Total Soft Costs",{"$f":"SUM(B190:B193)","v":0},{"$f":"SUM(C190:C193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P190:P193)","v":0},0,0]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B195:Q195)","v":0}]
["Other:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B196:Q196)","v":0}]
["Total Other Asset Costs",{"$f":"SUM(B195:B196)","v":0},{"$f":"SUM(C195:C196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P195:P196)","v":0},0,0]
["CIP TOTAL PROJECT COSTS",{"$f":"SUM(B114,B124,B132,B140,B152,B158,B165,B172,B180,B189,B194,B197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P114,P124,P132,P140,P152,P158,P165,P172,P180,P189,P194,P197)","v":0},0,0]
["QIP TOTAL PROJECT COSTS",{"$f":"B110","v":0},{"$f":"C110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P110","v":0},0,0]
["TOTAL QIP & CIP PROJECT COSTS",{"$f":"B199+B198","v":0},{"$f":"C199+C198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P199+P198","v":0},0,0]

{"sheet":"Operating","index":8,"n_rows":138,"n_cols":8,"rows_kept":138,"cut":false,"hidden":false,"merged":[[137,0,137,2],[127,0,127,1],[128,0,128,1],[129,0,129,1],[132,0,132,1],[135,0,135,2],[136,0,136,2],[126,0,126,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[117,0,117,1],[118,0,118,1],[122,0,122,1],[123,0,123,1],[124,0,124,1],[125,0,125,1],[107,0,107,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1],[94,0,94,1],[81,0,81,1],[82,0,82,1],[83,0,83,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[80,0,80,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[78,0,78,1],[79,0,79,1],[66,0,66,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[65,0,65,1],[52,0,52,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[34,0,34,1],[0,0,0,5],[1,0,1,5],[3,0,3,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[29,0,29,5],[30,0,30,1],[31,0,31,1]]}
[{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"QIP Annual Income and Expenses\",\"Required QIP Annual Income and Expenses\")","v":"Required QIP Annual Income and Expenses"}]
[]
["Employee Information",null,null,null,null,"Comments"]
["No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,"On-Site Manager(s)",0,0]
[null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,"On-Site Security Employee(s)",0,0]
[null,null,null,0,0]
[null,null,null,0,0]
[null,null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM(D6:D15)","v":0},{"$f":"SUM(E6:E15)","v":0}]
[null,6711,"Payroll Taxes",0,"Show free rent as an "]
[null,6722,"Workers Compensation",0,"expense?",null,null,"Count free rent as an "]
[null,6723,"Employee Benefits",0,"Yes",null,null,"expense?"]
[null,null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",{"$f":"SUM(D17:D19)","v":0},null,null,null,{"$f":"IF(E19=\"Yes\",1,0)","v":1}]
[null,null,"Total Employee(s) Expenses",{"$f":"D20+D16","v":0}]
[]
[]
["Employee Units"]
["Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage",null,"Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,0,0,null,0.6,"On-Site Manager(s)"]
[null,null,null,0,0,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,0,0,null,0.5,"On-Site Maintenance Employee(s)"]
[" ",null,null,"Total Square Footage",{"$f":"SUM(E26:E28)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
["Annual Operating Budget",null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[" Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments",null,"Services Coordinator"]
["5120/5140",null,"Rent Revenue - Gross Potential",null,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,{"$f":"'Max Funds and Unit Mix'!AZ4","v":"Subsidy Program Name"},{"$f":"'Max Funds and Unit Mix'!BV33*12","v":0}]
[null,null,{"$f":"'Max Funds and Unit Mix'!BE4","v":"Subsidy Program Name"},{"$f":"'Max Funds and Unit Mix'!BW33*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},{"$f":"SUM(E102:E107)","v":0},null,0]
[]
[null,null,"Total Operating Expenses",{"$f":"D69+D77+D90+D100+D108","v":0},{"$f":"E69+E77+E90+E100+E108","v":0},"Comments"]
[null,null,"Funded Reserves: 7200","Residential","Commercial"]
[7210,null,"Required Replacement Reserve Deposits",0,0]
[7220,null,"Other Reserves: (specify)",0,0]
[7230,null,"Other Reserves: (specify)",0,0]
[7240,null,"Other Reserves: (specify)",0,0]
[null,null,"Total Reserves",{"$f":"SUM(D112:D115)","v":0},{"$f":"SUM(E112:E115)","v":0}]
[null,null,"Ground Lease","Residential","Commercial"]
[null,null,"Ground Lease",0,0]
[null,null,"Total Ground Lease",{"$f":"SUM(D118:D118)","v":0},{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Net Operating Income",{"$f":"D52-D110-D116-D119","v":0},{"$f":"E52-E110-E116-E119","v":0}]
[]
[null,null,"Financial Expenses: 6800",null,null,"Comments"]
[6820,null,"1st Mortgage Debt Service",0,0]
[6830,null,"2nd Mortgage Debt Service ",0,0]
[6840,null,"3rd Mortgage Debt Service",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
[6890,null,"Miscellaneous Financial Expenses: (specify)",0,0]
["6800T",null,"Total Financial Expenses",{"$f":"SUM(D123:D129)","v":0},{"$f":"SUM(E123:E129)","v":0}]
[null,null," Cash Flow",{"$f":"+D120-D130","v":0},{"$f":"+E120-E130","v":0}]
[]
[7190,null,"Asset Management/Similar Fees",0,0]
[null,null,null,"Per Year","Per Month"]
["Total Operating Expenses Per Unit "]
["Without any Adjustments",null,null,{"$f":"IFERROR(D110/'Max Funds and Unit Mix'!K33,0)","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'!K33,D110/'Max Funds and Unit Mix'!K33),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'!K33,(D110-(D92+D108))/'Max Funds and Unit Mix'!K33)),0)","v":0},{"$f":"+D138/12","v":0}]

{"sheet":"Cash Flow","index":9,"n_rows":73,"n_cols":43,"rows_kept":73,"cut":false,"hidden":false,"merged":[[33,0,33,1],[0,0,0,17],[1,0,1,22],[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]]}
[{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"QIP Cash Flow Analysis\",\"Required QIP Cash Flow Analysis\")","v":"Required QIP Cash Flow Analysis"}]
["Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,"Restricted Rents",null,{"$f":"IF(I3<>\"Proposed Rents\",1,0)","v":1}]
["Income From Housing Units",null,"Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
["Restricted Unit  Rents",null,2.5000000000000001E-2,{"$f":"IF(K3=1,'Max Funds and Unit Mix'!AN34,'Max Funds and Unit Mix'!AN35)","v":0},{"$f":"D5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q5*(1+$C$5)","v":0},{"$f":"R5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,2.5000000000000001E-2,{"$f":"'Max Funds and Unit Mix'!AN36","v":0},{"$f":"D6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q6*(1+$C$6)","v":0},{"$f":"R6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments"]
[{"$f":"Operating!C36","v":"Subsidy Program Name"},null,2.5000000000000001E-2,{"$f":"Operating!D36","v":0},{"$f":"D8*(1+$C$8)","v":0},{"$f":"E8*(1+$C$8)","v":0},{"$f":"F8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q8*(1+$C$8)","v":0},{"$f":"R8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C37","v":"Subsidy Program Name"},null,2.5000000000000001E-2,{"$f":"Operating!D37","v":0},{"$f":"D9*(1+$C$9)","v":0},{"$f":"E9*(1+$C$9)","v":0},{"$f":"F9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q9*(1+$C$9)","v":0},{"$f":"R9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Subsidies",null,0.02,{"$f":"Operating!D38","v":0},{"$f":"D10*(1+$C$10)","v":0},{"$f":"E10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q10*(1+$C$10)","v":0},{"$f":"R10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"C8","v":2.5000000000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Housing",null,null,{"$f":"SUM(D5:D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other Income"]
["Laundry & Vending",null,2.5000000000000001E-2,{"$f":"Operating!D40","v":0},{"$f":"D15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q15*(1+$C$15)","v":0},{"$f":"R15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Income    ",null,2.5000000000000001E-2,{"$f":"Operating!D41+Operating!D42","v":0},{"$f":"D16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q16*(1+$C$16)","v":0},{"$f":"R16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income",null,2.5000000000000001E-2,{"$f":"Operating!E43","v":0},{"$f":"D17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17*(1+$C$17)","v":0},{"$f":"R17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gross Potential Income - Other",null,null,{"$f":"SUM(D15:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Potential Income - Total",null,null,{"$f":"D12+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
["Vacancy Assumptions"]
["Restricted Units",null,{"$f":"Operating!D45","v":0.05},{"$f":"$C23*D5","v":0},{"$f":"$C23*E5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,{"$f":"Operating!D46","v":0.05},{"$f":"$C24*D6","v":0},{"$f":"$C24*E6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,{"$f":"Operating!D47","v":0.05},{"$f":"$C25*(D8+D9)","v":0},{"$f":"$C25*(E8+E9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!C39","v":"Other: (specify)"},null,{"$f":"Operating!D48","v":0.05},{"$f":"$C26*D11","v":0},{"$f":"$C26*E11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry/Vending/Other Income ",null,{"$f":"Operating!D49","v":0.05},{"$f":"$C27*(D15+D16)","v":0},{"$f":"$C27*(E15+E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income ",null,{"$f":"Operating!E50","v":0.5},{"$f":"$C28*D17","v":0},{"$f":"$C28*E17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Vacancy Loss",null,null,{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Effective Gross Income",null,null,{"$f":"D20-D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses & Reserve Deposits"]
["Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,3.5000000000000003E-2,{"$f":"Operating!D110-Operating!D92-Operating!D108","v":0},{"$f":"(1+$C$34)*D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$34)*Q34","v":0},{"$f":"(1+$C$34)*R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Estate Taxes",null,0.02,{"$f":"Operating!D92","v":0},{"$f":"(1+$C$35)*D35","v":0},{"$f":"(1+$C$35)*E35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$35)*Q35","v":0},{"$f":"(1+$C$35)*R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supportive Services Costs",null,2.5000000000000001E-2,{"$f":"Operating!D108","v":0},{"$f":"(1+$C$36)*D36","v":0},{"$f":"(1+$C$36)*E36","v":0},{"$f":"(1+$C$36)*F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",null,0,{"$f":"Operating!D112+Operating!E112","v":0},{"$f":"(1+$C$37)*D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$37)*Q37","v":0},{"$f":"(1+$C$37)*R37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Reserves",null,0,{"$f":"Operating!D113+Operating!D114+Operating!D115+Operating!E113+Operating!E114+Operating!E115","v":0},{"$f":"(1+$C$38)*D38","v":0},{"$f":"(1+$C$38)*E38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$38)*Q38","v":0},{"$f":"(1+$C$38)*R38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ground Lease",null,0.02,{"$f":"Operating!D118+Operating!E118","v":0},{"$f":"(1+$C$39)*D39","v":0},{"$f":"(1+$C$39)*E39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$39)*Q39","v":0},{"$f":"(1+$C$39)*R39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Expenses",null,3.5000000000000003E-2,{"$f":"Operating!E110","v":0},{"$f":"(1+$C$40)*D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$40)*Q40","v":0},{"$f":"(1+$C$40)*R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Expenses & Reserves",null,null,{"$f":"SUM(D34:D40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Operating Income",null,null,{"$f":"D31-D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service"]
["1st Mortgage",null,null,{"$f":"Operating!D123+Operating!E123","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bridge Loan (repaid from Investor equity)",null,null,0,0,0,0,0]
["2nd Mortgage",null,null,{"$f":"Operating!D124+Operating!E124","v":0},{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3rd Mortgage Debt Service",null,null,{"$f":"Operating!D125+Operating!E125","v":0},{"$f":"$D$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc. Financial Expenses: (specify)",null,null,{"$f":"Operating!D126+Operating!E126+Operating!D127+Operating!E127+Operating!D128+Operating!E128+Operating!D129+Operating!E129","v":0},{"$f":"$D$50","v":0},{"$f":"$D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Required Debt Service",null,null,{"$f":"SUM(D46,D48,D49,D50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Cash Flow after all debt service",null,null,{"$f":"D43-D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service Coverage Ratio (DSCR)",null,null,{"$f":"IF(D51<=0,0,((D43/D51)))","v":0},{"$f":"IF(E51<=0,0,((E43/E51)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Use of Cash Flow After Debt Service - HCD Projects"]
["Asset Mgmt./ Similar Fees",null,null,{"$f":"IF(D54>=D70,D70,MAX(0,D54))","v":0},{"$f":"IF(E54>=E70,E70,MAX(0,E54))","v":0},{"$f":"IF(F54>=F70,F70,MAX(0,F54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deferred Developer Fee prior to"]
["  Distributions & residual receipt payments",null,null,{"$f":"IF(D54-D58<=$D$73,MAX(0,D54-D58),$D$73)","v":0},{"$f":"IF(D71+E54-E58<=$D$73,MAX(0,E54-E58),$D$73-D71)","v":0},{"$f":"IF(E71+F54-F58<=$D$73,MAX(0,F54-F58),$D$73-E71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Residual Receipts Loans"]
["  and Sponsor Distributions",null,null,{"$f":"MAX(0,D54-D58-D60)","v":0},{"$f":"MAX(0,E54-E58-E60)","v":0},{"$f":"MAX(0,F54-F58-F60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sponsor Distributions",null,0.5,{"$f":"$C63*D62","v":0},{"$f":"+$C63*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HCD Residual Payment",null,0.5,{"$f":"$C64*D62","v":0},{"$f":"+$C64*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C65*D62","v":0},{"$f":"+$C65*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C66*D62","v":0},{"$f":"+$C66*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C67*D62","v":0},{"$f":"+$C67*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Residual Payments",null,0,{"$f":"$C68*D62","v":0},{"$f":"+$C68*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Max Asset Mgmt/Similar Fees ",null,3.5000000000000003E-2,{"$f":"Operating!D133","v":0},{"$f":"(1+$C$70)*D70","v":0},{"$f":"(1+$C$70)*E70","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$70)*Q70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cumulative paid Deferred Dev. Fee ",null,null,{"$f":"+D60","v":0},{"$f":"+D71+E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q71+R60","v":0},{"$f":"+R71+S60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Deferred Developer Fee budgeted for payment prior"]
["  to distributions and residual receipt payments",null,null,0]

{"sheet":"Env & Land Use Verification","index":10,"n_rows":52,"n_cols":37,"rows_kept":52,"cut":false,"hidden":false,"merged":[[2,0,2,2],[2,3,2,10],[2,11,2,30],[2,31,2,35],[2,36,2,37],[30,22,30,27],[49,0,49,5],[49,6,49,18],[49,19,49,24],[40,13,40,17],[22,28,22,32],[31,0,31,37],[32,13,32,17],[33,13,33,17],[32,0,32,12],[33,0,33,12],[28,0,28,8],[29,0,29,5],[40,18,40,25],[40,0,40,12],[38,13,38,17],[39,13,39,17],[40,26,40,34],[44,0,44,37],[51,0,51,37],[35,0,35,12],[34,13,34,17],[35,13,35,17],[36,0,36,12],[37,0,37,12],[38,0,38,12],[39,0,39,12],[36,13,36,17],[37,13,37,17],[35,35,35,37],[36,35,36,37],[37,35,37,37],[38,35,38,37],[39,35,39,37],[49,25,49,37],[43,0,43,37],[34,0,34,12],[34,35,34,37],[45,0,45,37],[40,35,40,37],[41,35,41,37],[42,35,42,37],[41,26,41,34],[25,0,25,37],[26,0,26,37],[39,26,39,34],[24,0,24,37],[32,35,32,37],[33,35,33,37],[18,0,18,36],[19,0,19,37],[20,33,20,37],[20,28,20,32],[20,23,20,27],[20,18,20,22],[20,13,20,17],[21,33,21,37],[22,33,22,37],[23,0,23,37],[21,8,21,12],[22,8,22,12],[21,0,21,7],[22,0,22,7],[21,13,21,17],[22,13,22,17],[21,18,21,22],[22,18,22,22],[22,23,22,27],[21,28,21,32],[4,0,4,37],[20,0,20,7],[16,0,16,37],[17,0,17,37],[3,0,3,37],[7,1,7,6],[7,7,7,16],[7,17,7,22],[7,23,7,25],[7,26,7,28],[5,0,5,2],[20,8,20,12],[8,29,15,31],[5,3,5,21],[5,22,5,25],[5,26,5,37],[6,0,6,1],[6,2,6,20],[12,32,15,34],[8,35,11,37],[12,35,15,37],[6,28,6,29],[6,30,6,32],[0,0,0,35],[0,36,0,37],[47,20,48,37],[48,0,48,8],[50,0,50,4],[50,5,50,20],[50,22,50,27],[50,28,50,29],[50,30,50,32],[50,34,50,37],[41,13,41,17],[42,13,42,17],[41,18,41,25],[42,18,42,25],[30,0,30,4],[42,26,42,34],[27,20,28,37],[27,9,28,19],[29,6,29,18],[29,19,29,24],[37,18,37,25],[21,23,21,27],[47,0,47,3],[47,4,47,8],[47,9,48,19],[46,0,46,23],[35,18,35,25],[36,18,36,25],[38,18,38,25],[39,18,39,25],[32,26,32,34],[33,26,33,34],[34,26,34,34],[35,26,35,34],[36,26,36,34],[37,26,37,34],[38,26,38,34],[41,0,41,12],[42,0,42,12],[32,18,32,25],[33,18,33,25],[34,18,34,25],[29,25,29,37],[30,5,30,20],[1,0,1,2],[1,3,1,10],[1,11,1,30],[1,31,1,35],[1,36,1,37],[6,34,6,37],[7,29,7,31],[7,32,7,34],[7,35,7,37],[8,0,15,0],[8,1,15,6],[8,7,15,16],[8,17,15,22],[8,23,15,25],[8,26,15,28],[8,32,11,34],[27,0,27,3],[27,4,27,8],[30,28,30,29],[30,30,30,32],[30,34,30,37],[6,22,6,27]]}
[{"$f":"CONCATENATE(Overview!D5,\" Verification of Environmental Review & Land Use Entitlements\")","v":" Verification of Environmental Review & Land Use Entitlements"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["File Name",null,null,"Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, provide a copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Environmental",null,null,null,null,null,null,null,"Provide a copy of all environmental clearances or Notice of Exemption.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["TO THE APPLICANT: Submit this form to the agency or department of local government responsible for administration of the items listed. This form may be submitted to more than one agency or department, if necessary. QIP 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"]
[{"$f":"IF(Overview!AJ4=\"QIP\",\"QIP\",\"Required QIP\")","v":"Required QIP"}]
[]
[]
[]
[]
[]
[]
[]
["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 Infill Infrastructure Grant Program (IIG). Projects will be evaluated based upon readiness. Please answer the following questions:"]
["Environmental Review"]
["Is this QIP approved \"by right\"?"]
["This form must be completed in its entirety regardless of the answer to the preceding question."]
["All Environmental Clearances (CEQA/NEPA) necessary to begin construction are:",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*"]
["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,"QIP 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"]
["HCD requires an original, fully completed form with signatures."]

{"sheet":"QIP Scoring","index":11,"n_rows":99,"n_cols":40,"rows_kept":99,"cut":false,"hidden":false,"merged":[[94,0,94,4],[94,5,94,19],[94,20,94,24],[94,25,94,26],[94,27,94,31],[94,32,94,34],[95,0,95,4],[95,5,95,19],[95,20,95,24],[95,25,95,26],[95,27,95,31],[95,32,95,34],[88,11,88,30],[88,31,88,35],[88,36,88,37],[87,34,87,35],[87,36,87,37],[84,0,84,35],[85,1,85,33],[85,34,85,35],[85,36,85,37],[86,1,86,33],[86,34,86,35],[86,36,86,37],[84,36,84,37],[87,1,87,33],[67,0,67,2],[67,3,67,10],[67,11,67,30],[67,31,67,35],[67,36,67,37],[72,0,72,2],[72,3,72,10],[72,11,72,30],[72,31,72,35],[72,36,72,37],[68,26,68,37],[68,20,68,25],[68,3,68,19],[70,13,70,18],[68,0,68,2],[62,0,62,2],[62,3,62,10],[62,11,62,30],[62,31,62,35],[62,36,62,37],[56,34,56,35],[61,0,61,2],[61,3,61,11],[61,13,61,18],[56,36,56,37],[57,36,57,37],[57,0,57,33],[57,34,57,35],[61,32,61,37],[60,0,60,2],[75,0,75,2],[75,22,75,27],[75,28,75,29],[69,34,69,37],[71,0,71,31],[73,0,73,31],[74,0,74,2],[77,0,77,2],[77,3,77,10],[77,11,77,30],[77,31,77,35],[77,36,77,37],[69,30,69,32],[69,3,69,20],[70,28,70,31],[71,36,71,37],[69,22,69,27],[69,28,69,29],[73,32,73,35],[73,36,73,37],[70,0,70,2],[70,22,70,27],[75,3,75,20],[75,30,75,32],[79,26,79,37],[76,22,76,27],[78,36,78,37],[76,28,76,31],[76,32,76,37],[80,30,80,32],[79,0,79,2],[79,3,79,19],[80,34,80,37],[76,19,76,21],[78,32,78,35],[76,0,76,2],[76,3,76,11],[76,13,76,18],[78,0,78,31],[79,20,79,25],[80,22,80,27],[80,3,80,20],[80,28,80,29],[80,0,80,2],[81,13,81,18],[81,19,81,21],[81,22,81,27],[81,28,81,31],[81,32,81,37],[93,20,93,24],[90,0,90,30],[89,0,89,37],[90,31,90,35],[90,36,90,37],[83,0,83,37],[91,0,91,33],[91,34,91,35],[91,36,91,37],[81,0,81,2],[81,3,81,11],[82,0,82,2],[82,3,82,10],[82,11,82,30],[82,31,82,35],[82,36,82,37],[88,0,88,2],[88,3,88,10],[92,0,92,37],[96,20,96,24],[96,25,96,26],[96,27,96,31],[96,32,96,34],[93,0,93,4],[96,0,96,4],[93,32,93,34],[93,36,98,37],[97,32,97,34],[98,32,98,34],[93,27,93,31],[93,5,93,19],[97,5,97,19],[98,5,98,19],[98,20,98,24],[93,25,93,26],[97,25,97,26],[98,25,98,26],[97,27,97,31],[98,27,98,31],[97,0,97,4],[98,0,98,4],[96,5,96,19],[97,20,97,24],[11,0,11,37],[29,36,29,37],[9,0,9,1],[9,23,9,24],[9,25,9,27],[9,28,9,29],[9,2,9,7],[9,17,9,22],[21,18,21,22],[22,18,22,22],[29,0,29,35],[42,0,42,37],[25,0,25,26],[26,0,26,26],[35,34,35,35],[19,12,19,17],[20,12,20,17],[21,12,21,17],[33,1,33,33],[30,35,30,37],[30,26,30,34],[39,20,39,37],[25,36,26,37],[26,27,26,29],[38,0,38,2],[20,18,20,22],[25,30,25,31],[25,27,25,29],[25,32,25,33],[28,0,28,37],[37,34,37,35],[26,30,26,31],[26,34,26,35],[40,20,40,37],[38,20,38,37],[39,0,39,2],[39,3,39,12],[39,13,39,19],[27,0,27,2],[27,3,27,10],[27,11,27,30],[27,31,27,35],[27,36,27,37],[31,0,31,2],[31,3,31,10],[31,11,31,30],[31,31,31,35],[31,36,31,37],[30,0,30,13],[36,36,36,37],[37,36,37,37],[30,14,30,17],[35,1,35,33],[32,36,32,37],[30,23,30,25],[30,18,30,22],[32,0,32,35],[37,1,37,33],[64,0,64,2],[52,11,52,30],[52,31,52,35],[52,36,52,37],[53,0,53,2],[53,3,53,10],[34,36,34,37],[44,0,44,37],[63,0,63,31],[49,0,49,33],[50,0,50,33],[50,34,50,35],[48,0,48,1],[49,36,51,37],[51,0,51,33],[56,31,56,33],[59,0,59,2],[51,34,51,35],[54,0,54,2],[54,3,54,10],[54,11,54,30],[54,31,54,35],[54,36,54,37],[46,0,46,37],[1,0,1,27],[1,28,1,35],[45,0,45,20],[45,27,45,33],[13,0,13,33],[14,0,14,33],[12,34,12,35],[13,34,13,35],[14,34,14,35],[23,0,23,37],[20,0,20,11],[17,12,17,17],[18,12,18,17],[16,23,16,37],[17,23,17,37],[16,18,16,22],[18,18,18,22],[18,23,18,37],[17,18,17,22],[40,3,40,12],[40,13,40,19],[45,21,45,24],[45,25,45,26],[45,34,45,35],[7,23,7,34],[6,0,6,33],[5,34,5,35],[6,34,6,35],[7,21,7,22],[7,2,7,20],[7,35,7,37],[5,36,6,37],[7,0,7,1],[5,0,5,33],[3,0,3,2],[3,3,3,10],[3,11,3,30],[3,31,3,35],[3,36,3,37],[15,0,15,37],[70,32,70,37],[69,0,69,2],[66,3,66,11],[66,13,66,18],[48,31,48,34],[33,34,33,35],[34,34,34,35],[48,6,48,8],[35,36,35,37],[48,35,48,37],[38,3,38,12],[38,13,38,19],[41,0,41,2],[41,3,41,12],[41,13,41,19],[41,20,41,37],[19,18,19,22],[70,19,70,21],[66,22,66,27],[60,22,60,27],[60,34,60,37],[59,3,59,19],[63,36,63,37],[59,20,59,25],[60,30,60,32],[75,34,75,37],[74,3,74,19],[74,20,74,25],[65,28,65,29],[65,3,65,20],[71,32,71,35],[70,3,70,11],[60,3,60,20],[66,28,66,31],[66,32,66,37],[65,34,65,37],[65,22,65,27],[60,28,60,29],[63,32,63,35],[61,22,61,27],[61,28,61,31],[59,26,59,37],[55,0,55,37],[56,0,56,30],[58,36,58,37],[53,11,53,30],[53,31,53,35],[53,36,53,37],[48,19,48,24],[58,0,58,31],[58,32,58,35],[52,0,52,2],[52,3,52,10],[48,2,48,5],[48,27,48,30],[48,25,48,26],[48,9,48,16],[49,34,49,35],[48,17,48,18],[74,26,74,37],[26,32,26,33],[25,34,25,35],[47,0,47,37],[45,36,45,37],[43,36,43,37],[36,34,36,35],[43,34,43,35],[43,24,43,27],[43,28,43,29],[36,1,36,33],[43,0,43,23],[43,30,43,33],[33,36,33,37],[34,1,34,33],[66,0,66,2],[66,19,66,21],[64,3,64,19],[64,20,64,25],[64,26,64,37],[61,19,61,21],[65,0,65,2],[65,30,65,32],[40,0,40,2],[0,36,0,37],[0,0,0,35],[24,0,24,37],[16,0,16,11],[17,0,17,11],[18,0,18,11],[19,0,19,11],[21,0,21,11],[22,0,22,11],[16,12,16,17],[22,12,22,17],[10,0,10,37],[19,23,19,37],[20,23,20,37],[21,23,21,37],[22,23,22,37],[12,0,12,33],[9,9,9,15],[1,36,1,37],[9,30,9,37],[8,0,8,37],[12,36,14,37],[2,0,2,37],[4,0,4,37]]}
["QIP Scoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["250 Points Max (points in blue shaded cells)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total QIP Self Score",null,null,null,null,null,null,null,{"$f":"AK6+AK13+AK26+AK30+AK33+AK44+AK46+AK50+AK57+AK85","v":0}]
["Project Readiness §309(a) - 100 Points Max"]
["File Name",null,null,"E&L Use",null,null,null,null,null,null,null,"Provide signed copies of Env & Land Use Verification worksheet. Identify name of Locality at beginning of document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(1) Environmental Review Status - 30 points max (if environmental reviews and necessary entitlements have been completed for the QIP and submitted to HCD by the application due date, select \"Yes\")."]
["(A) For the QIP, we have completion and approval or adoption of all necessary environmental clearances including those required under the CEQA and if applicable, NEPA, and all applicable time periods for filing appeals or lawsuits have lapsed. If no, answer (B). - 30 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,{"$f":"IF(AI6=\"Yes\",30,IF(AI7=\"Yes\",15,0))","v":0}]
["(B) For the QIP, we have issued a public notice of the availability of a draft environmental impact report, negative declaration, or environmental assessment? - 15 points"]
["NEPA:",null,"Is Federal funding proposed that will trigger NEPA? Describe circumstances below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, enter date of \"Authority to Use Grant Funds\":"]
[]
["CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration Date:",null,null,null,null,null,null,null,"Final EIR Date:",null,null,null,null,"Describe special circumstances below:"]
[]
["(2) Land Use Entitlement Status - 30 points max (if necessary entitlements from the local jurisdiction can be secured and submitted to HCD by the application due date, select \"Yes\")."]
["(A) For the QIP, have all necessary local land use approvals have been granted for the QIP, as determined by a local land use authority (e.g., planning or community development director or zoning administrator)? identify in table below - 30 points. If no, answer (B) below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI13=\"Yes\",30,IF(AI14=\"Yes\",15,IF(AI15=\"Yes\",10,0)))","v":0}]
["(B) The QIP is consistent with all relevant local planning documents and zoning ordinances and applications for all necessary discretionary local land use approvals have been submitted and deemed complete by the appropriate local agencies? identify in table below - 15 points"]
["(C) The QIP is eligible to receive all necessary local land use approvals pursuant to a Nondiscretionary Local Approval Process? identify in table below - 10 points"]
["Provide a listing and status of all discretionary local land use approvals, excluding design review, required to complete QIP that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents. This information must match the info provided on the Verification of the Status of Environmental Review and Land Use Entitlements form.\n\n"]
["Agency / Issuer",null,null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date",null,null,null,null,null,"Approval Type",null,null,null,null,"Type and Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Plan Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional Use Permits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoning Approval"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
["(3) Leveraged Funding Commitments - 20 points max"]
["All funding sources on the Dev Sources worksheet rows 59 to 74 must include: \"Rental\" or \"Homeowner\" and \"CIP\" or \"QIP #1\"."]
["Rental funding commitments as a % of total development costs less private mortgage financing and deferred 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,"Permanent:",null,null,{"$f":"'Dev Sources'!F76","v":0},null,"Points:",null,{"$f":"IF(AE26>=0.9,20,IF(AE26>=0.75,10,0))","v":0},null,{"$f":"MIN(20,IF(AND(AI26>0,AI27>0),(AI26*('Max Funds and Unit Mix'!M33/'Max Funds and Unit Mix'!K33))+(AI27*('Max Funds and Unit Mix'!M33/'Max Funds and Unit Mix'!K33)),IF(AI26>0,AI26,AI27)))","v":0}]
["HO funding commitments as a % of total development costs less private mortgage financing & deferred costs:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent:",null,null,{"$f":"'Dev Sources'!F77","v":0},null,"Points:",null,{"$f":"IF(AE27>=0.9,20,IF(AE27>=0.75,10,0))","v":0}]
["File Name",null,null,"Perm EFC #1, #2, etc",null,null,null,null,null,null,null,"Proof(s) of permanent financing, see §302(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(4) Local Support - 12 points max"]
["(A) Obtaining a funding commitment or commitments from a local public agency or agencies for the QIP or CIP - 12 points (All funding sources on Dev Sources worksheet rows 6 to 24 and 59 to 74 must include \"Yes\" or \"No\" regarding whether it is Local Support)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ31>=0.25,12,IF(AJ31>=0.15,3,0))","v":0}]
["Total local public agencies funding commitment amount:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Dev Sources'!B6:B24=\"Yes\")*('Dev Sources'!I6:I24=\"Yes\")*('Dev Sources'!M6:M24))","v":0},null,null,null,"CIP Grant amount",null,null,null,null,{"$f":"'Max Funds and Unit Mix'!AJ3","v":0},null,null,"Commitments as % of Grant:",null,null,null,null,null,null,null,null,{"$f":"IF(X31=0,0,O31/X31)","v":0}]
["File Name",null,null,"Local EFC #1, #2, etc",null,null,null,null,null,null,null,"Proof(s) of local support, see §309(a)(4)(B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(5)(A) Prohousing Policies - 8 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(8,AK34+AK35+AK36+AK37+AK38)","v":0}]
["(i)","Projects located in jurisdictions that have implemented programs over the last five years, which are currently in effect, that finance infrastructure with accompanying increased housing capacity in areas of high segregation and poverty or low resource opportunity area (see TCAC/HCD Opportunity Area Maps) or disadvantaged community pursuant to Senate Bill 535 and Assembly Bill 1550 or provide local financial incentives for housing, including, but not limited to, a local housing trust fund or fee waivers. - 4 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,{"$f":"IF(AI34=\"Yes\",4,0)","v":0},null,null,"(i) Infrastructure and Financing"]
["(ii)","Projects located in jurisdictions that have adopted a Nondiscretionary Local Approval Process for residential & mixed-use development in all zones permitting multifamily housing, established a Workforce Housing Opportunity Zone, as defined in Gov. Code §65620, or a housing sustainability district as defined in Gov. Code §66200. - 4 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI35=\"Yes\",4,0)","v":0},null,null,"(ii) Non-discretionary Approval Processes"]
["(iii)","Projects located in jurisdictions that zone more sites for residential development or zoning sites at higher densities than is required to accommodate 150 percent of the minimum regional housing need allocation for the Lower Income allocation in the current housing element cycle. - 4 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,0,null,null,"(iii) Additional Sites Zoned Higher Density"]
["(iv)","Projects in jurisdictions that have adopted accessory dwelling unit ordinances or other mechanisms that reduce barriers for property owners to create accessory dwelling units beyond the requirements outlined in Gov. Code §65852.2 as follows: - 4 points\n1. Parking reductions to 0.75 or fewer spaces per accessory dwelling unit in areas not already exempt from parking per Gov. Code §65852.2;\n2. Processing or impact fee waivers or reductions of 50% or more;\n3. Ministerial approval in fewer than 45 days;\n4. Reduction or modifications of development standards for side yard setbacks of five feet or less;\n5. Reduction or modifications of development standards to two story heights;\n6. Reduction or modifications of development standards to allow 60% or more lot coverage;\n7. No minimum lot size requirement;\n8. Provisions for affordability; or\n9. Offering support programs such as a user-friendly website",null,null,null,null,null,null,null,null,null,null,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,"(iv) Accessory Dwelling Units (ADU)"]
["(v)","Projects located in jurisdictions that only use objective design standards for multifamily residential development or adopt fee transparency measures, inc. publicly available fee calculators. - 4 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,0,null,null,"(v) Objective Design Standards"]
["Select Strategy Type (from above)",null,null,"Strategy Description",null,null,null,null,null,null,null,null,null,"Enter name of source document and the hyperlink to where the document can be accessed.",null,null,null,null,null,null,"Estimated Outcomes - Describe numerically in terms of increase in supply (number of units), timing (reduced number of days), development costs (reduced costs per unit), entitlement streamlining (reduced number of approvals), or funding (dollar value of incentives)."]
[]
[]
[]
["Affordability §309(b) - 60 Points Max"]
["Points based on % of QIP units restricted to occupancy by various income groups. (see Max Funds and Unit Mix worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§309(b)(1) points=",null,null,null,{"$f":"'Max Funds and Unit Mix'!AL96","v":0},null,"§309(b)(2) points=",null,null,null,{"$f":"'Max Funds and Unit Mix'!G50","v":0},null,{"$f":"MIN(60,MAX(AC44,AI44))","v":0}]
["Density §309(c) - 40 Points Max"]
["Points based on extent to which the average Net Density of QIP, adjusted by unit size, exceeds the required density §303(c)(4). (see Eligibility and Threshold worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Net Density =",null,null,null,{"$f":"MAX('Eligibility and Threshold'!AJ17,'Eligibility and Threshold'!U18)","v":0},null,"% QIP meets or exceeds required Net Density:",null,null,null,null,null,null,{"$f":"'Eligibility and Threshold'!AI25","v":0},null,{"$f":"IF(AI46>=1.5,40,IF(AI46>=1.4,30,IF(AI46>=1.3,20,IF(AI46>=1.2,15,IF(AI46>=1.1,10,0)))))","v":0}]
["Access to Transit §309(d) - 20 Points Max"]
["Points for proximity of QIP to a Transit Station or Major Transit Stop. Distance must be evidenced by a scaled map. Walkable Route is defined in §302(qq)."]
["Type",null,null,null,null,null,"Transit Name",null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,"Phone",null,null,null,null,null,"Planned Station Service Date"]
["(1) Is QIP within one-quarter mile of a Transit Station or Major Transit Stop measured by a Walkable Route from nearest boundary of QIP to the outer boundary of the site of the Transit Station or Major Transit Stop? - 20 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(AI50=\"Yes\",20,IF(AI51=\"Yes\",15,IF(AI52=\"Yes\",10,0)))","v":0}]
["(2) Is QIP within one half mile of a within one-half mile of a Transit Station or a Major Transit Stop, measured by a Walkable Route from the nearest boundary of the Qualifying Infill Project to the outer boundary of the site of the Transit Station or Major Transit Stop and located in an area of high segregation and poverty or low resource opportunity area (see TCAC/HCD Opportunity Area Maps) or disadvantaged community pursuant to Senate Bill 535 and Assembly Bill 1550? - 15 points"]
["(3) Is QIP within one half mile of a Transit Station or Major Transit Stop measured by a Walkable Route from the nearest boundary of QIP to the outer boundary of the site of the Transit Station or Major Transit Stop? - 10 points"]
["File Name",null,null,"Transit Access",null,null,null,null,null,null,null,"Provide scaled map showing Transit Stations or Major Transit Stops and Walkable Routes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"TCAC Opportunity Map",null,null,null,null,null,null,null,"Provide 'TCAC/HCD Opportunity Area Map' showing QIP is located in an area of high segregation and poverty or low resource opportunity area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Transit Schedule",null,null,null,null,null,null,null,"Transit service schedule publicly posted between January 2020 and date of application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Access to Opportunity and Proximity to Amenities §309(e) - 20 Points Max"]
["Points based on the proximity or accessibility of QIP to the following amenities that exist or will be in service when the QIP is completed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Area Project?",null,null,{"$f":"IF('Eligibility and Threshold'!W17=\"\",\"\",'Eligibility and Threshold'!W17)","v":""},null,{"$f":"MIN(20,AK58+AK59+AK64+AK72+AK74+AK79)","v":0}]
["(1) The QIP is located in a High or Highest Resource Area as specified on a TCAC/HCD Opportunity Area Map? -  20 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI58=\"Yes\",20,0)","v":0}]
["(2) The QIP is within what distance from a Park §302(y) (not including school grounds unless there is a bona fide, formal joint use agreement between the jurisdiction responsible for the parks/recreational facilities and the school district providing availability to the general public of the school grounds and/or facilities)? -  3 or 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,null,{"$f":"IF(AND($AI$57=\"Yes\",OR(AG59=\"Within 1/2 mile\",AG59=\"Within 1/4 mile\")),5,IF(AND($AI$57=\"Yes\",AG59=\"Within 1 mile\"),3,IF(AND(OR($AI$57=0,$AI$57=\"No\"),AG59=\"Within 1/4 mile\"),5,IF(AND(OR($AI$57=0,$AI$57=\"No\"),AG59=\"Within 1/2 mile\"),3,0))))","v":0}]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date In Service"]
["File Name",null,null,"Park Access",null,null,null,null,null,null,null,"Provide scaled map showing distance to Park.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(3) The QIP is within what distance from a locally recognized Employment Center §302(l) with at least 50 full time employees? - 3 or 5 points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AI$57=\"Yes\",OR(AG64=\"Within 1 mile\",AG64=\"Within 2 miles\")),5,IF(AND($AI$57=\"Yes\",AG64=\"Within 4 miles\"),3,IF(AND(OR($AI$57=\"\",$AI$57=\"No\"),AG64=\"Within 1 mile\"),5,IF(AND(OR($AI$57=\"\",$AI$57=\"No\"),AG64=\"Within 2 miles\"),3,0))))","v":0}]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date In Service"]
["File Name",null,null,"Employment Access",null,null,null,null,null,null,null,"Provide scaled map showing distance to Employment Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date In Service"]
["(4) The QIP is within what distance from a locally recognized Retail Center §302(dd) with at least 50 full-time employees - 3 or 5 points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AI$57=\"Yes\",OR(AG72=\"Within 1 mile\",AG72=\"Within 2 miles\")),5,IF(AND($AI$57=\"Yes\",AG72=\"Within 4 miles\"),3,IF(AND(OR($AI$57=\"\",$AI$57=\"No\"),AG72=\"Within 1 mile\"),5,IF(AND(OR($AI$57=\"\",$AI$57=\"No\"),AG72=\"Within 2 miles\"),3,0))))","v":0}]
["File Name",null,null,"Retail Access",null,null,null,null,null,null,null,"Provide scaled map certified showing distances to Retail Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(5) The QIP is within what distance from a public school or community college that residents of the QIP may attend - 3 or 5 points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AI$57=\"Yes\",OR(AG74=\"Within 1/4 mile\",AG74=\"Within 1/2 mile\")),5,IF(AND($AI$57=\"Yes\",AG74=\"Within 1 mile\"),3,IF(AND(OR($AI$57=\"\",$AI$57=\"No\"),AG74=\"Within 1/4 mile\"),5,IF(AND(OR($AI$57=\"\",$AI$57=\"No\"),AG74=\"Within 1/2 mile\"),3,0))))","v":0}]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date in service"]
["File Name",null,null,"Education Access",null,null,null,null,null,null,null,"Provide scaled map showing distances to public school/college.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(6) The QIP is within what distance from a social service facility that operates to serve residents of the QIP? - 3 or 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG79=\"Within 1/2 mile\",5,IF(AG79=\"Within 1 mile\",3,0))","v":0}]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site 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"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date in service"]
["File Name",null,null,"Social Service Access",null,null,null,null,null,null,null,"Provide scaled map showing distances to social service facility.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Consistency with Regional Plans §309(f) - 10 Points Max"]
["Points awarded for each of the following",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(10,AK86+AK87+AK88)","v":0}]
["(A)","Does QIP support the implementation of a sustainable communities strategy or alternative planning strategy that has been determined by the California Air Resources Board to achieve the region's greenhouse gas emissions target. Consistency with such plans must be demonstrated by a letter or resolution executed by an officer, or an equivalent representative from the metropolitan planning organization, regional transportation agency, planning, or local transportation commission - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI86=\"Yes\",5,0)","v":0}]
["(B)","If a sustainable communities strategy is not required for a region by law, and if the QIP supports a regional plan that includes policies and programs to reduce greenhouse gas emissions. Evidence of consistency with such plans must be demonstrated by a letter or resolution executed by an officer of, or an equivalent representative from the metropolitan planning organization or regional transportation planning agency or local transportation commission - 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,{"$f":"IF(AI87=\"Yes\",5,0)","v":0}]
["(C)","Not less than 50% of the land area is within a Transit Priority Area evidenced by a letter or resolution executed by an officer of, or an equivalent representative from the metropolitan planning organization, regional transportation planning agency, or local transportation commission - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI88=\"Yes\",5,0)","v":0}]
["File Name",null,null,"QIP Consistency",null,null,null,null,null,null,null,"Submit letters or resolutions from the local council of government, metropolitan planning organization or regional transportation planning agency confirming points above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Tie Breaker §307(b)(3); NOFA"]
["In the event two or more applications have the same rating and ranking scores, HCD will apply tie breaking criteria outlined in the NOFA.",null,null,null,null,null,null,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 due date",null,null,null,null,"2021-07-12"]
["(1) 10 bonus points to the QIP having the lowest ratio between the requested grant amount to the total allowable maximum grant amount per §305.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio=",null,{"$f":"IF('Max Funds and Unit Mix'!AJ3=0,0,'Max Funds and Unit Mix'!AJ3/'Max Funds and Unit Mix'!AD3)","v":0}]
["(2) If tie still exists, 3 points to the QIP for each prior awarded QIP developed by the Applicant that has received a Certificate of Occupancy by the application deadline ."]
["Development name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA date",null,null,null,null,null,null,"Cert. of Occup date:",null,null,null,null,null,null,null,{"$f":"IF(AND(AG94<>\"\",AG94<=$AK$91),1,0)","v":0},{"$f":"SUM(AJ94:AJ99)*3","v":0}]
["Development name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA date",null,null,null,null,null,null,"Cert. of Occup date:",null,null,null,null,null,null,null,{"$f":"IF(AND(AG95<>\"\",AG95<=$AK$91),1,0)","v":0}]
["Development name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA date",null,null,null,null,null,null,"Cert. of Occup date:",null,null,null,null,null,null,null,0]
["Development name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA date",null,null,null,null,null,null,"Cert. of Occup date:",null,null,null,null,null,null,null,{"$f":"IF(AND(AG97<>\"\",AG97<=$AK$91),1,0)","v":0}]
["Development name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA date",null,null,null,null,null,null,"Cert. of Occup date:",null,null,null,null,null,null,null,0]
["Development name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA date",null,null,null,null,null,null,"Cert. of Occup date:",null,null,null,null,null,null,null,0]

{"sheet":"QIA Scoring","index":12,"n_rows":138,"n_cols":40,"rows_kept":138,"cut":false,"hidden":false,"merged":[[134,0,134,4],[134,5,134,19],[134,20,134,24],[134,25,134,26],[134,27,134,31],[134,32,134,34],[87,17,87,18],[87,19,87,24],[87,25,87,26],[133,0,133,4],[133,5,133,19],[133,20,133,24],[133,25,133,26],[133,27,133,31],[133,32,133,34],[91,31,91,35],[102,0,102,31],[102,32,102,35],[105,0,105,2],[105,3,105,11],[105,13,105,18],[105,19,105,21],[105,22,105,27],[105,28,105,31],[55,18,55,22],[55,23,55,37],[56,0,56,11],[56,12,56,17],[66,0,66,2],[66,3,66,10],[66,11,66,30],[98,26,98,37],[100,0,100,2],[100,3,100,11],[100,13,100,18],[100,19,100,21],[100,22,100,27],[100,28,100,31],[100,32,100,37],[93,11,93,30],[93,31,93,35],[96,0,96,33],[96,34,96,35],[96,36,96,37],[98,0,98,2],[98,3,98,19],[98,20,98,25],[91,36,91,37],[71,0,71,35],[66,36,66,37],[68,36,68,37],[99,28,99,29],[99,30,99,32],[99,34,99,37],[78,13,78,19],[71,36,71,37],[72,1,72,33],[72,34,72,35],[72,36,72,37],[73,1,73,33],[73,34,73,35],[73,36,73,37],[76,34,76,35],[84,27,84,32],[80,0,80,2],[77,0,77,2],[77,20,77,37],[78,20,78,37],[83,0,83,37],[88,0,88,33],[88,34,88,35],[88,36,90,37],[101,0,101,2],[101,3,101,10],[101,11,101,30],[101,31,101,35],[101,36,101,37],[99,3,99,20],[99,22,99,27],[87,27,87,30],[87,31,87,34],[87,35,87,37],[89,0,89,33],[89,34,89,35],[93,36,93,37],[91,0,91,2],[91,3,91,10],[91,11,91,30],[99,0,99,2],[90,0,90,33],[92,0,92,2],[92,3,92,10],[92,11,92,30],[92,31,92,35],[3,11,3,30],[3,31,3,35],[70,0,70,2],[70,3,70,10],[70,11,70,30],[70,31,70,35],[76,36,76,37],[55,0,55,11],[55,12,55,17],[64,30,64,31],[64,32,64,33],[70,36,70,37],[76,1,76,33],[54,23,54,37],[12,23,12,37],[11,23,11,37],[22,12,22,17],[18,12,18,17],[18,18,18,22],[17,23,17,37],[12,0,12,11],[15,0,15,11],[53,18,53,22],[53,23,53,37],[56,18,56,22],[56,23,56,37],[57,0,57,11],[57,12,57,17],[57,18,57,22],[69,23,69,25],[69,14,69,17],[65,32,65,33],[65,34,65,35],[68,0,68,35],[57,23,57,37],[66,31,66,35],[62,0,62,37],[63,0,63,37],[64,0,64,26],[64,27,64,29],[64,34,64,35],[64,36,65,37],[65,0,65,26],[65,27,65,29],[65,30,65,31],[122,0,122,37],[123,0,123,35],[123,36,123,37],[124,1,124,33],[124,34,124,35],[124,36,124,37],[85,0,85,37],[94,0,94,37],[95,34,95,35],[95,36,95,37],[93,0,93,2],[93,3,93,10],[97,32,97,35],[97,36,97,37],[103,0,103,2],[103,3,103,19],[103,20,103,25],[103,26,103,37],[104,0,104,2],[104,3,104,20],[104,22,104,27],[104,28,104,29],[106,0,106,2],[106,3,106,10],[84,0,84,20],[84,21,84,24],[84,25,84,26],[84,36,84,37],[84,33,84,35],[74,1,74,33],[74,34,74,35],[79,0,79,2],[79,3,79,12],[79,13,79,19],[82,28,82,29],[82,30,82,33],[82,34,82,35],[78,3,78,12],[54,0,54,11],[54,12,54,17],[54,18,54,22],[45,0,45,1],[12,12,12,17],[12,18,12,22],[11,18,11,22],[18,0,18,11],[38,0,38,37],[20,23,20,37],[21,12,21,17],[21,18,21,22],[21,23,21,37],[22,0,22,11],[53,0,53,11],[53,12,53,17],[16,0,16,11],[16,12,16,17],[13,0,13,11],[13,12,13,17],[13,18,13,22],[13,23,13,37],[14,0,14,11],[19,18,19,22],[1,0,1,27],[1,28,1,35],[1,36,1,37],[2,0,2,37],[8,18,8,22],[8,23,8,37],[9,18,9,22],[9,23,9,37],[10,18,10,22],[10,23,10,37],[4,0,4,29],[4,30,4,33],[4,34,4,37],[3,36,3,37],[5,36,6,37],[5,0,5,33],[6,0,6,33],[5,34,5,35],[6,34,6,35],[10,0,10,11],[7,0,7,37],[8,0,8,11],[3,0,3,2],[3,3,3,10],[8,12,8,17],[9,0,9,11],[11,0,11,11],[11,12,11,17],[18,23,18,37],[16,18,16,22],[15,18,15,22],[15,23,15,37],[16,23,16,37],[17,18,17,22],[14,12,14,17],[17,0,17,11],[9,12,9,17],[10,12,10,17],[17,12,17,17],[19,23,19,37],[14,18,14,22],[14,23,14,37],[15,12,15,17],[20,0,20,11],[20,12,20,17],[20,18,20,22],[45,23,45,24],[45,25,45,27],[45,28,45,29],[45,30,45,37],[43,0,43,1],[43,35,43,37],[43,23,43,34],[28,23,28,37],[27,23,27,37],[29,23,29,37],[30,23,30,37],[31,23,31,37],[32,18,32,22],[32,23,32,37],[44,0,44,37],[36,12,36,17],[36,18,36,22],[43,2,43,20],[19,0,19,11],[19,12,19,17],[45,7,45,8],[45,15,45,16],[45,9,45,14],[45,17,45,22],[28,0,28,11],[28,12,28,17],[28,18,28,22],[29,0,29,11],[29,12,29,17],[30,12,30,17],[21,0,21,11],[29,18,29,22],[27,0,27,11],[27,12,27,17],[27,18,27,22],[30,0,30,11],[30,18,30,22],[31,0,31,11],[31,12,31,17],[31,18,31,22],[32,0,32,11],[32,12,32,17],[135,5,135,19],[135,20,135,24],[135,25,135,26],[135,27,135,31],[131,0,131,37],[132,0,132,4],[132,5,132,19],[132,20,132,24],[132,25,132,26],[132,27,132,31],[132,32,132,34],[132,36,137,37],[135,0,135,4],[137,0,137,4],[137,5,137,19],[137,20,137,24],[137,25,137,26],[137,27,137,31],[137,32,137,34],[136,20,136,24],[130,0,130,33],[130,34,130,35],[130,36,130,37],[128,0,128,37],[125,1,125,33],[125,34,125,35],[125,36,125,37],[126,1,126,33],[126,34,126,35],[129,31,129,35],[129,0,129,30],[126,36,126,37],[127,0,127,2],[127,3,127,10],[127,11,127,30],[127,31,127,35],[127,36,127,37],[136,25,136,26],[136,27,136,31],[136,32,136,34],[135,32,135,34],[136,0,136,4],[136,5,136,19],[25,0,25,11],[25,12,25,17],[25,18,25,22],[25,23,25,37],[26,0,26,11],[26,12,26,17],[26,18,26,22],[26,23,26,37],[129,36,129,37],[74,36,74,37],[75,1,75,33],[75,34,75,35],[75,36,75,37],[69,0,69,13],[69,18,69,22],[39,36,42,37],[47,0,47,37],[48,36,50,37],[52,0,52,11],[52,12,52,17],[52,18,52,22],[52,23,52,37],[69,26,69,34],[22,18,22,22],[22,23,22,37],[23,0,23,11],[23,12,23,17],[23,18,23,22],[23,23,23,37],[24,0,24,11],[24,12,24,17],[24,18,24,22],[24,23,24,37],[37,18,37,22],[37,23,37,37],[51,0,51,37],[48,34,48,35],[50,0,50,33],[39,0,39,33],[40,0,40,33],[69,35,69,37],[67,0,67,37],[41,0,41,33],[42,0,42,33],[39,34,39,35],[40,34,40,35],[41,34,41,35],[42,34,42,35],[33,12,33,17],[33,18,33,22],[33,23,33,37],[34,0,34,11],[34,12,34,17],[34,18,34,22],[34,23,34,37],[35,0,35,11],[35,12,35,17],[35,18,35,22],[35,23,35,37],[36,23,36,37],[37,0,37,11],[37,12,37,17],[46,0,46,37],[45,2,45,6],[86,0,86,37],[87,0,87,1],[87,2,87,5],[79,20,79,37],[78,0,78,2],[92,36,92,37],[102,36,102,37],[90,34,90,35],[95,0,95,30],[95,31,95,33],[97,0,97,31],[77,3,77,12],[77,13,77,19],[87,6,87,8],[87,9,87,16],[80,3,80,12],[80,13,80,19],[80,20,80,37],[81,0,81,37],[82,36,82,37],[82,0,82,23],[82,24,82,27],[104,30,104,32],[104,34,104,37],[107,0,107,2],[107,3,107,19],[107,20,107,25],[107,26,107,37],[108,0,108,2],[108,3,108,20],[108,22,108,27],[108,28,108,29],[108,30,108,32],[108,34,108,37],[106,11,106,30],[106,31,106,35],[106,36,106,37],[105,32,105,37],[109,0,109,2],[109,3,109,11],[109,13,109,18],[109,19,109,21],[109,22,109,27],[109,28,109,31],[109,32,109,37],[110,0,110,31],[110,32,110,35],[110,36,110,37],[111,36,111,37],[111,0,111,2],[111,3,111,10],[111,11,111,30],[111,31,111,35],[112,0,112,31],[112,32,112,35],[112,36,112,37],[113,0,113,2],[113,3,113,19],[113,20,113,25],[113,26,113,37],[117,0,117,31],[117,32,117,35],[117,36,117,37],[118,0,118,2],[118,3,118,19],[118,20,118,25],[118,26,118,37],[114,0,114,2],[114,3,114,20],[114,22,114,27],[114,28,114,29],[114,30,114,32],[114,34,114,37],[115,0,115,2],[115,3,115,11],[115,13,115,18],[115,19,115,21],[115,22,115,27],[115,28,115,31],[115,32,115,37],[0,36,0,37],[0,0,0,35],[61,0,61,11],[61,12,61,17],[61,18,61,22],[61,23,61,37],[58,0,58,11],[58,12,58,17],[58,18,58,22],[58,23,58,37],[59,0,59,11],[59,12,59,17],[59,18,59,22],[59,23,59,37],[60,0,60,11],[60,12,60,17],[60,18,60,22],[60,23,60,37],[36,0,36,11],[33,0,33,11],[48,0,48,33],[49,34,49,35],[50,34,50,35],[49,0,49,33],[43,21,43,22],[121,36,121,37],[121,0,121,2],[121,3,121,10],[121,11,121,30],[121,31,121,35],[119,0,119,2],[119,3,119,20],[119,22,119,27],[119,28,119,29],[119,30,119,32],[119,34,119,37],[120,0,120,2],[120,3,120,11],[120,13,120,18],[120,19,120,21],[120,22,120,27],[120,28,120,31],[120,32,120,37],[116,36,116,37],[116,0,116,2],[116,3,116,10],[116,11,116,30],[116,31,116,35]]}
["QIA Scoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["250 Points Max (points in blue shaded cells)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total QIA Self Score",null,null,null,null,null,null,null,{"$f":"AK6+AK40+AK49+AK65+AK69+AK72+AK83+AK85+AK89+AK96+AK124","v":0}]
["Area Readiness §310(a) - 100 Points Max"]
["File Name",null,null,"E&L Use",null,null,null,null,null,null,null,"Provide signed copies of Env & Land Use Verification worksheet. Identify name of Locality at beginning of document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(1) Multiple QIPs - 10 points max (if the number of QIPs within the QIA is more than one and land use entitlements required for construction has been secured and submitted to HCD by the application due date, select \"Yes\" 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,"Number of QIPs within the QIA?",null,null,null,null,null,null,null,1]
["(A) The QIA will have three or more QIPs that provide a minimum of 250 new or rehabilitated housing units and can secure all land use entitlements required for construction within a reasonable period of time following the submittal of the Program application or that all applications required for construction have been submitted under a Nondiscretionary Local Approval Process. - 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(AI6=\"Yes\",10,IF(AI7=\"Yes\",5,0))","v":0},null,"Two QIPs"]
["(B) The QIA will have two QIPs that provide a minimum of 150 new or rehabilitated housing units and can secure all land use entitlements required for construction within a reasonable period of time following the submittal of the Program application or that all applications required for construction have been submitted under a Nondiscretionary Local Approval Process. - 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,null,null,null,"Three or more QIPs"]
["Provide a listing and status of all discretionary local land use approvals, excluding design review, required to complete QIP that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents. This information must match the information provided on the Verification of the Status of Environmental Review and Land Use Entitlements form.\n\n"]
["Required QIP #1 - Agency / Issuer",null,null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date",null,null,null,null,null,"Approval Type",null,null,null,null,"Type and Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Plan Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional Use Permits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoning Approval"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
["QIP #2 - Agency / Issuer",null,null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date",null,null,null,null,null,"Approval Type",null,null,null,null,"Type and Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Plan Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional Use Permits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoning Approval"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
["QIP #3 - Agency / Issuer",null,null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date",null,null,null,null,null,"Approval Type",null,null,null,null,"Type and Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Plan Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional Use Permits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoning Approval"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
["(2) Environmental review status - 25 points max (if environmental reviews and necessary entitlements have been secured and submitted to HCD by the application due date, select \"Yes\" below)"]
["(A) For the QIA, we have completion and approval or adoption of all necessary environmental clearances including those required under the CEQA and NEPA, if applicable and all applicable time periods for filing appeals or lawsuits have lapsed. If no, answer (B). - 25 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(AI40=\"Yes\",25,IF(AI41=\"Yes\",15,IF(AI42=\"Yes\",10,IF(AI43=\"Yes\",5,0))))","v":0}]
["(B) For the QIA, we have a draft of a program, master or tiered environmental impact report that has been certified by the appropriate agency and the developments included in the application will constitute subsequent projects subject to environmental review as such pursuant to CEQA Guidelines, Chapter 3, Title 14, CCR, commencing with §15000? If no, answer (C). - 15 points"]
["(C) For the QIA, we have a draft of a program, master or tiered environmental impact report has been completed and filed with the appropriate agency and the developments included in the application will constitute subsequent projects subject to environmental review as such pursuant to CEQA Guidelines, Chapter 3, Title 14, CCR, commencing with §15000? If no, answer (D). - 10 points"]
["(D) For the QIA, not less than 50% of the land area is on sites that have been subject to a Phase 1 Site Assessment within one year prior to the application due date. - 5 points"]
["NEPA:",null,"Federal funding proposed that will trigger NEPA? Describe circumstances below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, enter date of \"Authority to Use Grant Funds\":"]
[]
["CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration Date:",null,null,null,null,null,null,null,"Final EIR Date:",null,null,null,null,"Describe special circumstances below:"]
[]
["(3) Land use entitlement status - 25 points max (if necessary entitlements from the local jurisdiction have been secured and submitted to HCD by the application due date, select \"Yes\" below)"]
["(A) All necessary local land use approvals for developments within the QIA, have been granted, as determined by a local land use authority (e.g., planning or community development director or zoning administrator)? identify in table below - 25 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(AI49=\"Yes\",25,IF(AI50=\"Yes\",15,IF(AI51=\"Yes\",10,0)))","v":0}]
["(B) The developments within the QIA are consistent with all relevant local planning documents and zoning ordinances and applications for all necessary discretionary local land use approvals have been submitted and deemed complete by the appropriate local agencies? identify in table below - 15 points."]
["(C) The QIP within the QIA is eligible to receive all necessary local land use approvals per a Nondiscretionary Local Approval Process? identify in table below - 10 points"]
["Provide a listing and status of all discretionary local land use approvals, excluding design review, required to complete QIP that have been granted, submitted or to be applied for to the appropriate local agencies, or consistent with local planning documents. This information must match the information provided on the Verification of the Status of Environmental Review and Land Use Entitlements form.\n\n"]
["Agency / Issuer",null,null,null,null,null,null,null,null,null,null,null,"Land Use Approval Date",null,null,null,null,null,"Approval Type",null,null,null,null,"Type and Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Plan Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conditional Use Permits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoning Approval"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (specify)"]
["(4) Leveraged funding commitments - 20 points max"]
["All funding sources on the Dev Sources worksheet rows 59 to 74 must include: \"Rental\" or \"Homeowner\" and \"CIP\" or \"QIP #1\"."]
["Rental funding commitments as a % of total development costs less private mortgage financing and deferred 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,"Permanent:",null,null,{"$f":"'Dev Sources'!F76","v":0},null,"Points:",null,{"$f":"IF(AE65>=0.9,20,IF(AE65>=0.75,10,0))","v":0},null,{"$f":"MIN(20,IF(AND(AI65>0,AI66>0),(AI65*('Max Funds and Unit Mix'!M42/'Max Funds and Unit Mix'!K42))+(AI66*('Max Funds and Unit Mix'!M42/'Max Funds and Unit Mix'!K42)),IF(AI65>0,AI65,AI66)))","v":0}]
["HO funding commitments as a % of total development costs less private mortgage financing & deferred 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,"Permanent:",null,null,{"$f":"'Dev Sources'!F77","v":0},null,"Points:",null,{"$f":"IF(AE66>=0.9,20,IF(AE66>=0.75,10,0))","v":0}]
["File Name",null,null,"Perm EFC #1, #2, etc",null,null,null,null,null,null,null,"Proof(s) of permanent financing, see §302(m)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(5) Local support - 12 points max"]
["(A) Obtaining a funding commitment(s) from a local public agency(ies) for the QIP or CIP - 12 points (All funding sources on Dev Sources worksheet rows 6 to 24 must include \"Yes\" or \"No\" regarding whether it is Local Support)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ70>=0.25,12,IF(AJ70>=0.15,3,0))","v":0}]
["Total Local Public Agencies Funding Commitment Amount:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Dev Sources'!B6:B24=\"Yes\")*('Dev Sources'!I6:I24=\"Yes\")*('Dev Sources'!M6:M24))","v":0},null,null,null,"CIP Grant Amount",null,null,null,null,{"$f":"'Max Funds and Unit Mix'!AJ3","v":0},null,null,"Commitments as % of Grant:",null,null,null,null,null,null,null,null,{"$f":"IF(X70=0,0,O70/X70)","v":0}]
["File Name",null,null,"Local EFC #1, #2, etc",null,null,null,null,null,null,null,"Proof(s) of local support, see §309(a)(4)(B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(6)(A) Prohousing Policies - 8 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,{"$f":"MIN(8,AK73+AK74+AK75+AK76+AK77)","v":0}]
["(i)","Projects located in jurisdictions that have implemented programs over the last five years, which are currently in effect, that finance infrastructure with accompanying increased housing capacity in areas of high segregation and poverty or low resource opportunity area (see TCAC/HCD Opportunity Area Maps) or disadvantaged community pursuant to Senate Bill 535 and Assembly Bill 1550 or provide local financial incentives for housing, including, but not limited to, a local housing trust fund or fee waivers. - 4 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI73=\"Yes\",4,0)","v":0},null,null,"(i) Infrastructure and Financing"]
["(ii)","Projects located in jurisdictions that have adopted a Nondiscretionary Local Approval Process for residential & mixed-use development in all zones permitting multifamily housing, established a Workforce Housing Opportunity Zone, as defined in Gov. Code §65620, or a housing sustainability district as defined in Gov. Code §66200. - 4 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(AI74=\"Yes\",4,0)","v":0},null,null,"(ii) Non-discretionary Approval Processes"]
["(iii)","Projects located in jurisdictions that zone more sites for residential development or zoning sites at higher densities than is required to accommodate 150 percent of the minimum regional housing need allocation for the Lower Income allocation in the current housing element cycle. - 4 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,0,null,null,"(iii) Additional Sites Zoned Higher Density"]
["(iv)","Projects in jurisdictions that have adopted accessory dwelling unit ordinances or other mechanisms that reduce barriers for property owners to create accessory dwelling units beyond the requirements outlined in Gov. Code §65852.2 as follows: - 4 points\n1. Parking reductions to 0.75 or fewer spaces per accessory dwelling unit in areas not already exempt from parking pursuant to Gov. Code §65852.2;\n2. Processing or impact fee waivers or reductions of 50% or more;\n3. Ministerial approval in fewer than 45 days;\n4. Reduction or modifications of development standards for side yard setbacks of five feet or less;\n5. Reduction or modifications of development standards to two story heights;\n6. Reduction or modifications of development standards to allow 60% or more lot coverage;\n7. No minimum lot size requirement;\n8. Provisions for affordability; or\n9. Offering support programs such as a user-friendly website",null,null,null,null,null,null,null,null,null,null,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,"(iv) Accessory Dwelling Units (ADU)"]
["(v)","Projects located in jurisdictions that only use objective design standards for multifamily residential development or adopt fee transparency measures, inc. publicly available fee calculators. - 4 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,0,null,null,"(v) Objective Design Standards"]
["Select Strategy Type (from above)",null,null,"Strategy Description",null,null,null,null,null,null,null,null,null,"Enter name of source document and the hyperlink to where the document can be accessed.",null,null,null,null,null,null,"Estimated Outcomes - Describe numerically in terms of increase in supply (number of units), timing (reduced number of days), development costs (reduced costs per unit), entitlement streamlining (reduced number of approvals), or funding (dollar value of incentives)."]
[]
[]
[]
["Affordability §310(b) - 60 Points Max"]
["Points based on % of QIA units restricted to occupancy by various income groups. (see Max Funds and Unit Mix worksheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§310(b)(1) points=",null,null,null,{"$f":"'Max Funds and Unit Mix'!AL96","v":0},null,"§310(b)(2) points=",null,null,null,{"$f":"'Max Funds and Unit Mix'!G95","v":0},null,{"$f":"MIN(60,MAX(AC83,AI83))","v":0}]
["Density §310(c) - 40 Points Max"]
["Points based on extent to which the Net Density of QIA, adjusted by unit size, exceeds the required Net Density §303(c)(4). see Eligibility and Threshold worksheet AJ114 & U15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Net Density =",null,null,null,{"$f":"MAX('Eligibility and Threshold'!AJ17,'Eligibility and Threshold'!U18)","v":0},null,"% QIA meets or exceeds required Net Density:",null,null,null,null,null,{"$f":"'Eligibility and Threshold'!AI25","v":0},null,null,{"$f":"IF(AH85>=1.5,40,IF(AH85>=1.4,30,IF(AH85>=1.3,20,IF(AH85>=1.2,15,IF(AH85>=1.1,10,0)))))","v":0}]
["Access to Transit §310(d) - 20 Points Max"]
["Points for proximity of QIP to a Transit Station or Major Transit Stop. Distance must be evidenced by a scaled map. Walkable Route is defined in §302(qq)."]
["Type",null,null,null,null,null,"Transit Name",null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,"Phone",null,null,null,null,null,"Planned Station Service Date"]
["(1) Is QIP within one-quarter mile of a Transit Station or Major Transit Stop measured by a Walkable Route from nearest boundary of QIP to the outer boundary of the site of the Transit Station or Major Transit Stop? - 20 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI89=\"Yes\",20,IF(AI90=\"Yes\",15,IF(AI91=\"Yes\",10,0)))","v":0}]
["(2) Is QIP within one half mile of a Transit Station or a Major Transit Stop, measured by a Walkable Route from the nearest boundary of the QIP to the outer boundary of the site of the Transit Station or Major Transit Stop and located in an area of high segregation and poverty or low resource opportunity area (see TCAC/HCD Opportunity Area Maps) or disadvantaged community pursuant to Senate Bill 535 and Assembly Bill 1550? - 15 points"]
["(3) Is QIP within one half mile of a Transit Station or Major Transit Stop measured by a Walkable Route from the nearest boundary of QIP to the outer boundary of the site of the Transit Station or Major Transit Stop? - 10 points"]
["File Name",null,null,"Transit Access",null,null,null,null,null,null,null,"Provide scaled map showing Transit Stations or Major Transit Stops and Walkable Routes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"TCAC Opportunity Map",null,null,null,null,null,null,null,"Provide 'TCAC/HCD Opportunity Area Map' showing QIP is located in an area of high segregation and poverty or low resource opportunity area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Transit Schedule",null,null,null,null,null,null,null,"Transit service schedule publicly posted between January 2020 and date of application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Access to Opportunity and Proximity to Amenities §310(e) - 20 Points Max"]
["Points based on the proximity or accessibility of QIP to the following existing amenities or amenities that will be in service when the construction of the QIP is completed. Distance to amenities shall be evidenced by a certified date stamped scaled map. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Area Project?",null,null,{"$f":"IF('Eligibility and Threshold'!W17=\"\",\"\",'Eligibility and Threshold'!W17)","v":""},null,{"$f":"MIN(20,AK97+AK98+AK103+AK111+AK113+AK118)","v":0}]
["(1) The QIP is located in a High or Highest Resource Area as specified on a TCAC/HCD Opportunity Area Map? -  20 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,{"$f":"IF(AI97=\"Yes\",20,0)","v":0}]
["(2) The QIP is within what distance from a Park §302(y) (not including school grounds unless there is a bona fide, formal joint use agreement between the jurisdiction responsible for the parks/recreational facilities and the school district providing availability to the general public of the school grounds and/or facilities)? -  3 or 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AI$96=\"Yes\",OR(AG98=\"Within 1/2 mile\",AG98=\"Within 1/4 mile\")),5,IF(AND($AI$96=\"Yes\",AG98=\"Within 1 mile\"),3,IF(AND(OR($AI$96=0,$AI$96=\"No\"),AG98=\"Within 1/4 mile\"),5,IF(AND(OR($AI$96=0,$AI$96=\"No\"),AG98=\"Within 1/2 mile\"),3,0))))","v":0}]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date In Service"]
["File Name",null,null,"Park Access",null,null,null,null,null,null,null,"Provide scaled map showing distance to Park.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(3) The QIP is within what distance from a locally recognized Employment Center §302(l) with at least 50 full time employees? - 3 or 5 points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AI$96=\"Yes\",OR(AG103=\"Within 1 mile\",AG103=\"Within 2 miles\")),5,IF(AND($AI$96=\"Yes\",AG103=\"Within 4 miles\"),3,IF(AND(OR($AI$96=\"\",$AI$96=\"No\"),AG103=\"Within 1 mile\"),5,IF(AND(OR($AI$96=\"\",$AI$96=\"No\"),AG103=\"Within 2 miles\"),3,0))))","v":0}]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date In Service"]
["File Name",null,null,"Employment Access",null,null,null,null,null,null,null,"Provide scaled map showing distance to Employment Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date In Service"]
["(4) The QIP is within what distance from a locally recognized Retail Center §302(dd) with at least 50 full-time employees - 3 or 5 points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AI$96=\"Yes\",OR(AG111=\"Within 1 mile\",AG111=\"Within 2 miles\")),5,IF(AND($AI$96=\"Yes\",AG111=\"Within 4 miles\"),3,IF(AND(OR($AI$96=\"\",$AI$96=\"No\"),AG111=\"Within 1 mile\"),5,IF(AND(OR($AI$96=\"\",$AI$96=\"No\"),AG111=\"Within 2 miles\"),3,0))))","v":0}]
["File Name",null,null,"Retail Access",null,null,null,null,null,null,null,"Provide scaled map certified showing distances to Retail Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(5) The QIP is within what distance from a public school or community college that residents of the QIP may attend - 3 or 5 points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AI$96=\"Yes\",OR(AG113=\"Within 1/4 mile\",AG113=\"Within 1/2 mile\")),5,IF(AND($AI$96=\"Yes\",AG113=\"Within 1 mile\"),3,IF(AND(OR($AI$96=\"\",$AI$96=\"No\"),AG113=\"Within 1/4 mile\"),5,IF(AND(OR($AI$96=\"\",$AI$96=\"No\"),AG113=\"Within 1/2 mile\"),3,0))))","v":0}]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date in service"]
["File Name",null,null,"Education Access",null,null,null,null,null,null,null,"Provide scaled map showing distances to public school/college.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["(6) The QIP is within what distance from a social service facility that operates to serve residents of the QIP? - 3 or 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG118=\"Within 1/2 mile\",5,IF(AG118=\"Within 1 mile\",3,0))","v":0}]
["Entity name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsible jurisdiction"]
["Site 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"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,"Date in service"]
["File Name",null,null,"Social Service Access",null,null,null,null,null,null,null,"Provide scaled map showing distances to social service facility.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Consistency with Regional Plans §310(f) - 10 Points Max"]
["Points awarded for each of the following",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(10,AK125+AK126+AK127)","v":0}]
["(A)","Does QIA support the implementation of a sustainable communities strategy or alternative planning strategy that has been determined by the California Air Resources Board to achieve the region's greenhouse gas emissions target. Consistency with such plans must be demonstrated by a letter or resolution executed by an officer, or an equivalent representative from the metropolitan planning organization, regional transportation agency, planning, or local transportation commission - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI125=\"Yes\",5,0)","v":0}]
["(B)","If a sustainable communities strategy is not required for a region by law, and if the QIA supports a regional plan that includes policies and programs to reduce greenhouse gas emissions. Evidence of consistency with such plans must be demonstrated by a letter or resolution executed by an officer of, or an equivalent representative from the metropolitan planning organization or regional transportation planning agency or local transportation commission. - 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,{"$f":"IF(AI126=\"Yes\",5,0)","v":0}]
["(C)","Not less than 50% of land area is within a Transit Priority Area evidenced by a letter or resolution executed by an officer of, or an equivalent representative from the metropolitan planning organization, regional transportation planning agency, or local transportation commission - 5 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI127=\"Yes\",5,0)","v":0}]
["File Name",null,null,"QIA Consistency",null,null,null,null,null,null,null,"Letters or resolutions from the local council of government, metropolitan planning organization or regional transportation planning agency confirming points above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Tie Breaker §307(b)(3); NOFA"]
["In the event two or more applications have the same rating and ranking scores, HCD will apply tie breaking criteria outlined in the NOFA.",null,null,null,null,null,null,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 due date",null,null,null,null,"2021-07-12"]
["(1) 10 bonus points to the QIA having the lowest ratio between the requested grant amount to the total allowable maximum grant amount per the NOFA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio=",null,{"$f":"IF('Max Funds and Unit Mix'!AJ3=0,0,'Max Funds and Unit Mix'!AJ3/'Max Funds and Unit Mix'!AD3)","v":0}]
["(2) If tie still exists, 3 points to the QIA for each prior awarded QIP developed by the Applicant that has received a Certificate of Occupancy by the application deadline."]
["Development Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA Date",null,null,null,null,null,null,"Cert. of Occup Date:",null,null,null,null,null,null,null,{"$f":"IF(AND(AG133<>\"\",AG133<=$AK$130),1,0)","v":0},{"$f":"SUM(AJ133:AJ138)*3","v":0}]
["Development Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA Date",null,null,null,null,null,null,"Cert. of Occup Date:",null,null,null,null,null,null,null,{"$f":"IF(AND(AG134<>\"\",AG134<=$AK$130),1,0)","v":0}]
["Development Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA Date",null,null,null,null,null,null,"Cert. of Occup Date:",null,null,null,null,null,null,null,0]
["Development Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA Date",null,null,null,null,null,null,"Cert. of Occup Date:",null,null,null,null,null,null,null,{"$f":"IF(AND(AG136<>\"\",AG136<=$AK$130),1,0)","v":0}]
["Development Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA Date",null,null,null,null,null,null,"Cert. of Occup Date:",null,null,null,null,null,null,null,0]
["Development Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG prior NOFA Date",null,null,null,null,null,null,"Cert. of Occup Date:",null,null,null,null,null,null,null,0]

{"sheet":"Certification & Legal","index":13,"n_rows":39,"n_cols":37,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,0,38,8],[38,10,38,18],[38,20,38,33],[38,35,38,37],[34,0,34,37],[35,0,35,2],[35,3,35,10],[35,11,35,30],[35,31,35,35],[35,36,35,37],[36,0,36,37],[37,0,37,8],[37,10,37,18],[37,20,37,33],[37,35,37,37],[31,0,31,35],[31,36,31,37],[32,0,32,35],[32,36,32,37],[33,0,33,35],[33,36,33,37],[28,0,28,35],[28,36,28,37],[29,0,29,35],[29,36,29,37],[30,0,30,35],[30,36,30,37],[27,0,27,35],[27,36,27,37],[20,0,20,37],[21,0,21,35],[21,36,21,37],[22,0,22,35],[22,36,22,37],[23,0,23,35],[23,36,23,37],[24,0,24,35],[24,36,24,37],[25,0,25,35],[25,36,25,37],[26,0,26,37],[19,0,19,37],[11,0,11,8],[11,10,11,18],[11,20,11,33],[11,35,11,37],[12,0,12,37],[13,0,13,37],[14,0,14,37],[15,0,15,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[10,0,10,8],[10,10,10,18],[10,20,10,33],[10,35,10,37],[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[5,0,5,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37]]}
["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":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["On behalf of the entity identified in the signature block below, I certify that:"]
["1. The information, statements and attachments included in this application are, to the best of my knowledge and belief, true and correct."]
["2. I possess the legal authority to submit this application on behalf of the entity identified in the signature block."]
["3. The following is a complete disclosure of all identities of interest - of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the Project. \"Related Party\" is defined in Section 10302 of the California Code of Regulations (CTCAC Regulations): "]
[]
["4. As of the date of application, the Project, or the real property on which the Project is proposed (Property) is not party to or the subject of any claim or action at the State or Federal appellate level."]
["5. I have disclosed and described below any claim or action undertaken which affects or potentially affects the feasibility of the Project."]
["In addition, I acknowledge that all information in this application and attachments is public, and may be disclosed by the State."]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
["Legal Disclosure"]
["For purposes of the following questions, and with the exceptions noted below, the term “applicant” shall include the applicant and joint applicant, and any subsidiary of the applicant or joint applicant if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the application or the project. "]
["In addition to each of these entities themselves, the term “applicant” shall also include the direct and indirect holders of more than ten percent (10%) of the ownership interests in the entity, as well as the officers, directors, principals and senior executives of the entity if the entity is a corporation, the general and limited partners of the entity if the entity is a partnership, and the members or managers of the entity if the entity is a limited liability company. For projects using tax-exempt bonds, it shall also include the individual who will be executing the bond purchase agreement."]
["The following questions must be responded to for each entity and person qualifying as an \"applicant,\" or \"joint applicant\" as defined above.  "]
["Explain all positive responses on a separate sheet and include with this questionnaire in the application."]
["Exceptions:"]
["Public entity applicants without an ownership interest in the proposed project, including but not limited to cities, counties, and joint powers authorities with 100 or more members, are not required to respond to this questionnaire. "]
["Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
["Civil Matters"]
["1. Has the applicant filed a bankruptcy or receivership case or had a bankruptcy or receivership action commenced against it, defaulted on a loan or been foreclosed against in past ten years? "]
["2. Is the applicant currently a party to, or been notified that it may become a party to, any civil litigation that may materially and adversely affect (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["3. Have there been any administrative or civil settlements, decisions, or judgments against the applicant within the past ten years that materially and adversely affected (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["4. Is the applicant currently subject to, or been notified that it may become subject to, any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency? "]
["5. In the past ten years, has the applicant been subject to any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency that resulted in a settlement, decision, or judgment? "]
["Criminal Matters"]
["6. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, felony charges against the applicant? "]
["7. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, misdemeanor charges against the applicant for matters relating to the conduct of the applicant’s business? "]
["8. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, criminal charges (whether felony or misdemeanor) against the applicant for any financial or fraud related crime? "]
["9. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, that could materially affect the financial condition of the applicant’s business?"]
["10. Within the past ten years, has the applicant been convicted of any felony? "]
["11. Within the past ten years, has the applicant been convicted of any misdemeanor related to the conduct of the applicant’s business?  "]
["12. Within the past ten years, has the applicant been convicted of any misdemeanor for any financial or fraud related crime? "]
["Please provide a letter of explanation if you responded \"Yes\" to any of the questions above."]
["File Name:",null,null,"Cert & Legal Explanation",null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items above. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]

{"sheet":"Application Support","index":14,"n_rows":31,"n_cols":49,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,4,3,14],[3,15,3,16],[3,17,3,27],[3,28,3,31],[3,32,3,37],[0,0,0,37],[1,0,1,37],[2,0,2,2],[2,3,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,33],[2,34,2,37],[4,0,4,37],[5,0,5,1],[5,2,5,4],[5,5,5,8],[5,9,5,14],[5,15,5,16],[5,17,5,28],[5,29,5,31],[5,32,5,34],[5,35,5,37],[6,29,6,31],[6,32,6,34],[6,35,6,37],[7,0,7,1],[7,2,7,4],[7,5,7,8],[7,9,7,14],[7,15,7,16],[7,17,7,28],[7,29,7,31],[6,0,6,1],[6,2,6,4],[6,5,6,8],[6,9,6,14],[6,15,6,16],[6,17,6,28],[7,32,7,34],[7,35,7,37],[8,0,8,1],[8,2,8,4],[8,5,8,8],[8,9,8,14],[8,15,8,16],[8,17,8,28],[8,29,8,31],[8,32,8,34],[8,35,8,37],[9,0,9,1],[9,2,9,4],[9,5,9,8],[9,9,9,14],[9,15,9,16],[9,17,9,28],[9,29,9,31],[9,32,9,34],[9,35,9,37],[10,29,10,31],[10,32,10,34],[10,35,10,37],[11,0,11,1],[11,2,11,4],[11,5,11,8],[11,9,11,14],[11,15,11,16],[11,17,11,28],[11,29,11,31],[10,0,10,1],[10,2,10,4],[10,5,10,8],[10,9,10,14],[10,15,10,16],[10,17,10,28],[11,32,11,34],[11,35,11,37],[12,0,12,1],[12,2,12,4],[12,5,12,8],[12,9,12,14],[12,15,12,16],[12,17,12,28],[12,29,12,31],[12,32,12,34],[12,35,12,37],[13,0,13,1],[13,2,13,4],[13,5,13,8],[13,9,13,14],[13,15,13,16],[13,17,13,28],[13,29,13,31],[13,32,13,34],[13,35,13,37],[14,29,14,31],[14,32,14,34],[14,35,14,37],[15,0,15,1],[15,2,15,4],[15,5,15,8],[15,9,15,14],[15,15,15,16],[15,17,15,28],[15,29,15,31],[14,0,14,1],[14,2,14,4],[14,5,14,8],[14,9,14,14],[14,15,14,16],[14,17,14,28],[15,32,15,34],[15,35,15,37],[16,0,16,1],[16,2,16,4],[16,5,16,8],[16,9,16,14],[16,15,16,16],[16,17,16,28],[16,29,16,31],[16,32,16,34],[16,35,16,37],[17,0,17,1],[17,2,17,4],[17,5,17,8],[17,9,17,14],[17,15,17,16],[17,17,17,28],[17,29,17,31],[17,32,17,34],[17,35,17,37],[18,29,18,31],[18,32,18,34],[18,35,18,37],[19,0,19,1],[19,2,19,4],[19,5,19,8],[19,9,19,14],[19,15,19,16],[19,17,19,28],[19,29,19,31],[18,0,18,1],[18,2,18,4],[18,5,18,8],[18,9,18,14],[18,15,18,16],[18,17,18,28],[19,32,19,34],[19,35,19,37],[20,0,20,1],[20,2,20,4],[20,5,20,8],[20,9,20,14],[20,15,20,16],[20,17,20,28],[20,29,20,31],[20,32,20,34],[20,35,20,37],[21,0,21,1],[21,2,21,4],[21,5,21,8],[21,9,21,14],[21,15,21,16],[21,17,21,28],[21,29,21,31],[21,32,21,34],[21,35,21,37],[22,29,22,31],[22,32,22,34],[22,35,22,37],[23,0,23,1],[23,2,23,4],[23,5,23,8],[23,9,23,14],[23,15,23,16],[23,17,23,28],[23,29,23,31],[22,0,22,1],[22,2,22,4],[22,5,22,8],[22,9,22,14],[22,15,22,16],[22,17,22,28],[23,32,23,34],[23,35,23,37],[24,0,24,1],[24,2,24,4],[24,5,24,8],[24,9,24,14],[24,15,24,16],[24,17,24,28],[24,29,24,31],[24,32,24,34],[24,35,24,37],[25,0,25,1],[25,2,25,4],[25,5,25,8],[25,9,25,14],[25,15,25,16],[25,17,25,28],[25,29,25,31],[25,32,25,34],[25,35,25,37],[26,29,26,31],[26,32,26,34],[26,35,26,37],[27,0,27,1],[27,2,27,4],[27,5,27,8],[27,9,27,14],[27,15,27,16],[27,17,27,28],[27,29,27,31],[26,0,26,1],[26,2,26,4],[26,5,26,8],[26,9,26,14],[26,15,26,16],[26,17,26,28],[27,32,27,34],[27,35,27,37],[28,0,28,1],[28,2,28,4],[28,5,28,8],[28,9,28,14],[28,15,28,16],[28,17,28,28],[28,29,28,31],[28,32,28,34],[28,35,28,37],[29,0,29,1],[29,2,29,4],[29,5,29,8],[29,9,29,14],[29,15,29,16],[29,17,29,28],[29,29,29,31],[29,32,29,34],[29,35,29,37],[30,29,30,31],[30,32,30,34],[30,35,30,37],[30,0,30,1],[30,2,30,4],[30,5,30,8],[30,9,30,14],[30,15,30,16],[30,17,30,28]]}
["Application Development Team (ADT) Support Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IIG Coverpage"]
["Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov. A member of the Application Development Team will respond to your request within ASAP. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overview"]
["Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Narrative "]
["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,null,null,null,null,"Max Funds and Unit Mix"]
["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,null,null,null,null,"Eligibility and Threshold"]
["Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Section",null,null,null,null,null,"Cell#",null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,"Requestor","Email","Phone","App Version",null,null,null,null,null,null,"Dev Sources"]
[1,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C7=\"\",\"\",$D$3)","v":0},{"$f":"IF(C7=\"\",\"\",$R$4)","v":0},{"$f":"IF(C7=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C7=\"\",\"\",$AI$3)","v":"00:00:00"},null,null,null,null,null,null,"Dev Budget"]
[2,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C8=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C8=\"\",\"\",$AI$3)","v":"00:00:00"},null,null,null,null,null,null,"Operating"]
[3,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C9=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C9=\"\",\"\",$AI$3)","v":"00:00:00"},null,null,null,null,null,null,"Cash Flow"]
[4,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C10=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C10=\"\",\"\",$AI$3)","v":"00:00:00"},null,null,null,null,null,null,"Env & Land Use Verification"]
[5,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C11=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C11=\"\",\"\",$AI$3)","v":"00:00:00"},null,null,null,null,null,null,"QIP Scoring"]
[6,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00",null,null,null,null,null,null,"QIA Scoring"]
[7,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[8,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[9,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[10,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[11,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[12,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[13,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[14,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[15,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[16,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[17,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[18,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[19,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[20,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[21,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[22,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[23,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[24,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]
[25,null,"IIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00"]

{"sheet":"Upload Checklists","index":15,"n_rows":58,"n_cols":37,"rows_kept":58,"cut":false,"hidden":false,"merged":[[17,36,17,37],[17,11,17,31],[19,4,19,10],[20,4,20,10],[24,11,24,31],[24,32,24,35],[24,36,24,37],[26,11,26,31],[26,32,26,35],[25,36,25,37],[19,11,19,31],[19,32,19,35],[20,11,20,31],[20,32,20,35],[20,36,20,37],[21,11,21,31],[21,32,21,35],[21,36,21,37],[26,36,26,37],[25,11,25,31],[18,36,18,37],[3,0,3,3],[3,4,3,10],[3,11,3,31],[3,32,3,35],[3,36,3,37],[4,0,4,3],[4,4,4,10],[4,11,4,31],[4,32,4,35],[4,36,4,37],[1,0,1,3],[1,4,1,10],[1,11,1,31],[1,32,1,35],[1,36,1,37],[2,36,2,37],[2,0,2,3],[2,4,2,10],[2,32,2,35],[2,11,2,31],[0,0,0,35],[0,36,0,37],[56,11,56,31],[56,32,56,35],[56,36,56,37],[51,4,51,10],[51,11,51,31],[51,32,51,35],[51,36,51,37],[52,0,52,3],[52,4,52,10],[52,11,52,31],[52,32,52,35],[52,36,52,37],[50,11,50,31],[50,32,50,35],[50,36,50,37],[46,11,46,31],[46,32,46,35],[46,36,46,37],[47,0,47,3],[47,4,47,10],[47,11,47,31],[47,32,47,35],[57,0,57,3],[57,4,57,10],[57,11,57,31],[57,32,57,35],[57,36,57,37],[32,0,32,37],[45,0,45,37],[53,11,53,31],[53,32,53,35],[53,36,53,37],[54,0,54,3],[54,4,54,10],[54,11,54,31],[54,32,54,35],[54,36,54,37],[55,0,55,3],[55,4,55,10],[55,11,55,31],[55,32,55,35],[55,36,55,37],[49,11,49,31],[49,32,49,35],[49,36,49,37],[51,0,51,3],[47,36,47,37],[48,0,48,3],[48,4,48,10],[48,11,48,31],[48,32,48,35],[48,36,48,37],[42,11,42,31],[42,32,42,35],[42,36,42,37],[43,0,43,3],[43,4,43,10],[43,11,43,31],[43,32,43,35],[43,36,43,37],[44,0,44,3],[44,4,44,10],[44,11,44,31],[44,32,44,35],[44,36,44,37],[39,11,39,31],[39,32,39,35],[39,36,39,37],[40,0,40,3],[40,4,40,10],[40,11,40,31],[40,32,40,35],[40,36,40,37],[41,0,41,3],[41,4,41,10],[41,11,41,31],[41,32,41,35],[41,36,41,37],[39,0,39,3],[39,4,39,10],[35,11,35,31],[35,32,35,35],[35,36,35,37],[36,0,36,3],[36,4,36,10],[36,11,36,31],[36,32,36,35],[36,36,36,37],[38,0,38,3],[38,4,38,10],[38,11,38,31],[38,32,38,35],[38,36,38,37],[35,0,35,3],[35,4,35,10],[37,0,37,3],[37,4,37,10],[37,11,37,31],[37,32,37,35],[37,36,37,37],[31,11,31,31],[31,32,31,35],[31,36,31,37],[33,0,33,3],[33,4,33,10],[33,11,33,31],[33,32,33,35],[33,36,33,37],[34,0,34,3],[34,4,34,10],[34,11,34,31],[34,32,34,35],[34,36,34,37],[31,0,31,3],[30,4,30,10],[30,11,30,31],[30,32,30,35],[30,36,30,37],[28,11,28,31],[28,32,28,35],[28,36,28,37],[29,4,29,10],[29,11,29,31],[29,32,29,35],[29,36,29,37],[28,4,28,10],[27,4,27,10],[27,11,27,31],[27,32,27,35],[27,36,27,37],[11,32,11,35],[11,36,11,37],[14,11,14,31],[15,0,15,3],[15,4,15,10],[15,11,15,31],[14,32,14,35],[14,36,14,37],[15,32,15,35],[15,36,15,37],[12,11,12,31],[13,0,13,3],[13,4,13,10],[13,11,13,31],[12,32,12,35],[12,36,12,37],[13,32,13,35],[13,36,13,37],[19,36,19,37],[20,0,20,3],[5,36,5,37],[6,0,6,3],[6,4,6,10],[6,32,6,35],[7,0,7,3],[7,4,7,10],[7,32,7,35],[6,36,6,37],[7,36,7,37],[6,11,6,31],[7,11,7,31],[5,0,5,3],[5,4,5,10],[5,32,5,35],[5,11,5,31],[21,0,21,3],[21,4,21,10],[22,36,22,37],[23,0,23,3],[23,4,23,10],[23,11,23,31],[23,32,23,35],[23,36,23,37],[56,0,56,3],[56,4,56,10],[46,0,46,3],[46,4,46,10],[49,0,49,3],[49,4,49,10],[53,0,53,3],[53,4,53,10],[42,0,42,3],[42,4,42,10],[50,0,50,3],[50,4,50,10],[30,0,30,3],[31,4,31,10],[26,0,26,3],[26,4,26,10],[29,0,29,3],[28,0,28,3],[25,0,25,3],[25,4,25,10],[27,0,27,3],[16,11,16,31],[16,32,16,35],[18,0,18,3],[18,4,18,10],[18,11,18,31],[18,32,18,35],[16,0,16,3],[16,4,16,10],[24,0,24,3],[24,4,24,10],[19,0,19,3],[22,0,22,3],[22,4,22,10],[17,0,17,3],[17,4,17,10],[22,11,22,31],[22,32,22,35],[25,32,25,35],[17,32,17,35],[8,32,8,35],[8,36,8,37],[8,0,8,3],[16,36,16,37],[9,32,9,35],[9,36,9,37],[10,32,10,35],[10,36,10,37],[11,0,11,3],[11,4,11,10],[14,0,14,3],[14,4,14,10],[12,0,12,3],[12,4,12,10],[8,4,8,10],[8,11,8,31],[9,0,9,3],[9,4,9,10],[9,11,9,31],[10,0,10,3],[10,4,10,10],[10,11,10,31],[11,11,11,31]]}
[{"$f":"CONCATENATE(Overview!D5,\" IIG 2021 Upload Document Checklist\")","v":" IIG 2021 Upload Document Checklist"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IIG Coverpage'!B11","v":"2021-06-21"}]
["File Name:",null,null,null,"Site Plan",null,null,null,null,null,null,{"$f":"Overview!L14","v":"§308(a)(1) Provide documentation of compliance with  certified by a California State-licensed professional such as an engineer, surveyor, or landscape architect."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK14","v":0}]
["File Name:",null,null,null,"App1 Cert of BIPOC",null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK78","v":0}]
["File Name:",null,null,null,"App2 Cert of BIPOC",null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK94","v":0}]
["File Name:",null,null,null,"App1 Cert & Legal",null,null,null,null,null,null,"Certification & Legal Disclosure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK79","v":0}]
["File Name:",null,null,null,"App2 Cert & Legal",null,null,null,null,null,null,"Certification & Legal Disclosure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK95","v":0}]
["File Name:",null,null,null,"App1 Reso",null,null,null,null,null,null,"Resolution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK80","v":0}]
["File Name:",null,null,null,"App2 Reso",null,null,null,null,null,null,"Resolution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK96","v":0}]
["File Name:",null,null,null,"App1 OrgChart",null,null,null,null,null,null,"Organizational Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK82","v":0}]
["File Name:",null,null,null,"App2 OrgChart",null,null,null,null,null,null,"Organizational Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK98","v":0}]
["File Name:",null,null,null,"App1 Org1, App1 Org2, etc.",null,null,null,null,null,null,"Organizational Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK81","v":0}]
["File Name:",null,null,null,"App2 Org1, App2 Org2, etc.",null,null,null,null,null,null,"Organizational Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK98","v":0}]
["File Name:",null,null,null,"App1 Signature",null,null,null,null,null,null,"Signature Block (Upload in Microsoft Word Document)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK83","v":0}]
["File Name:",null,null,null,"App2 Signature",null,null,null,null,null,null,"Signature Block (Upload in Microsoft Word Document)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK99","v":0}]
["File Name:",null,null,null,"App1 Payee Data or TIN",null,null,null,null,null,null,"Payee Data Record STD-204 or Taxpayer Identification Number (TIN)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK84","v":0}]
["File Name:",null,null,null,"App2 Payee Data or TIN",null,null,null,null,null,null,"Payee Data Record STD-204 or Taxpayer Identification Number (TIN)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"Overview!AK100","v":0}]
["File Name:",null,null,null,"Utility Allowance",null,null,null,null,null,null,"Local housing authority document showing current utility allowance chart, with relevant components circled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Max Funds and Unit Mix'!AL34","v":0}]
["File Name:",null,null,null,"Rural Status",null,null,null,null,null,null,"TCAC Method for determining Rural status.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Max Funds and Unit Mix'!AL99","v":0}]
["File Name:",null,null,null,"CIP Integral to QIP",null,null,null,null,null,null,"Applicant narrative and documentation evidencing the Locality requiring the CIP.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK4","v":0}]
["File Name:",null,null,null,"Urban Area",null,null,null,null,null,null,"Provide documentation of location in an Urbanized Area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK6","v":0}]
["File Name:",null,null,null,"Replacement Housing Plan",null,null,null,null,null,null,"Provide the Replacement Housing Plan if there will be replacement units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK13","v":0}]
["File Name:",null,null,null,"Development Agreement",null,null,null,null,null,null,"Agreement executed prior to August 24, 2007 that contains affordability covenants.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK15","v":0}]
["File Name:",null,null,null,"Relevant Development Plan",null,null,null,null,null,null,"Provide, label and attach a copy of the relevant plan showing area designation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK27","v":0}]
["File Name:",null,null,null,"Net Density Verification",null,null,null,null,null,null,"Provide a minimum density ordinance, recorded binding covenant or date stamped map and letter certified by a California State-licensed professional such as an engineer, surveyor or landscape architect confirming the Net Density.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK29","v":0}]
["File Name:",null,null,null,"Construction exception",null,null,null,null,null,null,"If applicable, label and attach agreement requiring AUs be built as a local approval condition. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK33","v":0}]
["File Name:",null,null,null,"CIP Site Control",null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of Site Control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Files uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK49","v":0}]
["File Name:",null,null,null,"QIP Relocation Plan",null,null,null,null,null,null,"Applicants must provide a Relocation Plan or documentation supporting no relocation. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK52","v":0}]
["File Name:",null,null,null,"Fair Housing Self-Certification",null,null,null,null,null,null,"Must provide a self-certification document that is acceptable to HCD certifying that the Occupancy restrictions will be carried out in a manner that is consistent with  federal fair housing laws.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK54","v":0}]
["File Name:",null,null,null,"Market Study",null,null,null,null,null,null,"Applicants must provide a completed market study prepared within one year of the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK57","v":0}]
["File Name:",null,null,null,"Tax Credit Reservation",null,null,null,null,null,null,"If Project has already received a tax credit reservation, attach documentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Eligibility and Threshold'!AK65","v":0}]
["File Name:",null,null,null,"Auth to Use Grant Funds",null,null,null,null,null,null,"For NEPA only, provide a copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Env & Land Use Verification'!AK2","v":0}]
["File Name:",null,null,null,"Environmental",null,null,null,null,null,null,"Provide a copy of all environmental clearances or Notice of Exemption.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'Env & Land Use Verification'!AK3","v":0}]
["QIP Scoring Docs"]
["File Name:",null,null,null,"E&L Use",null,null,null,null,null,null,"Provide signed copies of Verification of Environmental Review & Land Use Entitlements (Env & Land Use Verification worksheet). Identify name of Locality at beginning of document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK4","v":0}]
["File Name:",null,null,null,"Perm EFC #1, #2, etc",null,null,null,null,null,null,"Proof(s) of permanent financing, see §302(l)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK28","v":0}]
["File Name:",null,null,null,"Local EFC #1, #2, etc",null,null,null,null,null,null,"Proof(s) of local support, see §309(a)(4)(B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK32","v":0}]
["File Name:",null,null,null,"Transit Access",null,null,null,null,null,null,"Provide scaled map showing Transit Stations or Major Transit Stops and Walkable Routes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK53","v":0}]
["File Name:",null,null,null,"TCAC Opportunity Map",null,null,null,null,null,null,"Provide 'TCAC/HCD Opportunity Area Map' showing QIP is located in an area of high segregation and poverty or low resource opportunity area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK54","v":0}]
["File Name:",null,null,null,"Transit Schedule",null,null,null,null,null,null,"Transit service schedule publicly posted between January 2020 and date of application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK55","v":0}]
["File Name:",null,null,null,"Park Access",null,null,null,null,null,null,"Provide scaled map showing distance to Park.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK63","v":0}]
["File Name:",null,null,null,"Employment Access",null,null,null,null,null,null,"Provide scaled map showing distance to Employment Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK68","v":0}]
["File Name:",null,null,null,"Retail Access",null,null,null,null,null,null,"Provide scaled map certified showing distances to Retail Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK73","v":0}]
["File Name:",null,null,null,"Education",null,null,null,null,null,null,"Provide scaled map showing distances to public school/college.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK78","v":0}]
["File Name:",null,null,null,"SPN or SH",null,null,null,null,null,null,"Provide scaled map showing distances to social service facility.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK83","v":0}]
["File Name:",null,null,null,"QIP Consistency",null,null,null,null,null,null,"Submit letters or resolutions from the local council of government, metropolitan planning organization or regional transportation planning agency confirming points above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIP Scoring'!AK89","v":0}]
["QIA Scoring Docs"]
["File Name:",null,null,null,"E&L Use",null,null,null,null,null,null,"Provide signed copies of Verification of Environmental Review & Land Use Entitlements (Env & Land Use Verification worksheet). Identify name of Locality at beginning of document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK4","v":0}]
["File Name:",null,null,null,"Perm EFC #1, #2, etc",null,null,null,null,null,null,"Proof(s) of permanent financing, see §302(l)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK67","v":0}]
["File Name:",null,null,null,"Local EFC #1, #2, etc",null,null,null,null,null,null,"Proof(s) of local support, see §310(a)(5)(B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK71","v":0}]
["File Name:",null,null,null,"Transit Access",null,null,null,null,null,null,"Provide scaled map showing Transit Stations or Major Transit Stops and Walkable Routes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK92","v":0}]
["File Name:",null,null,null,"TCAC Opportunity Map",null,null,null,null,null,null,"Provide 'TCAC/HCD Opportunity Area Map' showing QIP is located in an area of high segregation and poverty or low resource opportunity area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK93","v":0}]
["File Name:",null,null,null,"Transit Schedule",null,null,null,null,null,null,"Transit service schedule publicly posted between January 2020 and date of application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK94","v":0}]
["File Name:",null,null,null,"Park Access",null,null,null,null,null,null,"Provide scaled map showing distance to Park.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK102","v":0}]
["File Name:",null,null,null,"Employment Access",null,null,null,null,null,null,"Provide scaled map showing distance to Employment Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK107","v":0}]
["File Name:",null,null,null,"Retail Access",null,null,null,null,null,null,"Provide scaled map certified showing distances to Retail Center.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK112","v":0}]
["File Name:",null,null,null,"Education",null,null,null,null,null,null,"Provide scaled map showing distances to public school/college.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK117","v":0}]
["File Name:",null,null,null,"SPN or SH",null,null,null,null,null,null,"Provide scaled map showing distances to social service facility.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK122","v":0}]
["File Name:",null,null,null,"QIA Consistency",null,null,null,null,null,null,"Letters or resolutions from the local council of government, metropolitan planning organization or regional transportation planning agency confirming points above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File uploaded?",null,null,null,{"$f":"'QIA Scoring'!AK128","v":0}]

{"sheet":"Unit Des Table","index":16,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Rental","Homeowner"]
["none","none"]
["60% AMI","200%+ FMR"]
["55% AMI","> CalHFA Sales Price"]
["50% AMI","HO Moderate"]
["45% AMI","HO Lower"]
["40% AMI"]
["35% AMI"]
["30% AMI"]
["25% AMI"]
["20% AMI"]
["15% AMI"]
["70% AMI"]
["80% AMI"]
["90% AMI"]
["100% AMI"]
["110% AMI"]
["120% AMI"]

{"sheet":"Rent Limits","index":17,"n_rows":1045,"n_cols":27,"rows_kept":1045,"cut":false,"hidden":true,"merged":[]}
["County","County","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person",0,1,2,3,4,5,null,null,"county_name","lim50_21p1","lim50_21p2","lim50_21p3","lim50_21p4","lim50_21p5","lim50_21p6","lim50_21p7","lim50_21p8"]
["Alameda","Alameda15% AMI",{"$f":"C9*2*0.15","v":14385},{"$f":"D9*2*0.15","v":16440},{"$f":"E9*2*0.15","v":18495},{"$f":"F9*2*0.15","v":20550},{"$f":"G9*2*0.15","v":22200},{"$f":"H9*2*0.15","v":23850},25485,27135,{"$f":"TRUNC(C2/12*0.3)","v":359},{"$f":"TRUNC((C2+D2)/2/12*0.3)","v":385},{"$f":"TRUNC((E2)/12*0.3)","v":462},{"$f":"TRUNC(((F2+G2)/2)/12*0.3)","v":534},{"$f":"TRUNC(H2/12*0.3)","v":596},{"$f":"TRUNC(((I2+J2)/2)/12*0.3)","v":657},null,null,"Alameda",47950,54800,61650,68500,74000,79500,84950,90450]
["Alameda","Alameda20% AMI",{"$f":"C9*2*0.2","v":19180},{"$f":"D9*2*0.2","v":21920},24660,27400,29600,31800,33980,36180,479,513,616,712,795,877,null,null,"Alpine",28450,32500,36550,40600,43850,47100,50350,53600]
["Alameda","Alameda25% AMI",{"$f":"C9*2*0.25","v":23975},{"$f":"D9*2*0.25","v":27400},30825,34250,37000,39750,42475,45225,599,642,770,890,993,1096,null,null,"Amador",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda30% AMI",{"$f":"C9*2*0.3","v":28770},{"$f":"D9*2*0.3","v":32880},36990,41100,44400,47700,50970,54270,719,770,924,1068,1192,1315,null,null,"Butte",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda35% AMI",{"$f":"C9*2*0.35","v":33565},{"$f":"D9*2*0.35","v":38360},43155,47950,51800,55650,59464.999999999993,63314.999999999993,839,899,1078,1246,1391,1534,null,null,"Calaveras",28600,32700,36800,40850,44150,47400,50700,53950]
["Alameda","Alameda40% AMI",{"$f":"C9*2*0.4","v":38360},{"$f":"D9*2*0.4","v":43840},49320,54800,59200,63600,67960,72360,959,1027,1233,1425,1590,1754,null,null,"Colusa",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda45% AMI",{"$f":"C9*2*0.45","v":43155},{"$f":"D9*2*0.45","v":49320},55485,61650,66600,71550,76455,81405,1078,1155,1387,1603,1788,1973,null,null,"Contra Costa",47950,54800,61650,68500,74000,79500,84950,90450]
["Alameda","Alameda50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":47950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":54800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":61650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":68500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":74000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":79500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":84950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":90450},{"$f":"TRUNC(C9/12*0.3)","v":1198},{"$f":"TRUNC((C9+D9)/2/12*0.3)","v":1284},{"$f":"TRUNC((E9)/12*0.3)","v":1541},{"$f":"TRUNC(((F9+G9)/2)/12*0.3)","v":1781},{"$f":"TRUNC(H9/12*0.3)","v":1987},{"$f":"TRUNC(((I9+J9)/2)/12*0.3)","v":2192},null,null,"Del Norte",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda55% AMI",{"$f":"C9*2*0.55","v":52745.000000000007},{"$f":"D9*2*0.55","v":60280.000000000007},67815,75350,81400,87450,93445.000000000015,99495.000000000015,{"$f":"TRUNC(C10/12*0.3)","v":1318},{"$f":"TRUNC((C10+D10)/2/12*0.3)","v":1412},{"$f":"TRUNC((E10)/12*0.3)","v":1695},{"$f":"TRUNC(((F10+G10)/2)/12*0.3)","v":1959},{"$f":"TRUNC(H10/12*0.3)","v":2186},{"$f":"TRUNC(((I10+J10)/2)/12*0.3)","v":2411},null,null,"El Dorado",31750,36250,40800,45300,48950,52550,56200,59800]
["Alameda","Alameda60% AMI",{"$f":"C9*2*0.6","v":57540},{"$f":"D9*2*0.6","v":65760},73980,82200,88800,95400,101940,108540,1438,1541,1849,2137,2385,2631,null,null,"Fresno",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda65% AMI",{"$f":"C9*2*0.65","v":62335},{"$f":"D9*2*0.65","v":71240},80145,89050,96200,103350,110435,117585,1558,1669,2003,2315,2583,2850,null,null,"Glenn",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda70% AMI",{"$f":"C9*2*0.7","v":67130},{"$f":"D9*2*0.7","v":76720},86310,95900,103600,111300,118929.99999999999,126629.99999999999,1678,1798,2157,2493,2782,3069,null,null,"Humboldt",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda75% AMI",{"$f":"C9*2*0.75","v":71925},{"$f":"D9*2*0.75","v":82200},92475,102750,111000,119250,127425,135675,1798,1926,2311,2671,2981,3288,null,null,"Imperial",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda80% AMI",{"$f":"C9*2*0.8","v":76720},{"$f":"D9*2*0.8","v":87680},98640,109600,118400,127200,135920,144720,1918,2055,2466,2850,3180,3508,null,null,"Inyo",25950,29650,33350,37050,40050,43000,45950,48950]
["Alameda","Alameda90% AMI",{"$f":"C9*2*0.9","v":86310},{"$f":"D9*2*0.9","v":98640},110970,123300,133200,143100,152910,162810,2157,2311,2774,3206,3577,3946,null,null,"Kern",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda100% AMI",{"$f":"C9*2","v":95900},{"$f":"D9*2","v":109600},123300,137000,148000,159000,169900,180900,{"$f":"K9*2","v":2396},{"$f":"L9*2","v":2568},3082,3562,3974,4384,null,null,"Kings",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda110% AMI",{"$f":"C9*2*1.1","v":105490.00000000001},{"$f":"D9*2*1.1","v":120560.00000000001},135630,150700,162800,174900,186890.00000000003,198990.00000000003,2637,2825,3390,3918,4372,4823,null,null,"Lake",24400,27900,31400,34850,37650,40450,43250,46050]
["Alameda","Alameda120% AMI",{"$f":"C9*2*1.2","v":115080},{"$f":"D9*2*1.2","v":131520},147960,164400,177600,190800,203880,217080,2877,3082,3699,4275,4770,5262,null,null,"Lassen",25300,28900,32500,36100,39000,41900,44800,47700]
["Alpine","Alpine15% AMI",{"$f":"C27*2*0.15","v":8535},{"$f":"D27*2*0.15","v":9750},{"$f":"E27*2*0.15","v":10965},{"$f":"F27*2*0.15","v":12180},{"$f":"G27*2*0.15","v":13155},{"$f":"H27*2*0.15","v":14130},15105,16080,213,228,274,316,353,389,null,null,"Los Angeles",41400,47300,53200,59100,63850,68600,73300,78050]
["Alpine","Alpine20% AMI",{"$f":"C27*2*0.2","v":11380},{"$f":"D27*2*0.2","v":13000},14620,16240,17540,18840,20140,21440,284,304,365,422,471,519,null,null,"Madera",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine25% AMI",{"$f":"C27*2*0.25","v":14225},{"$f":"D27*2*0.25","v":16250},18275,20300,21925,23550,25175,26800,355,380,456,527,588,649,null,null,"Marin",63950,73100,82250,91350,98700,106000,113300,120600]
["Alpine","Alpine30% AMI",{"$f":"C27*2*0.3","v":17070},{"$f":"D27*2*0.3","v":19500},21930,24360,26310,28260,30210,32160,426,457,548,633,706,779,null,null,"Mariposa",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine35% AMI",{"$f":"C27*2*0.35","v":19915},{"$f":"D27*2*0.35","v":22750},25585,28420,30694.999999999996,32970,35245,37520,497,533,639,738,824,909,null,null,"Mendocino",25350,28950,32550,36150,39050,41950,44850,47750]
["Alpine","Alpine40% AMI",{"$f":"C27*2*0.4","v":22760},{"$f":"D27*2*0.4","v":26000},29240,32480,35080,37680,40280,42880,569,609,731,844,942,1039,null,null,"Merced",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine45% AMI",{"$f":"C27*2*0.45","v":25605},{"$f":"D27*2*0.45","v":29250},32895,36540,39465,42390,45315,48240,640,685,822,950,1059,1169,null,null,"Modoc",24400,27900,31400,34850,37650,40450,43250,46050]
["Alpine","Alpine50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":43850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":47100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":50350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53600},{"$f":"TRUNC(C27/12*0.3)","v":711},{"$f":"TRUNC((C27+D27)/2/12*0.3)","v":761},{"$f":"TRUNC((E27)/12*0.3)","v":913},{"$f":"TRUNC(((F27+G27)/2)/12*0.3)","v":1055},{"$f":"TRUNC(H27/12*0.3)","v":1177},{"$f":"TRUNC(((I27+J27)/2)/12*0.3)","v":1299},null,null,"Mono",27650,31600,35550,39450,42650,45800,48950,52100]
["Alpine","Alpine55% AMI",{"$f":"C27*2*0.55","v":31295.000000000004},{"$f":"D27*2*0.55","v":35750},40205,44660,48235.000000000007,51810.000000000007,55385.000000000007,58960.000000000007,{"$f":"TRUNC(C28/12*0.3)","v":782},{"$f":"TRUNC((C28+D28)/2/12*0.3)","v":838},{"$f":"TRUNC((E28)/12*0.3)","v":1005},{"$f":"TRUNC(((F28+G28)/2)/12*0.3)","v":1161},{"$f":"TRUNC(H28/12*0.3)","v":1295},{"$f":"TRUNC(((I28+J28)/2)/12*0.3)","v":1429},null,null,"Monterey",35600,40700,45800,50850,54950,59000,63100,67150]
["Alpine","Alpine60% AMI",{"$f":"C27*2*0.6","v":34140},{"$f":"D27*2*0.6","v":39000},43860,48720,52620,56520,60420,64320,853,914,1096,1266,1413,1559,null,null,"Napa",39800,45500,51200,56850,61400,65950,70500,75050]
["Alpine","Alpine65% AMI",{"$f":"C27*2*0.65","v":36985},{"$f":"D27*2*0.65","v":42250},47515,52780,57005,61230,65455,69680,924,990,1187,1372,1530,1689,null,null,"Nevada",31450,35950,40450,44900,48500,52100,55700,59300]
["Alpine","Alpine70% AMI",{"$f":"C27*2*0.7","v":39830},{"$f":"D27*2*0.7","v":45500},51170,56840,61389.999999999993,65940,70490,75040,995,1066,1279,1477,1648,1819,null,null,"Orange",47100,53800,60550,67250,72650,78050,83400,88800]
["Alpine","Alpine75% AMI",{"$f":"C27*2*0.75","v":42675},{"$f":"D27*2*0.75","v":48750},54825,60900,65775,70650,75525,80400,1066,1142,1370,1583,1766,1949,null,null,"Placer",31750,36250,40800,45300,48950,52550,56200,59800]
["Alpine","Alpine80% AMI",{"$f":"C27*2*0.8","v":45520},{"$f":"D27*2*0.8","v":52000},58480,64960,70160,75360,80560,85760,1138,1219,1462,1689,1884,2079,null,null,"Plumas",25600,29250,32900,36550,39500,42400,45350,48250]
["Alpine","Alpine90% AMI",{"$f":"C27*2*0.9","v":51210},{"$f":"D27*2*0.9","v":58500},65790,73080,78930,84780,90630,96480,1280,1371,1644,1900,2119,2338,null,null,"Riverside",27650,31600,35550,39500,42700,45850,49000,52150]
["Alpine","Alpine100% AMI",{"$f":"C27*2","v":56900},{"$f":"D27*2","v":65000},73100,81200,87700,94200,100700,107200,{"$f":"K27*2","v":1422},{"$f":"L27*2","v":1522},1826,2110,2354,2598,null,null,"Sacramento",31750,36250,40800,45300,48950,52550,56200,59800]
["Alpine","Alpine110% AMI",{"$f":"C27*2*1.1","v":62590.000000000007},{"$f":"D27*2*1.1","v":71500},80410,89320,96470.000000000015,103620.00000000001,110770.00000000001,117920.00000000001,{"$f":"TRUNC(C36/12*0.3)","v":1564},{"$f":"TRUNC((C36+D36)/2/12*0.3)","v":1676},{"$f":"TRUNC((E36)/12*0.3)","v":2010},{"$f":"TRUNC(((F36+G36)/2)/12*0.3)","v":2322},{"$f":"TRUNC(H36/12*0.3)","v":2590},{"$f":"TRUNC(((I36+J36)/2)/12*0.3)","v":2858},null,null,"San Benito",34200,39050,43950,48800,52750,56650,60550,64450]
["Alpine","Alpine120% AMI",{"$f":"C27*2*1.2","v":68280},{"$f":"D27*2*1.2","v":78000},87720,97440,105240,113040,120840,128640,1707,1828,2193,2533,2826,3118,null,null,"San Bernardino",27650,31600,35550,39500,42700,45850,49000,52150]
["Amador","Amador15% AMI",{"$f":"C45*2*0.15","v":8190},{"$f":"D45*2*0.15","v":9360},{"$f":"E45*2*0.15","v":10530},{"$f":"F45*2*0.15","v":11685},{"$f":"G45*2*0.15","v":12630},{"$f":"H45*2*0.15","v":13560},14490,15435,204,219,263,303,339,374,null,null,"San Diego",42450,48500,54550,60600,65450,70300,75150,80000]
["Amador","Amador20% AMI",{"$f":"C45*2*0.2","v":10920},{"$f":"D45*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498,null,null,"San Francisco",63950,73100,82250,91350,98700,106000,113300,120600]
["Amador","Amador25% AMI",{"$f":"C45*2*0.25","v":13650},{"$f":"D45*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623,null,null,"San Joaquin",25900,29600,33300,37000,40000,42950,45900,48850]
["Amador","Amador30% AMI",{"$f":"C45*2*0.3","v":16380},{"$f":"D45*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748,null,null,"San Luis Obispo",34250,39150,44050,48900,52850,56750,60650,64550]
["Amador","Amador35% AMI",{"$f":"C45*2*0.35","v":19110},{"$f":"D45*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872,null,null,"San Mateo",63950,73100,82250,91350,98700,106000,113300,120600]
["Amador","Amador40% AMI",{"$f":"C45*2*0.4","v":21840},{"$f":"D45*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997,null,null,"Santa Barbara",43750,50000,56250,62450,67450,72450,77450,82450]
["Amador","Amador45% AMI",{"$f":"C45*2*0.45","v":24570},{"$f":"D45*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122,null,null,"Santa Clara",58000,66300,74600,82850,89500,96150,102750,109400]
["Amador","Amador50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(C45/12*0.3)","v":682},{"$f":"TRUNC((C45+D45)/2/12*0.3)","v":731},{"$f":"TRUNC((E45)/12*0.3)","v":877},{"$f":"TRUNC(((F45+G45)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H45/12*0.3)","v":1130},{"$f":"TRUNC(((I45+J45)/2)/12*0.3)","v":1246},null,null,"Santa Cruz",48650,55600,62550,69500,75100,80650,86200,91750]
["Amador","Amador55% AMI",{"$f":"C45*2*0.55","v":30030.000000000004},{"$f":"D45*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C46/12*0.3)","v":750},{"$f":"TRUNC((C46+D46)/2/12*0.3)","v":804},{"$f":"TRUNC((E46)/12*0.3)","v":965},{"$f":"TRUNC(((F46+G46)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H46/12*0.3)","v":1243},{"$f":"TRUNC(((I46+J46)/2)/12*0.3)","v":1371},null,null,"Shasta",24850,28400,31950,35500,38350,41200,44050,46900]
["Amador","Amador60% AMI",{"$f":"C45*2*0.6","v":32760},{"$f":"D45*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496,null,null,"Sierra",29600,33800,38050,42250,45650,49050,52400,55800]
["Amador","Amador65% AMI",{"$f":"C45*2*0.65","v":35490},{"$f":"D45*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620,null,null,"Siskiyou",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador70% AMI",{"$f":"C45*2*0.7","v":38220},{"$f":"D45*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745,null,null,"Solano",34000,38850,43700,48550,52450,56350,60250,64100]
["Amador","Amador75% AMI",{"$f":"C45*2*0.75","v":40950},{"$f":"D45*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870,null,null,"Sonoma",40750,46550,52350,58150,62850,67500,72150,76800]
["Amador","Amador80% AMI",{"$f":"C45*2*0.8","v":43680},{"$f":"D45*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995,null,null,"Stanislaus",25000,28550,32100,35650,38550,41400,44250,47100]
["Amador","Amador90% AMI",{"$f":"C45*2*0.9","v":49140},{"$f":"D45*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244,null,null,"Sutter",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador100% AMI",{"$f":"C45*2","v":54600},{"$f":"D45*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K45*2","v":1364},{"$f":"L45*2","v":1462},1754,2026,2260,2492,null,null,"Tehama",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador110% AMI",{"$f":"C45*2*1.1","v":60060.000000000007},{"$f":"D45*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C54/12*0.3)","v":1501},{"$f":"TRUNC((C54+D54)/2/12*0.3)","v":1608},{"$f":"TRUNC((E54)/12*0.3)","v":1930},{"$f":"TRUNC(((F54+G54)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H54/12*0.3)","v":2486},{"$f":"TRUNC(((I54+J54)/2)/12*0.3)","v":2743},null,null,"Trinity",24400,27900,31400,34850,37650,40450,43250,46050]
["Amador","Amador120% AMI",{"$f":"C45*2*1.2","v":65520},{"$f":"D45*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992,null,null,"Tulare",24400,27900,31400,34850,37650,40450,43250,46050]
["Butte","Butte15% AMI",{"$f":"C63*2*0.15","v":7320},{"$f":"D63*2*0.15","v":8370},{"$f":"E63*2*0.15","v":9420},{"$f":"F63*2*0.15","v":10455},{"$f":"G63*2*0.15","v":11295},{"$f":"H63*2*0.15","v":12135},12975,13815,183,196,235,271,303,334,null,null,"Tuolumne",26050,29800,33500,37200,40200,43200,46150,49150]
["Butte","Butte20% AMI",{"$f":"C63*2*0.2","v":9760},{"$f":"D63*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446,null,null,"Ventura",39250,44850,50450,56050,60550,65050,69550,74000]
["Butte","Butte25% AMI",{"$f":"C63*2*0.25","v":12200},{"$f":"D63*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558,null,null,"Yolo",31050,35450,39900,44300,47850,51400,54950,58500]
["Butte","Butte30% AMI",{"$f":"C63*2*0.3","v":14640},{"$f":"D63*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669,null,null,"Yuba",24400,27900,31400,34850,37650,40450,43250,46050]
["Butte","Butte35% AMI",{"$f":"C63*2*0.35","v":17080},{"$f":"D63*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Butte","Butte40% AMI",{"$f":"C63*2*0.4","v":19520},{"$f":"D63*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Butte","Butte45% AMI",{"$f":"C63*2*0.45","v":21960},{"$f":"D63*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Butte","Butte50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C63/12*0.3)","v":610},{"$f":"TRUNC((C63+D63)/2/12*0.3)","v":653},{"$f":"TRUNC((E63)/12*0.3)","v":785},{"$f":"TRUNC(((F63+G63)/2)/12*0.3)","v":906},{"$f":"TRUNC(H63/12*0.3)","v":1011},{"$f":"TRUNC(((I63+J63)/2)/12*0.3)","v":1116}]
["Butte","Butte55% AMI",{"$f":"C63*2*0.55","v":26840.000000000004},{"$f":"D63*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C64/12*0.3)","v":671},{"$f":"TRUNC((C64+D64)/2/12*0.3)","v":719},{"$f":"TRUNC((E64)/12*0.3)","v":863},{"$f":"TRUNC(((F64+G64)/2)/12*0.3)","v":996},{"$f":"TRUNC(H64/12*0.3)","v":1112},{"$f":"TRUNC(((I64+J64)/2)/12*0.3)","v":1227}]
["Butte","Butte60% AMI",{"$f":"C63*2*0.6","v":29280},{"$f":"D63*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Butte","Butte65% AMI",{"$f":"C63*2*0.65","v":31720},{"$f":"D63*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Butte","Butte70% AMI",{"$f":"C63*2*0.7","v":34160},{"$f":"D63*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Butte","Butte75% AMI",{"$f":"C63*2*0.75","v":36600},{"$f":"D63*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Butte","Butte80% AMI",{"$f":"C63*2*0.8","v":39040},{"$f":"D63*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Butte","Butte90% AMI",{"$f":"C63*2*0.9","v":43920},{"$f":"D63*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Butte","Butte100% AMI",{"$f":"C63*2","v":48800},{"$f":"D63*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K63*2","v":1220},{"$f":"L63*2","v":1306},1570,1812,2022,2232]
["Butte","Butte110% AMI",{"$f":"C63*2*1.1","v":53680.000000000007},{"$f":"D63*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C72/12*0.3)","v":1342},{"$f":"TRUNC((C72+D72)/2/12*0.3)","v":1438},{"$f":"TRUNC((E72)/12*0.3)","v":1727},{"$f":"TRUNC(((F72+G72)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H72/12*0.3)","v":2224},{"$f":"TRUNC(((I72+J72)/2)/12*0.3)","v":2455}]
["Butte","Butte120% AMI",{"$f":"C63*2*1.2","v":58560},{"$f":"D63*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Calaveras","Calaveras15% AMI",{"$f":"C81*2*0.15","v":8580},{"$f":"D81*2*0.15","v":9810},{"$f":"E81*2*0.15","v":11040},{"$f":"F81*2*0.15","v":12255},{"$f":"G81*2*0.15","v":13245},{"$f":"H81*2*0.15","v":14220},15210,16185,214,229,276,318,355,392]
["Calaveras","Calaveras20% AMI",{"$f":"C81*2*0.2","v":11440},{"$f":"D81*2*0.2","v":13080},14720,16340,17660,18960,20280,21580,286,306,368,425,474,523]
["Calaveras","Calaveras25% AMI",{"$f":"C81*2*0.25","v":14300},{"$f":"D81*2*0.25","v":16350},18400,20425,22075,23700,25350,26975,357,383,460,531,592,654]
["Calaveras","Calaveras30% AMI",{"$f":"C81*2*0.3","v":17160},{"$f":"D81*2*0.3","v":19620},22080,24510,26490,28440,30420,32370,429,459,552,637,711,784]
["Calaveras","Calaveras35% AMI",{"$f":"C81*2*0.35","v":20020},{"$f":"D81*2*0.35","v":22890},25760,28595,30904.999999999996,33180,35490,37765,500,536,644,743,829,915]
["Calaveras","Calaveras40% AMI",{"$f":"C81*2*0.4","v":22880},{"$f":"D81*2*0.4","v":26160},29440,32680,35320,37920,40560,43160,572,613,736,850,948,1046]
["Calaveras","Calaveras45% AMI",{"$f":"C81*2*0.45","v":25740},{"$f":"D81*2*0.45","v":29430},33120,36765,39735,42660,45630,48555,643,689,828,956,1066,1177]
["Calaveras","Calaveras50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":44150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":47400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":50700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53950},{"$f":"TRUNC(C81/12*0.3)","v":715},{"$f":"TRUNC((C81+D81)/2/12*0.3)","v":766},{"$f":"TRUNC((E81)/12*0.3)","v":920},{"$f":"TRUNC(((F81+G81)/2)/12*0.3)","v":1062},{"$f":"TRUNC(H81/12*0.3)","v":1185},{"$f":"TRUNC(((I81+J81)/2)/12*0.3)","v":1308}]
["Calaveras","Calaveras55% AMI",{"$f":"C81*2*0.55","v":31460.000000000004},{"$f":"D81*2*0.55","v":35970},40480,44935,48565.000000000007,52140.000000000007,55770.000000000007,59345.000000000007,{"$f":"TRUNC(C82/12*0.3)","v":786},{"$f":"TRUNC((C82+D82)/2/12*0.3)","v":842},{"$f":"TRUNC((E82)/12*0.3)","v":1012},{"$f":"TRUNC(((F82+G82)/2)/12*0.3)","v":1168},{"$f":"TRUNC(H82/12*0.3)","v":1303},{"$f":"TRUNC(((I82+J82)/2)/12*0.3)","v":1438}]
["Calaveras","Calaveras60% AMI",{"$f":"C81*2*0.6","v":34320},{"$f":"D81*2*0.6","v":39240},44160,49020,52980,56880,60840,64740,858,919,1104,1275,1422,1569]
["Calaveras","Calaveras65% AMI",{"$f":"C81*2*0.65","v":37180},{"$f":"D81*2*0.65","v":42510},47840,53105,57395,61620,65910,70135,929,996,1196,1381,1540,1700]
["Calaveras","Calaveras70% AMI",{"$f":"C81*2*0.7","v":40040},{"$f":"D81*2*0.7","v":45780},51520,57190,61809.999999999993,66360,70980,75530,1001,1072,1288,1487,1659,1831]
["Calaveras","Calaveras75% AMI",{"$f":"C81*2*0.75","v":42900},{"$f":"D81*2*0.75","v":49050},55200,61275,66225,71100,76050,80925,1072,1149,1380,1593,1777,1962]
["Calaveras","Calaveras80% AMI",{"$f":"C81*2*0.8","v":45760},{"$f":"D81*2*0.8","v":52320},58880,65360,70640,75840,81120,86320,1144,1226,1472,1700,1896,2093]
["Calaveras","Calaveras90% AMI",{"$f":"C81*2*0.9","v":51480},{"$f":"D81*2*0.9","v":58860},66240,73530,79470,85320,91260,97110,1287,1379,1656,1912,2133,2354]
["Calaveras","Calaveras100% AMI",{"$f":"C81*2","v":57200},{"$f":"D81*2","v":65400},73600,81700,88300,94800,101400,107900,{"$f":"K81*2","v":1430},{"$f":"L81*2","v":1532},1840,2124,2370,2616]
["Calaveras","Calaveras110% AMI",{"$f":"C81*2*1.1","v":62920.000000000007},{"$f":"D81*2*1.1","v":71940},80960,89870,97130.000000000015,104280.00000000001,111540.00000000001,118690.00000000001,{"$f":"TRUNC(C90/12*0.3)","v":1573},{"$f":"TRUNC((C90+D90)/2/12*0.3)","v":1685},{"$f":"TRUNC((E90)/12*0.3)","v":2024},{"$f":"TRUNC(((F90+G90)/2)/12*0.3)","v":2337},{"$f":"TRUNC(H90/12*0.3)","v":2607},{"$f":"TRUNC(((I90+J90)/2)/12*0.3)","v":2877}]
["Calaveras","Calaveras120% AMI",{"$f":"C81*2*1.2","v":68640},{"$f":"D81*2*1.2","v":78480},88320,98040,105960,113760,121680,129480,1716,1839,2208,2550,2844,3139]
["Colusa","Colusa15% AMI",{"$f":"C99*2*0.15","v":7320},{"$f":"D99*2*0.15","v":8370},{"$f":"E99*2*0.15","v":9420},{"$f":"F99*2*0.15","v":10455},{"$f":"G99*2*0.15","v":11295},{"$f":"H99*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Colusa","Colusa20% AMI",{"$f":"C99*2*0.2","v":9760},{"$f":"D99*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Colusa","Colusa25% AMI",{"$f":"C99*2*0.25","v":12200},{"$f":"D99*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Colusa","Colusa30% AMI",{"$f":"C99*2*0.3","v":14640},{"$f":"D99*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Colusa","Colusa35% AMI",{"$f":"C99*2*0.35","v":17080},{"$f":"D99*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Colusa","Colusa40% AMI",{"$f":"C99*2*0.4","v":19520},{"$f":"D99*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Colusa","Colusa45% AMI",{"$f":"C99*2*0.45","v":21960},{"$f":"D99*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Colusa","Colusa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C99/12*0.3)","v":610},{"$f":"TRUNC((C99+D99)/2/12*0.3)","v":653},{"$f":"TRUNC((E99)/12*0.3)","v":785},{"$f":"TRUNC(((F99+G99)/2)/12*0.3)","v":906},{"$f":"TRUNC(H99/12*0.3)","v":1011},{"$f":"TRUNC(((I99+J99)/2)/12*0.3)","v":1116}]
["Colusa","Colusa55% AMI",{"$f":"C99*2*0.55","v":26840.000000000004},{"$f":"D99*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C100/12*0.3)","v":671},{"$f":"TRUNC((C100+D100)/2/12*0.3)","v":719},{"$f":"TRUNC((E100)/12*0.3)","v":863},{"$f":"TRUNC(((F100+G100)/2)/12*0.3)","v":996},{"$f":"TRUNC(H100/12*0.3)","v":1112},{"$f":"TRUNC(((I100+J100)/2)/12*0.3)","v":1227}]
["Colusa","Colusa60% AMI",{"$f":"C99*2*0.6","v":29280},{"$f":"D99*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Colusa","Colusa65% AMI",{"$f":"C99*2*0.65","v":31720},{"$f":"D99*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Colusa","Colusa70% AMI",{"$f":"C99*2*0.7","v":34160},{"$f":"D99*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Colusa","Colusa75% AMI",{"$f":"C99*2*0.75","v":36600},{"$f":"D99*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Colusa","Colusa80% AMI",{"$f":"C99*2*0.8","v":39040},{"$f":"D99*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Colusa","Colusa90% AMI",{"$f":"C99*2*0.9","v":43920},{"$f":"D99*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Colusa","Colusa100% AMI",{"$f":"C99*2","v":48800},{"$f":"D99*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K99*2","v":1220},{"$f":"L99*2","v":1306},1570,1812,2022,2232]
["Colusa","Colusa110% AMI",{"$f":"C99*2*1.1","v":53680.000000000007},{"$f":"D99*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C108/12*0.3)","v":1342},{"$f":"TRUNC((C108+D108)/2/12*0.3)","v":1438},{"$f":"TRUNC((E108)/12*0.3)","v":1727},{"$f":"TRUNC(((F108+G108)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H108/12*0.3)","v":2224},{"$f":"TRUNC(((I108+J108)/2)/12*0.3)","v":2455}]
["Colusa","Colusa120% AMI",{"$f":"C99*2*1.2","v":58560},{"$f":"D99*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Contra Costa","Contra Costa15% AMI",{"$f":"C117*2*0.15","v":14385},{"$f":"D117*2*0.15","v":16440},{"$f":"E117*2*0.15","v":18495},{"$f":"F117*2*0.15","v":20550},{"$f":"G117*2*0.15","v":22200},{"$f":"H117*2*0.15","v":23850},25485,27135,359,385,462,534,596,657]
["Contra Costa","Contra Costa20% AMI",{"$f":"C117*2*0.2","v":19180},{"$f":"D117*2*0.2","v":21920},24660,27400,29600,31800,33980,36180,479,513,616,712,795,877]
["Contra Costa","Contra Costa25% AMI",{"$f":"C117*2*0.25","v":23975},{"$f":"D117*2*0.25","v":27400},30825,34250,37000,39750,42475,45225,599,642,770,890,993,1096]
["Contra Costa","Contra Costa30% AMI",{"$f":"C117*2*0.3","v":28770},{"$f":"D117*2*0.3","v":32880},36990,41100,44400,47700,50970,54270,719,770,924,1068,1192,1315]
["Contra Costa","Contra Costa35% AMI",{"$f":"C117*2*0.35","v":33565},{"$f":"D117*2*0.35","v":38360},43155,47950,51800,55650,59464.999999999993,63314.999999999993,839,899,1078,1246,1391,1534]
["Contra Costa","Contra Costa40% AMI",{"$f":"C117*2*0.4","v":38360},{"$f":"D117*2*0.4","v":43840},49320,54800,59200,63600,67960,72360,959,1027,1233,1425,1590,1754]
["Contra Costa","Contra Costa45% AMI",{"$f":"C117*2*0.45","v":43155},{"$f":"D117*2*0.45","v":49320},55485,61650,66600,71550,76455,81405,1078,1155,1387,1603,1788,1973]
["Contra Costa","Contra Costa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":47950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":54800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":61650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":68500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":74000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":79500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":84950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":90450},{"$f":"TRUNC(C117/12*0.3)","v":1198},{"$f":"TRUNC((C117+D117)/2/12*0.3)","v":1284},{"$f":"TRUNC((E117)/12*0.3)","v":1541},{"$f":"TRUNC(((F117+G117)/2)/12*0.3)","v":1781},{"$f":"TRUNC(H117/12*0.3)","v":1987},{"$f":"TRUNC(((I117+J117)/2)/12*0.3)","v":2192}]
["Contra Costa","Contra Costa55% AMI",{"$f":"C117*2*0.55","v":52745.000000000007},{"$f":"D117*2*0.55","v":60280.000000000007},67815,75350,81400,87450,93445.000000000015,99495.000000000015,{"$f":"TRUNC(C118/12*0.3)","v":1318},{"$f":"TRUNC((C118+D118)/2/12*0.3)","v":1412},{"$f":"TRUNC((E118)/12*0.3)","v":1695},{"$f":"TRUNC(((F118+G118)/2)/12*0.3)","v":1959},{"$f":"TRUNC(H118/12*0.3)","v":2186},{"$f":"TRUNC(((I118+J118)/2)/12*0.3)","v":2411}]
["Contra Costa","Contra Costa60% AMI",{"$f":"C117*2*0.6","v":57540},{"$f":"D117*2*0.6","v":65760},73980,82200,88800,95400,101940,108540,1438,1541,1849,2137,2385,2631]
["Contra Costa","Contra Costa65% AMI",{"$f":"C117*2*0.65","v":62335},{"$f":"D117*2*0.65","v":71240},80145,89050,96200,103350,110435,117585,1558,1669,2003,2315,2583,2850]
["Contra Costa","Contra Costa70% AMI",{"$f":"C117*2*0.7","v":67130},{"$f":"D117*2*0.7","v":76720},86310,95900,103600,111300,118929.99999999999,126629.99999999999,1678,1798,2157,2493,2782,3069]
["Contra Costa","Contra Costa75% AMI",{"$f":"C117*2*0.75","v":71925},{"$f":"D117*2*0.75","v":82200},92475,102750,111000,119250,127425,135675,1798,1926,2311,2671,2981,3288]
["Contra Costa","Contra Costa80% AMI",{"$f":"C117*2*0.8","v":76720},{"$f":"D117*2*0.8","v":87680},98640,109600,118400,127200,135920,144720,1918,2055,2466,2850,3180,3508]
["Contra Costa","Contra Costa90% AMI",{"$f":"C117*2*0.9","v":86310},{"$f":"D117*2*0.9","v":98640},110970,123300,133200,143100,152910,162810,2157,2311,2774,3206,3577,3946]
["Contra Costa","Contra Costa100% AMI",{"$f":"C117*2","v":95900},{"$f":"D117*2","v":109600},123300,137000,148000,159000,169900,180900,{"$f":"K117*2","v":2396},{"$f":"L117*2","v":2568},3082,3562,3974,4384]
["Contra Costa","Contra Costa110% AMI",{"$f":"C117*2*1.1","v":105490.00000000001},{"$f":"D117*2*1.1","v":120560.00000000001},135630,150700,162800,174900,186890.00000000003,198990.00000000003,{"$f":"TRUNC(C126/12*0.3)","v":2637},{"$f":"TRUNC((C126+D126)/2/12*0.3)","v":2825},{"$f":"TRUNC((E126)/12*0.3)","v":3390},{"$f":"TRUNC(((F126+G126)/2)/12*0.3)","v":3918},{"$f":"TRUNC(H126/12*0.3)","v":4372},{"$f":"TRUNC(((I126+J126)/2)/12*0.3)","v":4823}]
["Contra Costa","Contra Costa120% AMI",{"$f":"C117*2*1.2","v":115080},{"$f":"D117*2*1.2","v":131520},147960,164400,177600,190800,203880,217080,2877,3082,3699,4275,4770,5262]
["Del Norte","Del Norte15% AMI",{"$f":"C135*2*0.15","v":7320},{"$f":"D135*2*0.15","v":8370},{"$f":"E135*2*0.15","v":9420},{"$f":"F135*2*0.15","v":10455},{"$f":"G135*2*0.15","v":11295},{"$f":"H135*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Del Norte","Del Norte20% AMI",{"$f":"C135*2*0.2","v":9760},{"$f":"D135*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Del Norte","Del Norte25% AMI",{"$f":"C135*2*0.25","v":12200},{"$f":"D135*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Del Norte","Del Norte30% AMI",{"$f":"C135*2*0.3","v":14640},{"$f":"D135*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Del Norte","Del Norte35% AMI",{"$f":"C135*2*0.35","v":17080},{"$f":"D135*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Del Norte","Del Norte40% AMI",{"$f":"C135*2*0.4","v":19520},{"$f":"D135*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Del Norte","Del Norte45% AMI",{"$f":"C135*2*0.45","v":21960},{"$f":"D135*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Del Norte","Del Norte50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C135/12*0.3)","v":610},{"$f":"TRUNC((C135+D135)/2/12*0.3)","v":653},{"$f":"TRUNC((E135)/12*0.3)","v":785},{"$f":"TRUNC(((F135+G135)/2)/12*0.3)","v":906},{"$f":"TRUNC(H135/12*0.3)","v":1011},{"$f":"TRUNC(((I135+J135)/2)/12*0.3)","v":1116}]
["Del Norte","Del Norte55% AMI",{"$f":"C135*2*0.55","v":26840.000000000004},{"$f":"D135*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C136/12*0.3)","v":671},{"$f":"TRUNC((C136+D136)/2/12*0.3)","v":719},{"$f":"TRUNC((E136)/12*0.3)","v":863},{"$f":"TRUNC(((F136+G136)/2)/12*0.3)","v":996},{"$f":"TRUNC(H136/12*0.3)","v":1112},{"$f":"TRUNC(((I136+J136)/2)/12*0.3)","v":1227}]
["Del Norte","Del Norte60% AMI",{"$f":"C135*2*0.6","v":29280},{"$f":"D135*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Del Norte","Del Norte65% AMI",{"$f":"C135*2*0.65","v":31720},{"$f":"D135*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Del Norte","Del Norte70% AMI",{"$f":"C135*2*0.7","v":34160},{"$f":"D135*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Del Norte","Del Norte75% AMI",{"$f":"C135*2*0.75","v":36600},{"$f":"D135*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Del Norte","Del Norte80% AMI",{"$f":"C135*2*0.8","v":39040},{"$f":"D135*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Del Norte","Del Norte90% AMI",{"$f":"C135*2*0.9","v":43920},{"$f":"D135*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Del Norte","Del Norte100% AMI",{"$f":"C135*2","v":48800},{"$f":"D135*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K135*2","v":1220},{"$f":"L135*2","v":1306},1570,1812,2022,2232]
["Del Norte","Del Norte110% AMI",{"$f":"C135*2*1.1","v":53680.000000000007},{"$f":"D135*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C144/12*0.3)","v":1342},{"$f":"TRUNC((C144+D144)/2/12*0.3)","v":1438},{"$f":"TRUNC((E144)/12*0.3)","v":1727},{"$f":"TRUNC(((F144+G144)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H144/12*0.3)","v":2224},{"$f":"TRUNC(((I144+J144)/2)/12*0.3)","v":2455}]
["Del Norte","Del Norte120% AMI",{"$f":"C135*2*1.2","v":58560},{"$f":"D135*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["El Dorado","El Dorado15% AMI",{"$f":"C153*2*0.15","v":9525},{"$f":"D153*2*0.15","v":10875},{"$f":"E153*2*0.15","v":12240},{"$f":"F153*2*0.15","v":13590},{"$f":"G153*2*0.15","v":14685},{"$f":"H153*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["El Dorado","El Dorado20% AMI",{"$f":"C153*2*0.2","v":12700},{"$f":"D153*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["El Dorado","El Dorado25% AMI",{"$f":"C153*2*0.25","v":15875},{"$f":"D153*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["El Dorado","El Dorado30% AMI",{"$f":"C153*2*0.3","v":19050},{"$f":"D153*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["El Dorado","El Dorado35% AMI",{"$f":"C153*2*0.35","v":22225},{"$f":"D153*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["El Dorado","El Dorado40% AMI",{"$f":"C153*2*0.4","v":25400},{"$f":"D153*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["El Dorado","El Dorado45% AMI",{"$f":"C153*2*0.45","v":28575},{"$f":"D153*2*0.45","v":32625},36720,40770,44055,47295,50580,53820,714,765,918,1060,1182,1305]
["El Dorado","El Dorado50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":56200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59800},{"$f":"TRUNC(C153/12*0.3)","v":793},{"$f":"TRUNC((C153+D153)/2/12*0.3)","v":850},{"$f":"TRUNC((E153)/12*0.3)","v":1020},{"$f":"TRUNC(((F153+G153)/2)/12*0.3)","v":1178},{"$f":"TRUNC(H153/12*0.3)","v":1313},{"$f":"TRUNC(((I153+J153)/2)/12*0.3)","v":1450}]
["El Dorado","El Dorado55% AMI",{"$f":"C153*2*0.55","v":34925},{"$f":"D153*2*0.55","v":39875},44880,49830.000000000007,53845.000000000007,57805.000000000007,61820.000000000007,65780,{"$f":"TRUNC(C154/12*0.3)","v":873},{"$f":"TRUNC((C154+D154)/2/12*0.3)","v":935},{"$f":"TRUNC((E154)/12*0.3)","v":1122},{"$f":"TRUNC(((F154+G154)/2)/12*0.3)","v":1295},{"$f":"TRUNC(H154/12*0.3)","v":1445},{"$f":"TRUNC(((I154+J154)/2)/12*0.3)","v":1595}]
["El Dorado","El Dorado60% AMI",{"$f":"C153*2*0.6","v":38100},{"$f":"D153*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["El Dorado","El Dorado65% AMI",{"$f":"C153*2*0.65","v":41275},{"$f":"D153*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["El Dorado","El Dorado70% AMI",{"$f":"C153*2*0.7","v":44450},{"$f":"D153*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["El Dorado","El Dorado75% AMI",{"$f":"C153*2*0.75","v":47625},{"$f":"D153*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["El Dorado","El Dorado80% AMI",{"$f":"C153*2*0.8","v":50800},{"$f":"D153*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["El Dorado","El Dorado90% AMI",{"$f":"C153*2*0.9","v":57150},{"$f":"D153*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["El Dorado","El Dorado100% AMI",{"$f":"C153*2","v":63500},{"$f":"D153*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"K153*2","v":1586},{"$f":"L153*2","v":1700},2040,2356,2626,2900]
["El Dorado","El Dorado110% AMI",{"$f":"C153*2*1.1","v":69850},{"$f":"D153*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(C162/12*0.3)","v":1746},{"$f":"TRUNC((C162+D162)/2/12*0.3)","v":1870},{"$f":"TRUNC((E162)/12*0.3)","v":2244},{"$f":"TRUNC(((F162+G162)/2)/12*0.3)","v":2591},{"$f":"TRUNC(H162/12*0.3)","v":2890},{"$f":"TRUNC(((I162+J162)/2)/12*0.3)","v":3190}]
["El Dorado","El Dorado120% AMI",{"$f":"C153*2*1.2","v":76200},{"$f":"D153*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["Fresno","Fresno15% AMI",{"$f":"C171*2*0.15","v":7320},{"$f":"D171*2*0.15","v":8370},{"$f":"E171*2*0.15","v":9420},{"$f":"F171*2*0.15","v":10455},{"$f":"G171*2*0.15","v":11295},{"$f":"H171*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Fresno","Fresno20% AMI",{"$f":"C171*2*0.2","v":9760},{"$f":"D171*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Fresno","Fresno25% AMI",{"$f":"C171*2*0.25","v":12200},{"$f":"D171*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Fresno","Fresno30% AMI",{"$f":"C171*2*0.3","v":14640},{"$f":"D171*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Fresno","Fresno35% AMI",{"$f":"C171*2*0.35","v":17080},{"$f":"D171*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Fresno","Fresno40% AMI",{"$f":"C171*2*0.4","v":19520},{"$f":"D171*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Fresno","Fresno45% AMI",{"$f":"C171*2*0.45","v":21960},{"$f":"D171*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Fresno","Fresno50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C171/12*0.3)","v":610},{"$f":"TRUNC((C171+D171)/2/12*0.3)","v":653},{"$f":"TRUNC((E171)/12*0.3)","v":785},{"$f":"TRUNC(((F171+G171)/2)/12*0.3)","v":906},{"$f":"TRUNC(H171/12*0.3)","v":1011},{"$f":"TRUNC(((I171+J171)/2)/12*0.3)","v":1116}]
["Fresno","Fresno55% AMI",{"$f":"C171*2*0.55","v":26840.000000000004},{"$f":"D171*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C172/12*0.3)","v":671},{"$f":"TRUNC((C172+D172)/2/12*0.3)","v":719},{"$f":"TRUNC((E172)/12*0.3)","v":863},{"$f":"TRUNC(((F172+G172)/2)/12*0.3)","v":996},{"$f":"TRUNC(H172/12*0.3)","v":1112},{"$f":"TRUNC(((I172+J172)/2)/12*0.3)","v":1227}]
["Fresno","Fresno60% AMI",{"$f":"C171*2*0.6","v":29280},{"$f":"D171*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Fresno","Fresno65% AMI",{"$f":"C171*2*0.65","v":31720},{"$f":"D171*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Fresno","Fresno70% AMI",{"$f":"C171*2*0.7","v":34160},{"$f":"D171*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Fresno","Fresno75% AMI",{"$f":"C171*2*0.75","v":36600},{"$f":"D171*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Fresno","Fresno80% AMI",{"$f":"C171*2*0.8","v":39040},{"$f":"D171*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Fresno","Fresno90% AMI",{"$f":"C171*2*0.9","v":43920},{"$f":"D171*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Fresno","Fresno100% AMI",{"$f":"C171*2","v":48800},{"$f":"D171*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K171*2","v":1220},{"$f":"L171*2","v":1306},1570,1812,2022,2232]
["Fresno","Fresno110% AMI",{"$f":"C171*2*1.1","v":53680.000000000007},{"$f":"D171*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C180/12*0.3)","v":1342},{"$f":"TRUNC((C180+D180)/2/12*0.3)","v":1438},{"$f":"TRUNC((E180)/12*0.3)","v":1727},{"$f":"TRUNC(((F180+G180)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H180/12*0.3)","v":2224},{"$f":"TRUNC(((I180+J180)/2)/12*0.3)","v":2455}]
["Fresno","Fresno120% AMI",{"$f":"C171*2*1.2","v":58560},{"$f":"D171*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Glenn","Glenn15% AMI",{"$f":"C189*2*0.15","v":7320},{"$f":"D189*2*0.15","v":8370},{"$f":"E189*2*0.15","v":9420},{"$f":"F189*2*0.15","v":10455},{"$f":"G189*2*0.15","v":11295},{"$f":"H189*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Glenn","Glenn20% AMI",{"$f":"C189*2*0.2","v":9760},{"$f":"D189*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Glenn","Glenn25% AMI",{"$f":"C189*2*0.25","v":12200},{"$f":"D189*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Glenn","Glenn30% AMI",{"$f":"C189*2*0.3","v":14640},{"$f":"D189*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Glenn","Glenn35% AMI",{"$f":"C189*2*0.35","v":17080},{"$f":"D189*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Glenn","Glenn40% AMI",{"$f":"C189*2*0.4","v":19520},{"$f":"D189*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Glenn","Glenn45% AMI",{"$f":"C189*2*0.45","v":21960},{"$f":"D189*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Glenn","Glenn50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C189/12*0.3)","v":610},{"$f":"TRUNC((C189+D189)/2/12*0.3)","v":653},{"$f":"TRUNC((E189)/12*0.3)","v":785},{"$f":"TRUNC(((F189+G189)/2)/12*0.3)","v":906},{"$f":"TRUNC(H189/12*0.3)","v":1011},{"$f":"TRUNC(((I189+J189)/2)/12*0.3)","v":1116}]
["Glenn","Glenn55% AMI",{"$f":"C189*2*0.55","v":26840.000000000004},{"$f":"D189*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C190/12*0.3)","v":671},{"$f":"TRUNC((C190+D190)/2/12*0.3)","v":719},{"$f":"TRUNC((E190)/12*0.3)","v":863},{"$f":"TRUNC(((F190+G190)/2)/12*0.3)","v":996},{"$f":"TRUNC(H190/12*0.3)","v":1112},{"$f":"TRUNC(((I190+J190)/2)/12*0.3)","v":1227}]
["Glenn","Glenn60% AMI",{"$f":"C189*2*0.6","v":29280},{"$f":"D189*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Glenn","Glenn65% AMI",{"$f":"C189*2*0.65","v":31720},{"$f":"D189*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Glenn","Glenn70% AMI",{"$f":"C189*2*0.7","v":34160},{"$f":"D189*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Glenn","Glenn75% AMI",{"$f":"C189*2*0.75","v":36600},{"$f":"D189*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Glenn","Glenn80% AMI",{"$f":"C189*2*0.8","v":39040},{"$f":"D189*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Glenn","Glenn90% AMI",{"$f":"C189*2*0.9","v":43920},{"$f":"D189*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Glenn","Glenn100% AMI",{"$f":"C189*2","v":48800},{"$f":"D189*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K189*2","v":1220},{"$f":"L189*2","v":1306},1570,1812,2022,2232]
["Glenn","Glenn110% AMI",{"$f":"C189*2*1.1","v":53680.000000000007},{"$f":"D189*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C198/12*0.3)","v":1342},{"$f":"TRUNC((C198+D198)/2/12*0.3)","v":1438},{"$f":"TRUNC((E198)/12*0.3)","v":1727},{"$f":"TRUNC(((F198+G198)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H198/12*0.3)","v":2224},{"$f":"TRUNC(((I198+J198)/2)/12*0.3)","v":2455}]
["Glenn","Glenn120% AMI",{"$f":"C189*2*1.2","v":58560},{"$f":"D189*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Humboldt","Humboldt15% AMI",{"$f":"C207*2*0.15","v":7320},{"$f":"D207*2*0.15","v":8370},{"$f":"E207*2*0.15","v":9420},{"$f":"F207*2*0.15","v":10455},{"$f":"G207*2*0.15","v":11295},{"$f":"H207*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Humboldt","Humboldt20% AMI",{"$f":"C207*2*0.2","v":9760},{"$f":"D207*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Humboldt","Humboldt25% AMI",{"$f":"C207*2*0.25","v":12200},{"$f":"D207*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Humboldt","Humboldt30% AMI",{"$f":"C207*2*0.3","v":14640},{"$f":"D207*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Humboldt","Humboldt35% AMI",{"$f":"C207*2*0.35","v":17080},{"$f":"D207*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Humboldt","Humboldt40% AMI",{"$f":"C207*2*0.4","v":19520},{"$f":"D207*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Humboldt","Humboldt45% AMI",{"$f":"C207*2*0.45","v":21960},{"$f":"D207*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Humboldt","Humboldt50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C207/12*0.3)","v":610},{"$f":"TRUNC((C207+D207)/2/12*0.3)","v":653},{"$f":"TRUNC((E207)/12*0.3)","v":785},{"$f":"TRUNC(((F207+G207)/2)/12*0.3)","v":906},{"$f":"TRUNC(H207/12*0.3)","v":1011},{"$f":"TRUNC(((I207+J207)/2)/12*0.3)","v":1116}]
["Humboldt","Humboldt55% AMI",{"$f":"C207*2*0.55","v":26840.000000000004},{"$f":"D207*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C208/12*0.3)","v":671},{"$f":"TRUNC((C208+D208)/2/12*0.3)","v":719},{"$f":"TRUNC((E208)/12*0.3)","v":863},{"$f":"TRUNC(((F208+G208)/2)/12*0.3)","v":996},{"$f":"TRUNC(H208/12*0.3)","v":1112},{"$f":"TRUNC(((I208+J208)/2)/12*0.3)","v":1227}]
["Humboldt","Humboldt60% AMI",{"$f":"C207*2*0.6","v":29280},{"$f":"D207*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Humboldt","Humboldt65% AMI",{"$f":"C207*2*0.65","v":31720},{"$f":"D207*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Humboldt","Humboldt70% AMI",{"$f":"C207*2*0.7","v":34160},{"$f":"D207*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Humboldt","Humboldt75% AMI",{"$f":"C207*2*0.75","v":36600},{"$f":"D207*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Humboldt","Humboldt80% AMI",{"$f":"C207*2*0.8","v":39040},{"$f":"D207*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Humboldt","Humboldt90% AMI",{"$f":"C207*2*0.9","v":43920},{"$f":"D207*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Humboldt","Humboldt100% AMI",{"$f":"C207*2","v":48800},{"$f":"D207*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K207*2","v":1220},{"$f":"L207*2","v":1306},1570,1812,2022,2232]
["Humboldt","Humboldt110% AMI",{"$f":"C207*2*1.1","v":53680.000000000007},{"$f":"D207*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C216/12*0.3)","v":1342},{"$f":"TRUNC((C216+D216)/2/12*0.3)","v":1438},{"$f":"TRUNC((E216)/12*0.3)","v":1727},{"$f":"TRUNC(((F216+G216)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H216/12*0.3)","v":2224},{"$f":"TRUNC(((I216+J216)/2)/12*0.3)","v":2455}]
["Humboldt","Humboldt120% AMI",{"$f":"C207*2*1.2","v":58560},{"$f":"D207*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Imperial","Imperial15% AMI",{"$f":"C225*2*0.15","v":7320},{"$f":"D225*2*0.15","v":8370},{"$f":"E225*2*0.15","v":9420},{"$f":"F225*2*0.15","v":10455},{"$f":"G225*2*0.15","v":11295},{"$f":"H225*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Imperial","Imperial20% AMI",{"$f":"C225*2*0.2","v":9760},{"$f":"D225*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Imperial","Imperial25% AMI",{"$f":"C225*2*0.25","v":12200},{"$f":"D225*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Imperial","Imperial30% AMI",{"$f":"C225*2*0.3","v":14640},{"$f":"D225*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Imperial","Imperial35% AMI",{"$f":"C225*2*0.35","v":17080},{"$f":"D225*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Imperial","Imperial40% AMI",{"$f":"C225*2*0.4","v":19520},{"$f":"D225*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Imperial","Imperial45% AMI",{"$f":"C225*2*0.45","v":21960},{"$f":"D225*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Imperial","Imperial50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C225/12*0.3)","v":610},{"$f":"TRUNC((C225+D225)/2/12*0.3)","v":653},{"$f":"TRUNC((E225)/12*0.3)","v":785},{"$f":"TRUNC(((F225+G225)/2)/12*0.3)","v":906},{"$f":"TRUNC(H225/12*0.3)","v":1011},{"$f":"TRUNC(((I225+J225)/2)/12*0.3)","v":1116}]
["Imperial","Imperial55% AMI",{"$f":"C225*2*0.55","v":26840.000000000004},{"$f":"D225*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C226/12*0.3)","v":671},{"$f":"TRUNC((C226+D226)/2/12*0.3)","v":719},{"$f":"TRUNC((E226)/12*0.3)","v":863},{"$f":"TRUNC(((F226+G226)/2)/12*0.3)","v":996},{"$f":"TRUNC(H226/12*0.3)","v":1112},{"$f":"TRUNC(((I226+J226)/2)/12*0.3)","v":1227}]
["Imperial","Imperial60% AMI",{"$f":"C225*2*0.6","v":29280},{"$f":"D225*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Imperial","Imperial65% AMI",{"$f":"C225*2*0.65","v":31720},{"$f":"D225*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Imperial","Imperial70% AMI",{"$f":"C225*2*0.7","v":34160},{"$f":"D225*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Imperial","Imperial75% AMI",{"$f":"C225*2*0.75","v":36600},{"$f":"D225*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Imperial","Imperial80% AMI",{"$f":"C225*2*0.8","v":39040},{"$f":"D225*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Imperial","Imperial90% AMI",{"$f":"C225*2*0.9","v":43920},{"$f":"D225*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Imperial","Imperial100% AMI",{"$f":"C225*2","v":48800},{"$f":"D225*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K225*2","v":1220},{"$f":"L225*2","v":1306},1570,1812,2022,2232]
["Imperial","Imperial110% AMI",{"$f":"C225*2*1.1","v":53680.000000000007},{"$f":"D225*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C234/12*0.3)","v":1342},{"$f":"TRUNC((C234+D234)/2/12*0.3)","v":1438},{"$f":"TRUNC((E234)/12*0.3)","v":1727},{"$f":"TRUNC(((F234+G234)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H234/12*0.3)","v":2224},{"$f":"TRUNC(((I234+J234)/2)/12*0.3)","v":2455}]
["Imperial","Imperial120% AMI",{"$f":"C225*2*1.2","v":58560},{"$f":"D225*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Inyo","Inyo15% AMI",{"$f":"C243*2*0.15","v":7785},{"$f":"D243*2*0.15","v":8895},{"$f":"E243*2*0.15","v":10005},{"$f":"F243*2*0.15","v":11115},{"$f":"G243*2*0.15","v":12015},{"$f":"H243*2*0.15","v":12900},13785,14685,194,208,250,289,322,355]
["Inyo","Inyo20% AMI",{"$f":"C243*2*0.2","v":10380},{"$f":"D243*2*0.2","v":11860},13340,14820,16020,17200,18380,19580,259,278,333,385,430,474]
["Inyo","Inyo25% AMI",{"$f":"C243*2*0.25","v":12975},{"$f":"D243*2*0.25","v":14825},16675,18525,20025,21500,22975,24475,324,347,416,481,537,593]
["Inyo","Inyo30% AMI",{"$f":"C243*2*0.3","v":15570},{"$f":"D243*2*0.3","v":17790},20010,22230,24030,25800,27570,29370,389,417,500,578,645,711]
["Inyo","Inyo35% AMI",{"$f":"C243*2*0.35","v":18165},{"$f":"D243*2*0.35","v":20755},23345,25935,28035,30099.999999999996,32164.999999999996,34265,454,486,583,674,752,830]
["Inyo","Inyo40% AMI",{"$f":"C243*2*0.4","v":20760},{"$f":"D243*2*0.4","v":23720},26680,29640,32040,34400,36760,39160,519,556,667,771,860,949]
["Inyo","Inyo45% AMI",{"$f":"C243*2*0.45","v":23355},{"$f":"D243*2*0.45","v":26685},30015,33345,36045,38700,41355,44055,583,625,750,867,967,1067]
["Inyo","Inyo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":33350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":37050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":40050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":43000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":45950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":48950},{"$f":"TRUNC(C243/12*0.3)","v":648},{"$f":"TRUNC((C243+D243)/2/12*0.3)","v":695},{"$f":"TRUNC((E243)/12*0.3)","v":833},{"$f":"TRUNC(((F243+G243)/2)/12*0.3)","v":963},{"$f":"TRUNC(H243/12*0.3)","v":1075},{"$f":"TRUNC(((I243+J243)/2)/12*0.3)","v":1186}]
["Inyo","Inyo55% AMI",{"$f":"C243*2*0.55","v":28545.000000000004},{"$f":"D243*2*0.55","v":32615.000000000004},36685,40755,44055,47300.000000000007,50545.000000000007,53845.000000000007,{"$f":"TRUNC(C244/12*0.3)","v":713},{"$f":"TRUNC((C244+D244)/2/12*0.3)","v":764},{"$f":"TRUNC((E244)/12*0.3)","v":917},{"$f":"TRUNC(((F244+G244)/2)/12*0.3)","v":1060},{"$f":"TRUNC(H244/12*0.3)","v":1182},{"$f":"TRUNC(((I244+J244)/2)/12*0.3)","v":1304}]
["Inyo","Inyo60% AMI",{"$f":"C243*2*0.6","v":31140},{"$f":"D243*2*0.6","v":35580},40020,44460,48060,51600,55140,58740,778,834,1000,1156,1290,1423]
["Inyo","Inyo65% AMI",{"$f":"C243*2*0.65","v":33735},{"$f":"D243*2*0.65","v":38545},43355,48165,52065,55900,59735,63635,843,903,1083,1252,1397,1542]
["Inyo","Inyo70% AMI",{"$f":"C243*2*0.7","v":36330},{"$f":"D243*2*0.7","v":41510},46690,51870,56070,60199.999999999993,64329.999999999993,68530,908,973,1167,1349,1505,1660]
["Inyo","Inyo75% AMI",{"$f":"C243*2*0.75","v":38925},{"$f":"D243*2*0.75","v":44475},50025,55575,60075,64500,68925,73425,973,1042,1250,1445,1612,1779]
["Inyo","Inyo80% AMI",{"$f":"C243*2*0.8","v":41520},{"$f":"D243*2*0.8","v":47440},53360,59280,64080,68800,73520,78320,1038,1112,1334,1542,1720,1898]
["Inyo","Inyo90% AMI",{"$f":"C243*2*0.9","v":46710},{"$f":"D243*2*0.9","v":53370},60030,66690,72090,77400,82710,88110,1167,1251,1500,1734,1935,2135]
["Inyo","Inyo100% AMI",{"$f":"C243*2","v":51900},{"$f":"D243*2","v":59300},66700,74100,80100,86000,91900,97900,{"$f":"K243*2","v":1296},{"$f":"L243*2","v":1390},1666,1926,2150,2372]
["Inyo","Inyo110% AMI",{"$f":"C243*2*1.1","v":57090.000000000007},{"$f":"D243*2*1.1","v":65230.000000000007},73370,81510,88110,94600.000000000015,101090.00000000001,107690.00000000001,{"$f":"TRUNC(C252/12*0.3)","v":1427},{"$f":"TRUNC((C252+D252)/2/12*0.3)","v":1529},{"$f":"TRUNC((E252)/12*0.3)","v":1834},{"$f":"TRUNC(((F252+G252)/2)/12*0.3)","v":2120},{"$f":"TRUNC(H252/12*0.3)","v":2365},{"$f":"TRUNC(((I252+J252)/2)/12*0.3)","v":2609}]
["Inyo","Inyo120% AMI",{"$f":"C243*2*1.2","v":62280},{"$f":"D243*2*1.2","v":71160},80040,88920,96120,103200,110280,117480,1557,1668,2001,2313,2580,2847]
["Kern","Kern15% AMI",{"$f":"C261*2*0.15","v":7320},{"$f":"D261*2*0.15","v":8370},{"$f":"E261*2*0.15","v":9420},{"$f":"F261*2*0.15","v":10455},{"$f":"G261*2*0.15","v":11295},{"$f":"H261*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Kern","Kern20% AMI",{"$f":"C261*2*0.2","v":9760},{"$f":"D261*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Kern","Kern25% AMI",{"$f":"C261*2*0.25","v":12200},{"$f":"D261*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Kern","Kern30% AMI",{"$f":"C261*2*0.3","v":14640},{"$f":"D261*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Kern","Kern35% AMI",{"$f":"C261*2*0.35","v":17080},{"$f":"D261*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Kern","Kern40% AMI",{"$f":"C261*2*0.4","v":19520},{"$f":"D261*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Kern","Kern45% AMI",{"$f":"C261*2*0.45","v":21960},{"$f":"D261*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Kern","Kern50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C261/12*0.3)","v":610},{"$f":"TRUNC((C261+D261)/2/12*0.3)","v":653},{"$f":"TRUNC((E261)/12*0.3)","v":785},{"$f":"TRUNC(((F261+G261)/2)/12*0.3)","v":906},{"$f":"TRUNC(H261/12*0.3)","v":1011},{"$f":"TRUNC(((I261+J261)/2)/12*0.3)","v":1116}]
["Kern","Kern55% AMI",{"$f":"C261*2*0.55","v":26840.000000000004},{"$f":"D261*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C262/12*0.3)","v":671},{"$f":"TRUNC((C262+D262)/2/12*0.3)","v":719},{"$f":"TRUNC((E262)/12*0.3)","v":863},{"$f":"TRUNC(((F262+G262)/2)/12*0.3)","v":996},{"$f":"TRUNC(H262/12*0.3)","v":1112},{"$f":"TRUNC(((I262+J262)/2)/12*0.3)","v":1227}]
["Kern","Kern60% AMI",{"$f":"C261*2*0.6","v":29280},{"$f":"D261*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Kern","Kern65% AMI",{"$f":"C261*2*0.65","v":31720},{"$f":"D261*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Kern","Kern70% AMI",{"$f":"C261*2*0.7","v":34160},{"$f":"D261*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Kern","Kern75% AMI",{"$f":"C261*2*0.75","v":36600},{"$f":"D261*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Kern","Kern80% AMI",{"$f":"C261*2*0.8","v":39040},{"$f":"D261*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Kern","Kern90% AMI",{"$f":"C261*2*0.9","v":43920},{"$f":"D261*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Kern","Kern100% AMI",{"$f":"C261*2","v":48800},{"$f":"D261*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K261*2","v":1220},{"$f":"L261*2","v":1306},1570,1812,2022,2232]
["Kern","Kern110% AMI",{"$f":"C261*2*1.1","v":53680.000000000007},{"$f":"D261*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C270/12*0.3)","v":1342},{"$f":"TRUNC((C270+D270)/2/12*0.3)","v":1438},{"$f":"TRUNC((E270)/12*0.3)","v":1727},{"$f":"TRUNC(((F270+G270)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H270/12*0.3)","v":2224},{"$f":"TRUNC(((I270+J270)/2)/12*0.3)","v":2455}]
["Kern","Kern120% AMI",{"$f":"C261*2*1.2","v":58560},{"$f":"D261*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Kings","Kings15% AMI",{"$f":"C279*2*0.15","v":7320},{"$f":"D279*2*0.15","v":8370},{"$f":"E279*2*0.15","v":9420},{"$f":"F279*2*0.15","v":10455},{"$f":"G279*2*0.15","v":11295},{"$f":"H279*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Kings","Kings20% AMI",{"$f":"C279*2*0.2","v":9760},{"$f":"D279*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Kings","Kings25% AMI",{"$f":"C279*2*0.25","v":12200},{"$f":"D279*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Kings","Kings30% AMI",{"$f":"C279*2*0.3","v":14640},{"$f":"D279*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Kings","Kings35% AMI",{"$f":"C279*2*0.35","v":17080},{"$f":"D279*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Kings","Kings40% AMI",{"$f":"C279*2*0.4","v":19520},{"$f":"D279*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Kings","Kings45% AMI",{"$f":"C279*2*0.45","v":21960},{"$f":"D279*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Kings","Kings50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C279/12*0.3)","v":610},{"$f":"TRUNC((C279+D279)/2/12*0.3)","v":653},{"$f":"TRUNC((E279)/12*0.3)","v":785},{"$f":"TRUNC(((F279+G279)/2)/12*0.3)","v":906},{"$f":"TRUNC(H279/12*0.3)","v":1011},{"$f":"TRUNC(((I279+J279)/2)/12*0.3)","v":1116}]
["Kings","Kings55% AMI",{"$f":"C279*2*0.55","v":26840.000000000004},{"$f":"D279*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C280/12*0.3)","v":671},{"$f":"TRUNC((C280+D280)/2/12*0.3)","v":719},{"$f":"TRUNC((E280)/12*0.3)","v":863},{"$f":"TRUNC(((F280+G280)/2)/12*0.3)","v":996},{"$f":"TRUNC(H280/12*0.3)","v":1112},{"$f":"TRUNC(((I280+J280)/2)/12*0.3)","v":1227}]
["Kings","Kings60% AMI",{"$f":"C279*2*0.6","v":29280},{"$f":"D279*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Kings","Kings65% AMI",{"$f":"C279*2*0.65","v":31720},{"$f":"D279*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Kings","Kings70% AMI",{"$f":"C279*2*0.7","v":34160},{"$f":"D279*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Kings","Kings75% AMI",{"$f":"C279*2*0.75","v":36600},{"$f":"D279*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Kings","Kings80% AMI",{"$f":"C279*2*0.8","v":39040},{"$f":"D279*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Kings","Kings90% AMI",{"$f":"C279*2*0.9","v":43920},{"$f":"D279*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Kings","Kings100% AMI",{"$f":"C279*2","v":48800},{"$f":"D279*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K279*2","v":1220},{"$f":"L279*2","v":1306},1570,1812,2022,2232]
["Kings","Kings110% AMI",{"$f":"C279*2*1.1","v":53680.000000000007},{"$f":"D279*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C288/12*0.3)","v":1342},{"$f":"TRUNC((C288+D288)/2/12*0.3)","v":1438},{"$f":"TRUNC((E288)/12*0.3)","v":1727},{"$f":"TRUNC(((F288+G288)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H288/12*0.3)","v":2224},{"$f":"TRUNC(((I288+J288)/2)/12*0.3)","v":2455}]
["Kings","Kings120% AMI",{"$f":"C279*2*1.2","v":58560},{"$f":"D279*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Lake","Lake15% AMI",{"$f":"C297*2*0.15","v":7320},{"$f":"D297*2*0.15","v":8370},{"$f":"E297*2*0.15","v":9420},{"$f":"F297*2*0.15","v":10455},{"$f":"G297*2*0.15","v":11295},{"$f":"H297*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Lake","Lake20% AMI",{"$f":"C297*2*0.2","v":9760},{"$f":"D297*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Lake","Lake25% AMI",{"$f":"C297*2*0.25","v":12200},{"$f":"D297*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Lake","Lake30% AMI",{"$f":"C297*2*0.3","v":14640},{"$f":"D297*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Lake","Lake35% AMI",{"$f":"C297*2*0.35","v":17080},{"$f":"D297*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Lake","Lake40% AMI",{"$f":"C297*2*0.4","v":19520},{"$f":"D297*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Lake","Lake45% AMI",{"$f":"C297*2*0.45","v":21960},{"$f":"D297*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Lake","Lake50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C297/12*0.3)","v":610},{"$f":"TRUNC((C297+D297)/2/12*0.3)","v":653},{"$f":"TRUNC((E297)/12*0.3)","v":785},{"$f":"TRUNC(((F297+G297)/2)/12*0.3)","v":906},{"$f":"TRUNC(H297/12*0.3)","v":1011},{"$f":"TRUNC(((I297+J297)/2)/12*0.3)","v":1116}]
["Lake","Lake55% AMI",{"$f":"C297*2*0.55","v":26840.000000000004},{"$f":"D297*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C298/12*0.3)","v":671},{"$f":"TRUNC((C298+D298)/2/12*0.3)","v":719},{"$f":"TRUNC((E298)/12*0.3)","v":863},{"$f":"TRUNC(((F298+G298)/2)/12*0.3)","v":996},{"$f":"TRUNC(H298/12*0.3)","v":1112},{"$f":"TRUNC(((I298+J298)/2)/12*0.3)","v":1227}]
["Lake","Lake60% AMI",{"$f":"C297*2*0.6","v":29280},{"$f":"D297*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Lake","Lake65% AMI",{"$f":"C297*2*0.65","v":31720},{"$f":"D297*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Lake","Lake70% AMI",{"$f":"C297*2*0.7","v":34160},{"$f":"D297*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Lake","Lake75% AMI",{"$f":"C297*2*0.75","v":36600},{"$f":"D297*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Lake","Lake80% AMI",{"$f":"C297*2*0.8","v":39040},{"$f":"D297*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Lake","Lake90% AMI",{"$f":"C297*2*0.9","v":43920},{"$f":"D297*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Lake","Lake100% AMI",{"$f":"C297*2","v":48800},{"$f":"D297*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K297*2","v":1220},{"$f":"L297*2","v":1306},1570,1812,2022,2232]
["Lake","Lake110% AMI",{"$f":"C297*2*1.1","v":53680.000000000007},{"$f":"D297*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C306/12*0.3)","v":1342},{"$f":"TRUNC((C306+D306)/2/12*0.3)","v":1438},{"$f":"TRUNC((E306)/12*0.3)","v":1727},{"$f":"TRUNC(((F306+G306)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H306/12*0.3)","v":2224},{"$f":"TRUNC(((I306+J306)/2)/12*0.3)","v":2455}]
["Lake","Lake120% AMI",{"$f":"C297*2*1.2","v":58560},{"$f":"D297*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Lassen","Lassen15% AMI",{"$f":"C315*2*0.15","v":7590},{"$f":"D315*2*0.15","v":8670},{"$f":"E315*2*0.15","v":9750},{"$f":"F315*2*0.15","v":10830},{"$f":"G315*2*0.15","v":11700},{"$f":"H315*2*0.15","v":12570},13440,14310,189,203,243,281,314,346]
["Lassen","Lassen20% AMI",{"$f":"C315*2*0.2","v":10120},{"$f":"D315*2*0.2","v":11560},13000,14440,15600,16760,17920,19080,253,271,325,375,419,462]
["Lassen","Lassen25% AMI",{"$f":"C315*2*0.25","v":12650},{"$f":"D315*2*0.25","v":14450},16250,18050,19500,20950,22400,23850,316,338,406,469,523,578]
["Lassen","Lassen30% AMI",{"$f":"C315*2*0.3","v":15180},{"$f":"D315*2*0.3","v":17340},19500,21660,23400,25140,26880,28620,379,406,487,563,628,693]
["Lassen","Lassen35% AMI",{"$f":"C315*2*0.35","v":17710},{"$f":"D315*2*0.35","v":20230},22750,25270,27300,29329.999999999996,31359.999999999996,33390,442,474,568,657,733,809]
["Lassen","Lassen40% AMI",{"$f":"C315*2*0.4","v":20240},{"$f":"D315*2*0.4","v":23120},26000,28880,31200,33520,35840,38160,506,542,650,751,838,925]
["Lassen","Lassen45% AMI",{"$f":"C315*2*0.45","v":22770},{"$f":"D315*2*0.45","v":26010},29250,32490,35100,37710,40320,42930,569,609,731,844,942,1040]
["Lassen","Lassen50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":36100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":39000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":47700},{"$f":"TRUNC(C315/12*0.3)","v":632},{"$f":"TRUNC((C315+D315)/2/12*0.3)","v":677},{"$f":"TRUNC((E315)/12*0.3)","v":812},{"$f":"TRUNC(((F315+G315)/2)/12*0.3)","v":938},{"$f":"TRUNC(H315/12*0.3)","v":1047},{"$f":"TRUNC(((I315+J315)/2)/12*0.3)","v":1156}]
["Lassen","Lassen55% AMI",{"$f":"C315*2*0.55","v":27830.000000000004},{"$f":"D315*2*0.55","v":31790.000000000004},35750,39710,42900,46090.000000000007,49280.000000000007,52470.000000000007,{"$f":"TRUNC(C316/12*0.3)","v":695},{"$f":"TRUNC((C316+D316)/2/12*0.3)","v":745},{"$f":"TRUNC((E316)/12*0.3)","v":893},{"$f":"TRUNC(((F316+G316)/2)/12*0.3)","v":1032},{"$f":"TRUNC(H316/12*0.3)","v":1152},{"$f":"TRUNC(((I316+J316)/2)/12*0.3)","v":1271}]
["Lassen","Lassen60% AMI",{"$f":"C315*2*0.6","v":30360},{"$f":"D315*2*0.6","v":34680},39000,43320,46800,50280,53760,57240,759,813,975,1126,1257,1387]
["Lassen","Lassen65% AMI",{"$f":"C315*2*0.65","v":32890},{"$f":"D315*2*0.65","v":37570},42250,46930,50700,54470,58240,62010,822,880,1056,1220,1361,1503]
["Lassen","Lassen70% AMI",{"$f":"C315*2*0.7","v":35420},{"$f":"D315*2*0.7","v":40460},45500,50540,54600,58659.999999999993,62719.999999999993,66780,885,948,1137,1314,1466,1618]
["Lassen","Lassen75% AMI",{"$f":"C315*2*0.75","v":37950},{"$f":"D315*2*0.75","v":43350},48750,54150,58500,62850,67200,71550,948,1016,1218,1408,1571,1734]
["Lassen","Lassen80% AMI",{"$f":"C315*2*0.8","v":40480},{"$f":"D315*2*0.8","v":46240},52000,57760,62400,67040,71680,76320,1012,1084,1300,1502,1676,1850]
["Lassen","Lassen90% AMI",{"$f":"C315*2*0.9","v":45540},{"$f":"D315*2*0.9","v":52020},58500,64980,70200,75420,80640,85860,1138,1219,1462,1689,1885,2081]
["Lassen","Lassen100% AMI",{"$f":"C315*2","v":50600},{"$f":"D315*2","v":57800},65000,72200,78000,83800,89600,95400,{"$f":"K315*2","v":1264},{"$f":"L315*2","v":1354},1624,1876,2094,2312]
["Lassen","Lassen110% AMI",{"$f":"C315*2*1.1","v":55660.000000000007},{"$f":"D315*2*1.1","v":63580.000000000007},71500,79420,85800,92180.000000000015,98560.000000000015,104940.00000000001,{"$f":"TRUNC(C324/12*0.3)","v":1391},{"$f":"TRUNC((C324+D324)/2/12*0.3)","v":1490},{"$f":"TRUNC((E324)/12*0.3)","v":1787},{"$f":"TRUNC(((F324+G324)/2)/12*0.3)","v":2065},{"$f":"TRUNC(H324/12*0.3)","v":2304},{"$f":"TRUNC(((I324+J324)/2)/12*0.3)","v":2543}]
["Lassen","Lassen120% AMI",{"$f":"C315*2*1.2","v":60720},{"$f":"D315*2*1.2","v":69360},78000,86640,93600,100560,107520,114480,1518,1626,1950,2253,2514,2775]
["Los Angeles","Los Angeles15% AMI",{"$f":"C333*2*0.15","v":12420},{"$f":"D333*2*0.15","v":14190},{"$f":"E333*2*0.15","v":15960},{"$f":"F333*2*0.15","v":17730},{"$f":"G333*2*0.15","v":19155},{"$f":"H333*2*0.15","v":20580},21990,23415,310,332,399,461,514,567]
["Los Angeles","Los Angeles20% AMI",{"$f":"C333*2*0.2","v":16560},{"$f":"D333*2*0.2","v":18920},21280,23640,25540,27440,29320,31220,414,443,532,614,686,756]
["Los Angeles","Los Angeles25% AMI",{"$f":"C333*2*0.25","v":20700},{"$f":"D333*2*0.25","v":23650},26600,29550,31925,34300,36650,39025,517,554,665,768,857,945]
["Los Angeles","Los Angeles30% AMI",{"$f":"C333*2*0.3","v":24840},{"$f":"D333*2*0.3","v":28380},31920,35460,38310,41160,43980,46830,621,665,798,922,1029,1135]
["Los Angeles","Los Angeles35% AMI",{"$f":"C333*2*0.35","v":28979.999999999996},{"$f":"D333*2*0.35","v":33110},37240,41370,44695,48020,51310,54635,724,776,931,1075,1200,1324]
["Los Angeles","Los Angeles40% AMI",{"$f":"C333*2*0.4","v":33120},{"$f":"D333*2*0.4","v":37840},42560,47280,51080,54880,58640,62440,828,887,1064,1229,1372,1513]
["Los Angeles","Los Angeles45% AMI",{"$f":"C333*2*0.45","v":37260},{"$f":"D333*2*0.45","v":42570},47880,53190,57465,61740,65970,70245,931,997,1197,1383,1543,1702]
["Los Angeles","Los Angeles50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":41400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":47300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":53200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":59100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":63850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":68600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":73300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":78050},{"$f":"TRUNC(C333/12*0.3)","v":1035},{"$f":"TRUNC((C333+D333)/2/12*0.3)","v":1108},{"$f":"TRUNC((E333)/12*0.3)","v":1330},{"$f":"TRUNC(((F333+G333)/2)/12*0.3)","v":1536},{"$f":"TRUNC(H333/12*0.3)","v":1715},{"$f":"TRUNC(((I333+J333)/2)/12*0.3)","v":1891}]
["Los Angeles","Los Angeles55% AMI",{"$f":"C333*2*0.55","v":45540.000000000007},{"$f":"D333*2*0.55","v":52030.000000000007},58520.000000000007,65010.000000000007,70235,75460,80630,85855,{"$f":"TRUNC(C334/12*0.3)","v":1138},{"$f":"TRUNC((C334+D334)/2/12*0.3)","v":1219},{"$f":"TRUNC((E334)/12*0.3)","v":1463},{"$f":"TRUNC(((F334+G334)/2)/12*0.3)","v":1690},{"$f":"TRUNC(H334/12*0.3)","v":1886},{"$f":"TRUNC(((I334+J334)/2)/12*0.3)","v":2081}]
["Los Angeles","Los Angeles60% AMI",{"$f":"C333*2*0.6","v":49680},{"$f":"D333*2*0.6","v":56760},63840,70920,76620,82320,87960,93660,1242,1330,1596,1844,2058,2270]
["Los Angeles","Los Angeles65% AMI",{"$f":"C333*2*0.65","v":53820},{"$f":"D333*2*0.65","v":61490},69160,76830,83005,89180,95290,101465,1345,1441,1729,1997,2229,2459]
["Los Angeles","Los Angeles70% AMI",{"$f":"C333*2*0.7","v":57959.999999999993},{"$f":"D333*2*0.7","v":66220},74480,82740,89390,96040,102620,109270,1449,1552,1862,2151,2401,2648]
["Los Angeles","Los Angeles75% AMI",{"$f":"C333*2*0.75","v":62100},{"$f":"D333*2*0.75","v":70950},79800,88650,95775,102900,109950,117075,1552,1663,1995,2305,2572,2837]
["Los Angeles","Los Angeles80% AMI",{"$f":"C333*2*0.8","v":66240},{"$f":"D333*2*0.8","v":75680},85120,94560,102160,109760,117280,124880,1656,1774,2128,2459,2744,3027]
["Los Angeles","Los Angeles90% AMI",{"$f":"C333*2*0.9","v":74520},{"$f":"D333*2*0.9","v":85140},95760,106380,114930,123480,131940,140490,1863,1995,2394,2766,3087,3405]
["Los Angeles","Los Angeles100% AMI",{"$f":"C333*2","v":82800},{"$f":"D333*2","v":94600},106400,118200,127700,137200,146600,156100,{"$f":"K333*2","v":2070},{"$f":"L333*2","v":2216},2660,3072,3430,3782]
["Los Angeles","Los Angeles110% AMI",{"$f":"C333*2*1.1","v":91080.000000000015},{"$f":"D333*2*1.1","v":104060.00000000001},117040.00000000001,130020.00000000001,140470,150920,161260,171710,{"$f":"TRUNC(C342/12*0.3)","v":2277},{"$f":"TRUNC((C342+D342)/2/12*0.3)","v":2439},{"$f":"TRUNC((E342)/12*0.3)","v":2926},{"$f":"TRUNC(((F342+G342)/2)/12*0.3)","v":3381},{"$f":"TRUNC(H342/12*0.3)","v":3773},{"$f":"TRUNC(((I342+J342)/2)/12*0.3)","v":4162}]
["Los Angeles","Los Angeles120% AMI",{"$f":"C333*2*1.2","v":99360},{"$f":"D333*2*1.2","v":113520},127680,141840,153240,164640,175920,187320,2484,2661,3192,3688,4116,4540]
["Madera","Madera15% AMI",{"$f":"C351*2*0.15","v":7320},{"$f":"D351*2*0.15","v":8370},{"$f":"E351*2*0.15","v":9420},{"$f":"F351*2*0.15","v":10455},{"$f":"G351*2*0.15","v":11295},{"$f":"H351*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Madera","Madera20% AMI",{"$f":"C351*2*0.2","v":9760},{"$f":"D351*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Madera","Madera25% AMI",{"$f":"C351*2*0.25","v":12200},{"$f":"D351*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Madera","Madera30% AMI",{"$f":"C351*2*0.3","v":14640},{"$f":"D351*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Madera","Madera35% AMI",{"$f":"C351*2*0.35","v":17080},{"$f":"D351*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Madera","Madera40% AMI",{"$f":"C351*2*0.4","v":19520},{"$f":"D351*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Madera","Madera45% AMI",{"$f":"C351*2*0.45","v":21960},{"$f":"D351*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Madera","Madera50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C351/12*0.3)","v":610},{"$f":"TRUNC((C351+D351)/2/12*0.3)","v":653},{"$f":"TRUNC((E351)/12*0.3)","v":785},{"$f":"TRUNC(((F351+G351)/2)/12*0.3)","v":906},{"$f":"TRUNC(H351/12*0.3)","v":1011},{"$f":"TRUNC(((I351+J351)/2)/12*0.3)","v":1116}]
["Madera","Madera55% AMI",{"$f":"C351*2*0.55","v":26840.000000000004},{"$f":"D351*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C352/12*0.3)","v":671},{"$f":"TRUNC((C352+D352)/2/12*0.3)","v":719},{"$f":"TRUNC((E352)/12*0.3)","v":863},{"$f":"TRUNC(((F352+G352)/2)/12*0.3)","v":996},{"$f":"TRUNC(H352/12*0.3)","v":1112},{"$f":"TRUNC(((I352+J352)/2)/12*0.3)","v":1227}]
["Madera","Madera60% AMI",{"$f":"C351*2*0.6","v":29280},{"$f":"D351*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Madera","Madera65% AMI",{"$f":"C351*2*0.65","v":31720},{"$f":"D351*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Madera","Madera70% AMI",{"$f":"C351*2*0.7","v":34160},{"$f":"D351*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Madera","Madera75% AMI",{"$f":"C351*2*0.75","v":36600},{"$f":"D351*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Madera","Madera80% AMI",{"$f":"C351*2*0.8","v":39040},{"$f":"D351*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Madera","Madera90% AMI",{"$f":"C351*2*0.9","v":43920},{"$f":"D351*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Madera","Madera100% AMI",{"$f":"C351*2","v":48800},{"$f":"D351*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K351*2","v":1220},{"$f":"L351*2","v":1306},1570,1812,2022,2232]
["Madera","Madera110% AMI",{"$f":"C351*2*1.1","v":53680.000000000007},{"$f":"D351*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C360/12*0.3)","v":1342},{"$f":"TRUNC((C360+D360)/2/12*0.3)","v":1438},{"$f":"TRUNC((E360)/12*0.3)","v":1727},{"$f":"TRUNC(((F360+G360)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H360/12*0.3)","v":2224},{"$f":"TRUNC(((I360+J360)/2)/12*0.3)","v":2455}]
["Madera","Madera120% AMI",{"$f":"C351*2*1.2","v":58560},{"$f":"D351*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Marin","Marin15% AMI",{"$f":"C369*2*0.15","v":19185},{"$f":"D369*2*0.15","v":21930},{"$f":"E369*2*0.15","v":24675},{"$f":"F369*2*0.15","v":27405},{"$f":"G369*2*0.15","v":29610},{"$f":"H369*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["Marin","Marin20% AMI",{"$f":"C369*2*0.2","v":25580},{"$f":"D369*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["Marin","Marin25% AMI",{"$f":"C369*2*0.25","v":31975},{"$f":"D369*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["Marin","Marin30% AMI",{"$f":"C369*2*0.3","v":38370},{"$f":"D369*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["Marin","Marin35% AMI",{"$f":"C369*2*0.35","v":44765},{"$f":"D369*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["Marin","Marin40% AMI",{"$f":"C369*2*0.4","v":51160},{"$f":"D369*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["Marin","Marin45% AMI",{"$f":"C369*2*0.45","v":57555},{"$f":"D369*2*0.45","v":65790},74025,82215,88830,95400,101970,108540,1438,1541,1850,2138,2385,2631]
["Marin","Marin50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":63950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":73100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":82250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":91350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":98700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":106000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":113300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":120600},{"$f":"TRUNC(C369/12*0.3)","v":1598},{"$f":"TRUNC((C369+D369)/2/12*0.3)","v":1713},{"$f":"TRUNC((E369)/12*0.3)","v":2056},{"$f":"TRUNC(((F369+G369)/2)/12*0.3)","v":2375},{"$f":"TRUNC(H369/12*0.3)","v":2650},{"$f":"TRUNC(((I369+J369)/2)/12*0.3)","v":2923}]
["Marin","Marin55% AMI",{"$f":"C369*2*0.55","v":70345},{"$f":"D369*2*0.55","v":80410},90475.000000000015,100485.00000000001,108570.00000000001,116600.00000000001,124630.00000000001,132660,{"$f":"TRUNC(C370/12*0.3)","v":1758},{"$f":"TRUNC((C370+D370)/2/12*0.3)","v":1884},{"$f":"TRUNC((E370)/12*0.3)","v":2261},{"$f":"TRUNC(((F370+G370)/2)/12*0.3)","v":2613},{"$f":"TRUNC(H370/12*0.3)","v":2915},{"$f":"TRUNC(((I370+J370)/2)/12*0.3)","v":3216}]
["Marin","Marin60% AMI",{"$f":"C369*2*0.6","v":76740},{"$f":"D369*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["Marin","Marin65% AMI",{"$f":"C369*2*0.65","v":83135},{"$f":"D369*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["Marin","Marin70% AMI",{"$f":"C369*2*0.7","v":89530},{"$f":"D369*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["Marin","Marin75% AMI",{"$f":"C369*2*0.75","v":95925},{"$f":"D369*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["Marin","Marin80% AMI",{"$f":"C369*2*0.8","v":102320},{"$f":"D369*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["Marin","Marin90% AMI",{"$f":"C369*2*0.9","v":115110},{"$f":"D369*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["Marin","Marin100% AMI",{"$f":"C369*2","v":127900},{"$f":"D369*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"K369*2","v":3196},{"$f":"L369*2","v":3426},4112,4750,5300,5846]
["Marin","Marin110% AMI",{"$f":"C369*2*1.1","v":140690},{"$f":"D369*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(C378/12*0.3)","v":3517},{"$f":"TRUNC((C378+D378)/2/12*0.3)","v":3768},{"$f":"TRUNC((E378)/12*0.3)","v":4523},{"$f":"TRUNC(((F378+G378)/2)/12*0.3)","v":5226},{"$f":"TRUNC(H378/12*0.3)","v":5830},{"$f":"TRUNC(((I378+J378)/2)/12*0.3)","v":6432}]
["Marin","Marin120% AMI",{"$f":"C369*2*1.2","v":153480},{"$f":"D369*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["Mariposa","Mariposa15% AMI",{"$f":"C387*2*0.15","v":7320},{"$f":"D387*2*0.15","v":8370},{"$f":"E387*2*0.15","v":9420},{"$f":"F387*2*0.15","v":10455},{"$f":"G387*2*0.15","v":11295},{"$f":"H387*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Mariposa","Mariposa20% AMI",{"$f":"C387*2*0.2","v":9760},{"$f":"D387*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Mariposa","Mariposa25% AMI",{"$f":"C387*2*0.25","v":12200},{"$f":"D387*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Mariposa","Mariposa30% AMI",{"$f":"C387*2*0.3","v":14640},{"$f":"D387*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Mariposa","Mariposa35% AMI",{"$f":"C387*2*0.35","v":17080},{"$f":"D387*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Mariposa","Mariposa40% AMI",{"$f":"C387*2*0.4","v":19520},{"$f":"D387*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Mariposa","Mariposa45% AMI",{"$f":"C387*2*0.45","v":21960},{"$f":"D387*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Mariposa","Mariposa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C387/12*0.3)","v":610},{"$f":"TRUNC((C387+D387)/2/12*0.3)","v":653},{"$f":"TRUNC((E387)/12*0.3)","v":785},{"$f":"TRUNC(((F387+G387)/2)/12*0.3)","v":906},{"$f":"TRUNC(H387/12*0.3)","v":1011},{"$f":"TRUNC(((I387+J387)/2)/12*0.3)","v":1116}]
["Mariposa","Mariposa55% AMI",{"$f":"C387*2*0.55","v":26840.000000000004},{"$f":"D387*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C388/12*0.3)","v":671},{"$f":"TRUNC((C388+D388)/2/12*0.3)","v":719},{"$f":"TRUNC((E388)/12*0.3)","v":863},{"$f":"TRUNC(((F388+G388)/2)/12*0.3)","v":996},{"$f":"TRUNC(H388/12*0.3)","v":1112},{"$f":"TRUNC(((I388+J388)/2)/12*0.3)","v":1227}]
["Mariposa","Mariposa60% AMI",{"$f":"C387*2*0.6","v":29280},{"$f":"D387*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Mariposa","Mariposa65% AMI",{"$f":"C387*2*0.65","v":31720},{"$f":"D387*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Mariposa","Mariposa70% AMI",{"$f":"C387*2*0.7","v":34160},{"$f":"D387*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Mariposa","Mariposa75% AMI",{"$f":"C387*2*0.75","v":36600},{"$f":"D387*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Mariposa","Mariposa80% AMI",{"$f":"C387*2*0.8","v":39040},{"$f":"D387*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Mariposa","Mariposa90% AMI",{"$f":"C387*2*0.9","v":43920},{"$f":"D387*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Mariposa","Mariposa100% AMI",{"$f":"C387*2","v":48800},{"$f":"D387*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K387*2","v":1220},{"$f":"L387*2","v":1306},1570,1812,2022,2232]
["Mariposa","Mariposa110% AMI",{"$f":"C387*2*1.1","v":53680.000000000007},{"$f":"D387*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C396/12*0.3)","v":1342},{"$f":"TRUNC((C396+D396)/2/12*0.3)","v":1438},{"$f":"TRUNC((E396)/12*0.3)","v":1727},{"$f":"TRUNC(((F396+G396)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H396/12*0.3)","v":2224},{"$f":"TRUNC(((I396+J396)/2)/12*0.3)","v":2455}]
["Mariposa","Mariposa120% AMI",{"$f":"C387*2*1.2","v":58560},{"$f":"D387*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Mendocino","Mendocino15% AMI",{"$f":"C405*2*0.15","v":7605},{"$f":"D405*2*0.15","v":8685},{"$f":"E405*2*0.15","v":9765},{"$f":"F405*2*0.15","v":10845},{"$f":"G405*2*0.15","v":11715},{"$f":"H405*2*0.15","v":12585},13455,14325,190,203,244,282,314,347]
["Mendocino","Mendocino20% AMI",{"$f":"C405*2*0.2","v":10140},{"$f":"D405*2*0.2","v":11580},13020,14460,15620,16780,17940,19100,253,271,325,376,419,463]
["Mendocino","Mendocino25% AMI",{"$f":"C405*2*0.25","v":12675},{"$f":"D405*2*0.25","v":14475},16275,18075,19525,20975,22425,23875,316,339,406,470,524,578]
["Mendocino","Mendocino30% AMI",{"$f":"C405*2*0.3","v":15210},{"$f":"D405*2*0.3","v":17370},19530,21690,23430,25170,26910,28650,380,407,488,564,629,694]
["Mendocino","Mendocino35% AMI",{"$f":"C405*2*0.35","v":17745},{"$f":"D405*2*0.35","v":20265},22785,25305,27335,29364.999999999996,31394.999999999996,33425,443,475,569,658,734,810]
["Mendocino","Mendocino40% AMI",{"$f":"C405*2*0.4","v":20280},{"$f":"D405*2*0.4","v":23160},26040,28920,31240,33560,35880,38200,507,543,651,752,839,926]
["Mendocino","Mendocino45% AMI",{"$f":"C405*2*0.45","v":22815},{"$f":"D405*2*0.45","v":26055},29295,32535,35145,37755,40365,42975,570,610,732,846,943,1041]
["Mendocino","Mendocino50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":39050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":47750},{"$f":"TRUNC(C405/12*0.3)","v":633},{"$f":"TRUNC((C405+D405)/2/12*0.3)","v":678},{"$f":"TRUNC((E405)/12*0.3)","v":813},{"$f":"TRUNC(((F405+G405)/2)/12*0.3)","v":940},{"$f":"TRUNC(H405/12*0.3)","v":1048},{"$f":"TRUNC(((I405+J405)/2)/12*0.3)","v":1157}]
["Mendocino","Mendocino55% AMI",{"$f":"C405*2*0.55","v":27885.000000000004},{"$f":"D405*2*0.55","v":31845.000000000004},35805,39765,42955,46145.000000000007,49335.000000000007,52525.000000000007,{"$f":"TRUNC(C406/12*0.3)","v":697},{"$f":"TRUNC((C406+D406)/2/12*0.3)","v":746},{"$f":"TRUNC((E406)/12*0.3)","v":895},{"$f":"TRUNC(((F406+G406)/2)/12*0.3)","v":1034},{"$f":"TRUNC(H406/12*0.3)","v":1153},{"$f":"TRUNC(((I406+J406)/2)/12*0.3)","v":1273}]
["Mendocino","Mendocino60% AMI",{"$f":"C405*2*0.6","v":30420},{"$f":"D405*2*0.6","v":34740},39060,43380,46860,50340,53820,57300,760,814,976,1128,1258,1389]
["Mendocino","Mendocino65% AMI",{"$f":"C405*2*0.65","v":32955},{"$f":"D405*2*0.65","v":37635},42315,46995,50765,54535,58305,62075,823,882,1057,1222,1363,1504]
["Mendocino","Mendocino70% AMI",{"$f":"C405*2*0.7","v":35490},{"$f":"D405*2*0.7","v":40530},45570,50610,54670,58729.999999999993,62789.999999999993,66850,887,950,1139,1316,1468,1620]
["Mendocino","Mendocino75% AMI",{"$f":"C405*2*0.75","v":38025},{"$f":"D405*2*0.75","v":43425},48825,54225,58575,62925,67275,71625,950,1018,1220,1410,1573,1736]
["Mendocino","Mendocino80% AMI",{"$f":"C405*2*0.8","v":40560},{"$f":"D405*2*0.8","v":46320},52080,57840,62480,67120,71760,76400,1014,1086,1302,1504,1678,1852]
["Mendocino","Mendocino90% AMI",{"$f":"C405*2*0.9","v":45630},{"$f":"D405*2*0.9","v":52110},58590,65070,70290,75510,80730,85950,1140,1221,1464,1692,1887,2083]
["Mendocino","Mendocino100% AMI",{"$f":"C405*2","v":50700},{"$f":"D405*2","v":57900},65100,72300,78100,83900,89700,95500,{"$f":"K405*2","v":1266},{"$f":"L405*2","v":1356},1626,1880,2096,2314]
["Mendocino","Mendocino110% AMI",{"$f":"C405*2*1.1","v":55770.000000000007},{"$f":"D405*2*1.1","v":63690.000000000007},71610,79530,85910,92290.000000000015,98670.000000000015,105050.00000000001,{"$f":"TRUNC(C414/12*0.3)","v":1394},{"$f":"TRUNC((C414+D414)/2/12*0.3)","v":1493},{"$f":"TRUNC((E414)/12*0.3)","v":1790},{"$f":"TRUNC(((F414+G414)/2)/12*0.3)","v":2068},{"$f":"TRUNC(H414/12*0.3)","v":2307},{"$f":"TRUNC(((I414+J414)/2)/12*0.3)","v":2546}]
["Mendocino","Mendocino120% AMI",{"$f":"C405*2*1.2","v":60840},{"$f":"D405*2*1.2","v":69480},78120,86760,93720,100680,107640,114600,1521,1629,1953,2256,2517,2778]
["Merced","Merced15% AMI",{"$f":"C423*2*0.15","v":7320},{"$f":"D423*2*0.15","v":8370},{"$f":"E423*2*0.15","v":9420},{"$f":"F423*2*0.15","v":10455},{"$f":"G423*2*0.15","v":11295},{"$f":"H423*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Merced","Merced20% AMI",{"$f":"C423*2*0.2","v":9760},{"$f":"D423*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Merced","Merced25% AMI",{"$f":"C423*2*0.25","v":12200},{"$f":"D423*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Merced","Merced30% AMI",{"$f":"C423*2*0.3","v":14640},{"$f":"D423*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Merced","Merced35% AMI",{"$f":"C423*2*0.35","v":17080},{"$f":"D423*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Merced","Merced40% AMI",{"$f":"C423*2*0.4","v":19520},{"$f":"D423*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Merced","Merced45% AMI",{"$f":"C423*2*0.45","v":21960},{"$f":"D423*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Merced","Merced50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C423/12*0.3)","v":610},{"$f":"TRUNC((C423+D423)/2/12*0.3)","v":653},{"$f":"TRUNC((E423)/12*0.3)","v":785},{"$f":"TRUNC(((F423+G423)/2)/12*0.3)","v":906},{"$f":"TRUNC(H423/12*0.3)","v":1011},{"$f":"TRUNC(((I423+J423)/2)/12*0.3)","v":1116}]
["Merced","Merced55% AMI",{"$f":"C423*2*0.55","v":26840.000000000004},{"$f":"D423*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C424/12*0.3)","v":671},{"$f":"TRUNC((C424+D424)/2/12*0.3)","v":719},{"$f":"TRUNC((E424)/12*0.3)","v":863},{"$f":"TRUNC(((F424+G424)/2)/12*0.3)","v":996},{"$f":"TRUNC(H424/12*0.3)","v":1112},{"$f":"TRUNC(((I424+J424)/2)/12*0.3)","v":1227}]
["Merced","Merced60% AMI",{"$f":"C423*2*0.6","v":29280},{"$f":"D423*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Merced","Merced65% AMI",{"$f":"C423*2*0.65","v":31720},{"$f":"D423*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Merced","Merced70% AMI",{"$f":"C423*2*0.7","v":34160},{"$f":"D423*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Merced","Merced75% AMI",{"$f":"C423*2*0.75","v":36600},{"$f":"D423*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Merced","Merced80% AMI",{"$f":"C423*2*0.8","v":39040},{"$f":"D423*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Merced","Merced90% AMI",{"$f":"C423*2*0.9","v":43920},{"$f":"D423*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Merced","Merced100% AMI",{"$f":"C423*2","v":48800},{"$f":"D423*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K423*2","v":1220},{"$f":"L423*2","v":1306},1570,1812,2022,2232]
["Merced","Merced110% AMI",{"$f":"C423*2*1.1","v":53680.000000000007},{"$f":"D423*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C432/12*0.3)","v":1342},{"$f":"TRUNC((C432+D432)/2/12*0.3)","v":1438},{"$f":"TRUNC((E432)/12*0.3)","v":1727},{"$f":"TRUNC(((F432+G432)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H432/12*0.3)","v":2224},{"$f":"TRUNC(((I432+J432)/2)/12*0.3)","v":2455}]
["Merced","Merced120% AMI",{"$f":"C423*2*1.2","v":58560},{"$f":"D423*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Modoc","Modoc15% AMI",{"$f":"C441*2*0.15","v":7320},{"$f":"D441*2*0.15","v":8370},{"$f":"E441*2*0.15","v":9420},{"$f":"F441*2*0.15","v":10455},{"$f":"G441*2*0.15","v":11295},{"$f":"H441*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Modoc","Modoc20% AMI",{"$f":"C441*2*0.2","v":9760},{"$f":"D441*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Modoc","Modoc25% AMI",{"$f":"C441*2*0.25","v":12200},{"$f":"D441*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Modoc","Modoc30% AMI",{"$f":"C441*2*0.3","v":14640},{"$f":"D441*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Modoc","Modoc35% AMI",{"$f":"C441*2*0.35","v":17080},{"$f":"D441*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Modoc","Modoc40% AMI",{"$f":"C441*2*0.4","v":19520},{"$f":"D441*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Modoc","Modoc45% AMI",{"$f":"C441*2*0.45","v":21960},{"$f":"D441*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Modoc","Modoc50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C441/12*0.3)","v":610},{"$f":"TRUNC((C441+D441)/2/12*0.3)","v":653},{"$f":"TRUNC((E441)/12*0.3)","v":785},{"$f":"TRUNC(((F441+G441)/2)/12*0.3)","v":906},{"$f":"TRUNC(H441/12*0.3)","v":1011},{"$f":"TRUNC(((I441+J441)/2)/12*0.3)","v":1116}]
["Modoc","Modoc55% AMI",{"$f":"C441*2*0.55","v":26840.000000000004},{"$f":"D441*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C442/12*0.3)","v":671},{"$f":"TRUNC((C442+D442)/2/12*0.3)","v":719},{"$f":"TRUNC((E442)/12*0.3)","v":863},{"$f":"TRUNC(((F442+G442)/2)/12*0.3)","v":996},{"$f":"TRUNC(H442/12*0.3)","v":1112},{"$f":"TRUNC(((I442+J442)/2)/12*0.3)","v":1227}]
["Modoc","Modoc60% AMI",{"$f":"C441*2*0.6","v":29280},{"$f":"D441*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Modoc","Modoc65% AMI",{"$f":"C441*2*0.65","v":31720},{"$f":"D441*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Modoc","Modoc70% AMI",{"$f":"C441*2*0.7","v":34160},{"$f":"D441*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Modoc","Modoc75% AMI",{"$f":"C441*2*0.75","v":36600},{"$f":"D441*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Modoc","Modoc80% AMI",{"$f":"C441*2*0.8","v":39040},{"$f":"D441*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Modoc","Modoc90% AMI",{"$f":"C441*2*0.9","v":43920},{"$f":"D441*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Modoc","Modoc100% AMI",{"$f":"C441*2","v":48800},{"$f":"D441*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K441*2","v":1220},{"$f":"L441*2","v":1306},1570,1812,2022,2232]
["Modoc","Modoc110% AMI",{"$f":"C441*2*1.1","v":53680.000000000007},{"$f":"D441*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C450/12*0.3)","v":1342},{"$f":"TRUNC((C450+D450)/2/12*0.3)","v":1438},{"$f":"TRUNC((E450)/12*0.3)","v":1727},{"$f":"TRUNC(((F450+G450)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H450/12*0.3)","v":2224},{"$f":"TRUNC(((I450+J450)/2)/12*0.3)","v":2455}]
["Modoc","Modoc120% AMI",{"$f":"C441*2*1.2","v":58560},{"$f":"D441*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Mono","Mono15% AMI",{"$f":"C459*2*0.15","v":8295},{"$f":"D459*2*0.15","v":9480},{"$f":"E459*2*0.15","v":10665},{"$f":"F459*2*0.15","v":11835},{"$f":"G459*2*0.15","v":12795},{"$f":"H459*2*0.15","v":13740},14685,15630,207,222,266,307,343,378]
["Mono","Mono20% AMI",{"$f":"C459*2*0.2","v":11060},{"$f":"D459*2*0.2","v":12640},14220,15780,17060,18320,19580,20840,276,296,355,410,458,505]
["Mono","Mono25% AMI",{"$f":"C459*2*0.25","v":13825},{"$f":"D459*2*0.25","v":15800},17775,19725,21325,22900,24475,26050,345,370,444,513,572,631]
["Mono","Mono30% AMI",{"$f":"C459*2*0.3","v":16590},{"$f":"D459*2*0.3","v":18960},21330,23670,25590,27480,29370,31260,414,444,533,615,687,757]
["Mono","Mono35% AMI",{"$f":"C459*2*0.35","v":19355},{"$f":"D459*2*0.35","v":22120},24885,27615,29854.999999999996,32059.999999999996,34265,36470,483,518,622,718,801,884]
["Mono","Mono40% AMI",{"$f":"C459*2*0.4","v":22120},{"$f":"D459*2*0.4","v":25280},28440,31560,34120,36640,39160,41680,553,592,711,821,916,1010]
["Mono","Mono45% AMI",{"$f":"C459*2*0.45","v":24885},{"$f":"D459*2*0.45","v":28440},31995,35505,38385,41220,44055,46890,622,666,799,923,1030,1136]
["Mono","Mono50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52100},{"$f":"TRUNC(C459/12*0.3)","v":691},{"$f":"TRUNC((C459+D459)/2/12*0.3)","v":740},{"$f":"TRUNC((E459)/12*0.3)","v":888},{"$f":"TRUNC(((F459+G459)/2)/12*0.3)","v":1026},{"$f":"TRUNC(H459/12*0.3)","v":1145},{"$f":"TRUNC(((I459+J459)/2)/12*0.3)","v":1263}]
["Mono","Mono55% AMI",{"$f":"C459*2*0.55","v":30415.000000000004},{"$f":"D459*2*0.55","v":34760},39105,43395,46915.000000000007,50380.000000000007,53845.000000000007,57310.000000000007,{"$f":"TRUNC(C460/12*0.3)","v":760},{"$f":"TRUNC((C460+D460)/2/12*0.3)","v":814},{"$f":"TRUNC((E460)/12*0.3)","v":977},{"$f":"TRUNC(((F460+G460)/2)/12*0.3)","v":1128},{"$f":"TRUNC(H460/12*0.3)","v":1259},{"$f":"TRUNC(((I460+J460)/2)/12*0.3)","v":1389}]
["Mono","Mono60% AMI",{"$f":"C459*2*0.6","v":33180},{"$f":"D459*2*0.6","v":37920},42660,47340,51180,54960,58740,62520,829,888,1066,1231,1374,1515]
["Mono","Mono65% AMI",{"$f":"C459*2*0.65","v":35945},{"$f":"D459*2*0.65","v":41080},46215,51285,55445,59540,63635,67730,898,962,1155,1334,1488,1642]
["Mono","Mono70% AMI",{"$f":"C459*2*0.7","v":38710},{"$f":"D459*2*0.7","v":44240},49770,55230,59709.999999999993,64119.999999999993,68530,72940,967,1036,1244,1436,1603,1768]
["Mono","Mono75% AMI",{"$f":"C459*2*0.75","v":41475},{"$f":"D459*2*0.75","v":47400},53325,59175,63975,68700,73425,78150,1036,1110,1333,1539,1717,1894]
["Mono","Mono80% AMI",{"$f":"C459*2*0.8","v":44240},{"$f":"D459*2*0.8","v":50560},56880,63120,68240,73280,78320,83360,1106,1185,1422,1642,1832,2021]
["Mono","Mono90% AMI",{"$f":"C459*2*0.9","v":49770},{"$f":"D459*2*0.9","v":56880},63990,71010,76770,82440,88110,93780,1244,1333,1599,1847,2061,2273]
["Mono","Mono100% AMI",{"$f":"C459*2","v":55300},{"$f":"D459*2","v":63200},71100,78900,85300,91600,97900,104200,{"$f":"K459*2","v":1382},{"$f":"L459*2","v":1480},1776,2052,2290,2526]
["Mono","Mono110% AMI",{"$f":"C459*2*1.1","v":60830.000000000007},{"$f":"D459*2*1.1","v":69520},78210,86790,93830.000000000015,100760.00000000001,107690.00000000001,114620.00000000001,{"$f":"TRUNC(C468/12*0.3)","v":1520},{"$f":"TRUNC((C468+D468)/2/12*0.3)","v":1629},{"$f":"TRUNC((E468)/12*0.3)","v":1955},{"$f":"TRUNC(((F468+G468)/2)/12*0.3)","v":2257},{"$f":"TRUNC(H468/12*0.3)","v":2519},{"$f":"TRUNC(((I468+J468)/2)/12*0.3)","v":2778}]
["Mono","Mono120% AMI",{"$f":"C459*2*1.2","v":66360},{"$f":"D459*2*1.2","v":75840},85320,94680,102360,109920,117480,125040,1659,1777,2133,2463,2748,3031]
["Monterey","Monterey15% AMI",{"$f":"C477*2*0.15","v":10680},{"$f":"D477*2*0.15","v":12210},{"$f":"E477*2*0.15","v":13740},{"$f":"F477*2*0.15","v":15255},{"$f":"G477*2*0.15","v":16485},{"$f":"H477*2*0.15","v":17700},18930,20145,267,286,343,396,442,488]
["Monterey","Monterey20% AMI",{"$f":"C477*2*0.2","v":14240},{"$f":"D477*2*0.2","v":16280},18320,20340,21980,23600,25240,26860,356,381,458,529,590,651]
["Monterey","Monterey25% AMI",{"$f":"C477*2*0.25","v":17800},{"$f":"D477*2*0.25","v":20350},22900,25425,27475,29500,31550,33575,445,476,572,661,737,814]
["Monterey","Monterey30% AMI",{"$f":"C477*2*0.3","v":21360},{"$f":"D477*2*0.3","v":24420},27480,30510,32970,35400,37860,40290,534,572,687,793,885,976]
["Monterey","Monterey35% AMI",{"$f":"C477*2*0.35","v":24920},{"$f":"D477*2*0.35","v":28490},32059.999999999996,35595,38465,41300,44170,47005,623,667,801,925,1032,1139]
["Monterey","Monterey40% AMI",{"$f":"C477*2*0.4","v":28480},{"$f":"D477*2*0.4","v":32560},36640,40680,43960,47200,50480,53720,712,763,916,1058,1180,1302]
["Monterey","Monterey45% AMI",{"$f":"C477*2*0.45","v":32040},{"$f":"D477*2*0.45","v":36630},41220,45765,49455,53100,56790,60435,801,858,1030,1190,1327,1465]
["Monterey","Monterey50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":35600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":40700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":45800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":50850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":54950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":59000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":63100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":67150},{"$f":"TRUNC(C477/12*0.3)","v":890},{"$f":"TRUNC((C477+D477)/2/12*0.3)","v":953},{"$f":"TRUNC((E477)/12*0.3)","v":1145},{"$f":"TRUNC(((F477+G477)/2)/12*0.3)","v":1322},{"$f":"TRUNC(H477/12*0.3)","v":1475},{"$f":"TRUNC(((I477+J477)/2)/12*0.3)","v":1628}]
["Monterey","Monterey55% AMI",{"$f":"C477*2*0.55","v":39160},{"$f":"D477*2*0.55","v":44770},50380.000000000007,55935.000000000007,60445.000000000007,64900.000000000007,69410,73865,{"$f":"TRUNC(C478/12*0.3)","v":979},{"$f":"TRUNC((C478+D478)/2/12*0.3)","v":1049},{"$f":"TRUNC((E478)/12*0.3)","v":1259},{"$f":"TRUNC(((F478+G478)/2)/12*0.3)","v":1454},{"$f":"TRUNC(H478/12*0.3)","v":1622},{"$f":"TRUNC(((I478+J478)/2)/12*0.3)","v":1790}]
["Monterey","Monterey60% AMI",{"$f":"C477*2*0.6","v":42720},{"$f":"D477*2*0.6","v":48840},54960,61020,65940,70800,75720,80580,1068,1144,1374,1587,1770,1953]
["Monterey","Monterey65% AMI",{"$f":"C477*2*0.65","v":46280},{"$f":"D477*2*0.65","v":52910},59540,66105,71435,76700,82030,87295,1157,1239,1488,1719,1917,2116]
["Monterey","Monterey70% AMI",{"$f":"C477*2*0.7","v":49840},{"$f":"D477*2*0.7","v":56980},64119.999999999993,71190,76930,82600,88340,94010,1246,1335,1603,1851,2065,2279]
["Monterey","Monterey75% AMI",{"$f":"C477*2*0.75","v":53400},{"$f":"D477*2*0.75","v":61050},68700,76275,82425,88500,94650,100725,1335,1430,1717,1983,2212,2442]
["Monterey","Monterey80% AMI",{"$f":"C477*2*0.8","v":56960},{"$f":"D477*2*0.8","v":65120},73280,81360,87920,94400,100960,107440,1424,1526,1832,2116,2360,2605]
["Monterey","Monterey90% AMI",{"$f":"C477*2*0.9","v":64080},{"$f":"D477*2*0.9","v":73260},82440,91530,98910,106200,113580,120870,1602,1716,2061,2380,2655,2930]
["Monterey","Monterey100% AMI",{"$f":"C477*2","v":71200},{"$f":"D477*2","v":81400},91600,101700,109900,118000,126200,134300,{"$f":"K477*2","v":1780},{"$f":"L477*2","v":1906},2290,2644,2950,3256]
["Monterey","Monterey110% AMI",{"$f":"C477*2*1.1","v":78320},{"$f":"D477*2*1.1","v":89540},100760.00000000001,111870.00000000001,120890.00000000001,129800.00000000001,138820,147730,{"$f":"TRUNC(C486/12*0.3)","v":1958},{"$f":"TRUNC((C486+D486)/2/12*0.3)","v":2098},{"$f":"TRUNC((E486)/12*0.3)","v":2519},{"$f":"TRUNC(((F486+G486)/2)/12*0.3)","v":2909},{"$f":"TRUNC(H486/12*0.3)","v":3245},{"$f":"TRUNC(((I486+J486)/2)/12*0.3)","v":3581}]
["Monterey","Monterey120% AMI",{"$f":"C477*2*1.2","v":85440},{"$f":"D477*2*1.2","v":97680},109920,122040,131880,141600,151440,161160,2136,2289,2748,3174,3540,3907]
["Napa","Napa15% AMI",{"$f":"C495*2*0.15","v":11940},{"$f":"D495*2*0.15","v":13650},{"$f":"E495*2*0.15","v":15360},{"$f":"F495*2*0.15","v":17055},{"$f":"G495*2*0.15","v":18420},{"$f":"H495*2*0.15","v":19785},21150,22515,298,319,384,443,494,545]
["Napa","Napa20% AMI",{"$f":"C495*2*0.2","v":15920},{"$f":"D495*2*0.2","v":18200},20480,22740,24560,26380,28200,30020,398,426,512,591,659,727]
["Napa","Napa25% AMI",{"$f":"C495*2*0.25","v":19900},{"$f":"D495*2*0.25","v":22750},25600,28425,30700,32975,35250,37525,497,533,640,739,824,909]
["Napa","Napa30% AMI",{"$f":"C495*2*0.3","v":23880},{"$f":"D495*2*0.3","v":27300},30720,34110,36840,39570,42300,45030,597,639,768,886,989,1091]
["Napa","Napa35% AMI",{"$f":"C495*2*0.35","v":27860},{"$f":"D495*2*0.35","v":31849.999999999996},35840,39795,42980,46165,49350,52535,696,746,896,1034,1154,1273]
["Napa","Napa40% AMI",{"$f":"C495*2*0.4","v":31840},{"$f":"D495*2*0.4","v":36400},40960,45480,49120,52760,56400,60040,796,853,1024,1182,1319,1455]
["Napa","Napa45% AMI",{"$f":"C495*2*0.45","v":35820},{"$f":"D495*2*0.45","v":40950},46080,51165,55260,59355,63450,67545,895,959,1152,1330,1483,1637]
["Napa","Napa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":39800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":45500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":51200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":56850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":61400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":65950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":70500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":75050},{"$f":"TRUNC(C495/12*0.3)","v":995},{"$f":"TRUNC((C495+D495)/2/12*0.3)","v":1066},{"$f":"TRUNC((E495)/12*0.3)","v":1280},{"$f":"TRUNC(((F495+G495)/2)/12*0.3)","v":1478},{"$f":"TRUNC(H495/12*0.3)","v":1648},{"$f":"TRUNC(((I495+J495)/2)/12*0.3)","v":1819}]
["Napa","Napa55% AMI",{"$f":"C495*2*0.55","v":43780},{"$f":"D495*2*0.55","v":50050.000000000007},56320.000000000007,62535.000000000007,67540,72545,77550,82555,{"$f":"TRUNC(C496/12*0.3)","v":1094},{"$f":"TRUNC((C496+D496)/2/12*0.3)","v":1172},{"$f":"TRUNC((E496)/12*0.3)","v":1408},{"$f":"TRUNC(((F496+G496)/2)/12*0.3)","v":1625},{"$f":"TRUNC(H496/12*0.3)","v":1813},{"$f":"TRUNC(((I496+J496)/2)/12*0.3)","v":2001}]
["Napa","Napa60% AMI",{"$f":"C495*2*0.6","v":47760},{"$f":"D495*2*0.6","v":54600},61440,68220,73680,79140,84600,90060,1194,1279,1536,1773,1978,2183]
["Napa","Napa65% AMI",{"$f":"C495*2*0.65","v":51740},{"$f":"D495*2*0.65","v":59150},66560,73905,79820,85735,91650,97565,1293,1386,1664,1921,2143,2365]
["Napa","Napa70% AMI",{"$f":"C495*2*0.7","v":55720},{"$f":"D495*2*0.7","v":63699.999999999993},71680,79590,85960,92330,98700,105070,1393,1492,1792,2069,2308,2547]
["Napa","Napa75% AMI",{"$f":"C495*2*0.75","v":59700},{"$f":"D495*2*0.75","v":68250},76800,85275,92100,98925,105750,112575,1492,1599,1920,2217,2473,2729]
["Napa","Napa80% AMI",{"$f":"C495*2*0.8","v":63680},{"$f":"D495*2*0.8","v":72800},81920,90960,98240,105520,112800,120080,1592,1706,2048,2365,2638,2911]
["Napa","Napa90% AMI",{"$f":"C495*2*0.9","v":71640},{"$f":"D495*2*0.9","v":81900},92160,102330,110520,118710,126900,135090,1791,1919,2304,2660,2967,3274]
["Napa","Napa100% AMI",{"$f":"C495*2","v":79600},{"$f":"D495*2","v":91000},102400,113700,122800,131900,141000,150100,{"$f":"K495*2","v":1990},{"$f":"L495*2","v":2132},2560,2956,3296,3638]
["Napa","Napa110% AMI",{"$f":"C495*2*1.1","v":87560},{"$f":"D495*2*1.1","v":100100.00000000001},112640.00000000001,125070.00000000001,135080,145090,155100,165110,{"$f":"TRUNC(C504/12*0.3)","v":2189},{"$f":"TRUNC((C504+D504)/2/12*0.3)","v":2345},{"$f":"TRUNC((E504)/12*0.3)","v":2816},{"$f":"TRUNC(((F504+G504)/2)/12*0.3)","v":3251},{"$f":"TRUNC(H504/12*0.3)","v":3627},{"$f":"TRUNC(((I504+J504)/2)/12*0.3)","v":4002}]
["Napa","Napa120% AMI",{"$f":"C495*2*1.2","v":95520},{"$f":"D495*2*1.2","v":109200},122880,136440,147360,158280,169200,180120,2388,2559,3072,3547,3957,4366]
["Nevada","Nevada15% AMI",{"$f":"C513*2*0.15","v":9435},{"$f":"D513*2*0.15","v":10785},{"$f":"E513*2*0.15","v":12135},{"$f":"F513*2*0.15","v":13470},{"$f":"G513*2*0.15","v":14550},{"$f":"H513*2*0.15","v":15630},16710,17790,235,252,303,350,390,431]
["Nevada","Nevada20% AMI",{"$f":"C513*2*0.2","v":12580},{"$f":"D513*2*0.2","v":14380},16180,17960,19400,20840,22280,23720,314,337,404,467,521,575]
["Nevada","Nevada25% AMI",{"$f":"C513*2*0.25","v":15725},{"$f":"D513*2*0.25","v":17975},20225,22450,24250,26050,27850,29650,393,421,505,583,651,718]
["Nevada","Nevada30% AMI",{"$f":"C513*2*0.3","v":18870},{"$f":"D513*2*0.3","v":21570},24270,26940,29100,31260,33420,35580,471,505,606,700,781,862]
["Nevada","Nevada35% AMI",{"$f":"C513*2*0.35","v":22015},{"$f":"D513*2*0.35","v":25165},28315,31429.999999999996,33950,36470,38990,41510,550,589,707,817,911,1006]
["Nevada","Nevada40% AMI",{"$f":"C513*2*0.4","v":25160},{"$f":"D513*2*0.4","v":28760},32360,35920,38800,41680,44560,47440,629,674,809,934,1042,1150]
["Nevada","Nevada45% AMI",{"$f":"C513*2*0.45","v":28305},{"$f":"D513*2*0.45","v":32355},36405,40410,43650,46890,50130,53370,707,758,910,1050,1172,1293]
["Nevada","Nevada50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":35950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":44900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":55700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59300},{"$f":"TRUNC(C513/12*0.3)","v":786},{"$f":"TRUNC((C513+D513)/2/12*0.3)","v":842},{"$f":"TRUNC((E513)/12*0.3)","v":1011},{"$f":"TRUNC(((F513+G513)/2)/12*0.3)","v":1167},{"$f":"TRUNC(H513/12*0.3)","v":1302},{"$f":"TRUNC(((I513+J513)/2)/12*0.3)","v":1437}]
["Nevada","Nevada55% AMI",{"$f":"C513*2*0.55","v":34595},{"$f":"D513*2*0.55","v":39545},44495,49390.000000000007,53350.000000000007,57310.000000000007,61270.000000000007,65230.000000000007,{"$f":"TRUNC(C514/12*0.3)","v":864},{"$f":"TRUNC((C514+D514)/2/12*0.3)","v":926},{"$f":"TRUNC((E514)/12*0.3)","v":1112},{"$f":"TRUNC(((F514+G514)/2)/12*0.3)","v":1284},{"$f":"TRUNC(H514/12*0.3)","v":1432},{"$f":"TRUNC(((I514+J514)/2)/12*0.3)","v":1581}]
["Nevada","Nevada60% AMI",{"$f":"C513*2*0.6","v":37740},{"$f":"D513*2*0.6","v":43140},48540,53880,58200,62520,66840,71160,943,1011,1213,1401,1563,1725]
["Nevada","Nevada65% AMI",{"$f":"C513*2*0.65","v":40885},{"$f":"D513*2*0.65","v":46735},52585,58370,63050,67730,72410,77090,1022,1095,1314,1517,1693,1868]
["Nevada","Nevada70% AMI",{"$f":"C513*2*0.7","v":44030},{"$f":"D513*2*0.7","v":50330},56630,62859.999999999993,67900,72940,77980,83020,1100,1179,1415,1634,1823,2012]
["Nevada","Nevada75% AMI",{"$f":"C513*2*0.75","v":47175},{"$f":"D513*2*0.75","v":53925},60675,67350,72750,78150,83550,88950,1179,1263,1516,1751,1953,2156]
["Nevada","Nevada80% AMI",{"$f":"C513*2*0.8","v":50320},{"$f":"D513*2*0.8","v":57520},64720,71840,77600,83360,89120,94880,1258,1348,1618,1868,2084,2300]
["Nevada","Nevada90% AMI",{"$f":"C513*2*0.9","v":56610},{"$f":"D513*2*0.9","v":64710},72810,80820,87300,93780,100260,106740,1415,1516,1820,2101,2344,2587]
["Nevada","Nevada100% AMI",{"$f":"C513*2","v":62900},{"$f":"D513*2","v":71900},80900,89800,97000,104200,111400,118600,{"$f":"K513*2","v":1572},{"$f":"L513*2","v":1684},2022,2334,2604,2874]
["Nevada","Nevada110% AMI",{"$f":"C513*2*1.1","v":69190},{"$f":"D513*2*1.1","v":79090},88990,98780.000000000015,106700.00000000001,114620.00000000001,122540.00000000001,130460.00000000001,{"$f":"TRUNC(C522/12*0.3)","v":1729},{"$f":"TRUNC((C522+D522)/2/12*0.3)","v":1853},{"$f":"TRUNC((E522)/12*0.3)","v":2224},{"$f":"TRUNC(((F522+G522)/2)/12*0.3)","v":2568},{"$f":"TRUNC(H522/12*0.3)","v":2865},{"$f":"TRUNC(((I522+J522)/2)/12*0.3)","v":3162}]
["Nevada","Nevada120% AMI",{"$f":"C513*2*1.2","v":75480},{"$f":"D513*2*1.2","v":86280},97080,107760,116400,125040,133680,142320,1887,2022,2427,2802,3126,3450]
["Orange","Orange15% AMI",{"$f":"C531*2*0.15","v":14130},{"$f":"D531*2*0.15","v":16140},{"$f":"E531*2*0.15","v":18165},{"$f":"F531*2*0.15","v":20175},{"$f":"G531*2*0.15","v":21795},{"$f":"H531*2*0.15","v":23415},25020,26640,353,378,454,524,585,645]
["Orange","Orange20% AMI",{"$f":"C531*2*0.2","v":18840},{"$f":"D531*2*0.2","v":21520},24220,26900,29060,31220,33360,35520,471,504,605,699,780,861]
["Orange","Orange25% AMI",{"$f":"C531*2*0.25","v":23550},{"$f":"D531*2*0.25","v":26900},30275,33625,36325,39025,41700,44400,588,630,756,874,975,1076]
["Orange","Orange30% AMI",{"$f":"C531*2*0.3","v":28260},{"$f":"D531*2*0.3","v":32280},36330,40350,43590,46830,50040,53280,706,756,908,1049,1170,1291]
["Orange","Orange35% AMI",{"$f":"C531*2*0.35","v":32970},{"$f":"D531*2*0.35","v":37660},42385,47075,50855,54635,58379.999999999993,62159.999999999993,824,882,1059,1224,1365,1506]
["Orange","Orange40% AMI",{"$f":"C531*2*0.4","v":37680},{"$f":"D531*2*0.4","v":43040},48440,53800,58120,62440,66720,71040,942,1009,1211,1399,1561,1722]
["Orange","Orange45% AMI",{"$f":"C531*2*0.45","v":42390},{"$f":"D531*2*0.45","v":48420},54495,60525,65385,70245,75060,79920,1059,1135,1362,1573,1756,1937]
["Orange","Orange50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":47100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":53800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":60550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":67250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":72650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":78050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":83400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":88800},{"$f":"TRUNC(C531/12*0.3)","v":1177},{"$f":"TRUNC((C531+D531)/2/12*0.3)","v":1261},{"$f":"TRUNC((E531)/12*0.3)","v":1513},{"$f":"TRUNC(((F531+G531)/2)/12*0.3)","v":1748},{"$f":"TRUNC(H531/12*0.3)","v":1951},{"$f":"TRUNC(((I531+J531)/2)/12*0.3)","v":2152}]
["Orange","Orange55% AMI",{"$f":"C531*2*0.55","v":51810.000000000007},{"$f":"D531*2*0.55","v":59180.000000000007},66605,73975,79915,85855,91740.000000000015,97680.000000000015,{"$f":"TRUNC(C532/12*0.3)","v":1295},{"$f":"TRUNC((C532+D532)/2/12*0.3)","v":1387},{"$f":"TRUNC((E532)/12*0.3)","v":1665},{"$f":"TRUNC(((F532+G532)/2)/12*0.3)","v":1923},{"$f":"TRUNC(H532/12*0.3)","v":2146},{"$f":"TRUNC(((I532+J532)/2)/12*0.3)","v":2367}]
["Orange","Orange60% AMI",{"$f":"C531*2*0.6","v":56520},{"$f":"D531*2*0.6","v":64560},72660,80700,87180,93660,100080,106560,1413,1513,1816,2098,2341,2583]
["Orange","Orange65% AMI",{"$f":"C531*2*0.65","v":61230},{"$f":"D531*2*0.65","v":69940},78715,87425,94445,101465,108420,115440,1530,1639,1967,2273,2536,2798]
["Orange","Orange70% AMI",{"$f":"C531*2*0.7","v":65940},{"$f":"D531*2*0.7","v":75320},84770,94150,101710,109270,116759.99999999999,124319.99999999999,1648,1765,2119,2448,2731,3013]
["Orange","Orange75% AMI",{"$f":"C531*2*0.75","v":70650},{"$f":"D531*2*0.75","v":80700},90825,100875,108975,117075,125100,133200,1766,1891,2270,2623,2926,3228]
["Orange","Orange80% AMI",{"$f":"C531*2*0.8","v":75360},{"$f":"D531*2*0.8","v":86080},96880,107600,116240,124880,133440,142080,1884,2018,2422,2798,3122,3444]
["Orange","Orange90% AMI",{"$f":"C531*2*0.9","v":84780},{"$f":"D531*2*0.9","v":96840},108990,121050,130770,140490,150120,159840,2119,2270,2724,3147,3512,3874]
["Orange","Orange100% AMI",{"$f":"C531*2","v":94200},{"$f":"D531*2","v":107600},121100,134500,145300,156100,166800,177600,{"$f":"K531*2","v":2354},{"$f":"L531*2","v":2522},3026,3496,3902,4304]
["Orange","Orange110% AMI",{"$f":"C531*2*1.1","v":103620.00000000001},{"$f":"D531*2*1.1","v":118360.00000000001},133210,147950,159830,171710,183480.00000000003,195360.00000000003,{"$f":"TRUNC(C540/12*0.3)","v":2590},{"$f":"TRUNC((C540+D540)/2/12*0.3)","v":2774},{"$f":"TRUNC((E540)/12*0.3)","v":3330},{"$f":"TRUNC(((F540+G540)/2)/12*0.3)","v":3847},{"$f":"TRUNC(H540/12*0.3)","v":4292},{"$f":"TRUNC(((I540+J540)/2)/12*0.3)","v":4735}]
["Orange","Orange120% AMI",{"$f":"C531*2*1.2","v":113040},{"$f":"D531*2*1.2","v":129120},145320,161400,174360,187320,200160,213120,2826,3027,3633,4197,4683,5166]
["Placer","Placer15% AMI",{"$f":"C549*2*0.15","v":9525},{"$f":"D549*2*0.15","v":10875},{"$f":"E549*2*0.15","v":12240},{"$f":"F549*2*0.15","v":13590},{"$f":"G549*2*0.15","v":14685},{"$f":"H549*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["Placer","Placer20% AMI",{"$f":"C549*2*0.2","v":12700},{"$f":"D549*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["Placer","Placer25% AMI",{"$f":"C549*2*0.25","v":15875},{"$f":"D549*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["Placer","Placer30% AMI",{"$f":"C549*2*0.3","v":19050},{"$f":"D549*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["Placer","Placer35% AMI",{"$f":"C549*2*0.35","v":22225},{"$f":"D549*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["Placer","Placer40% AMI",{"$f":"C549*2*0.4","v":25400},{"$f":"D549*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["Placer","Placer45% AMI",{"$f":"C549*2*0.45","v":28575},{"$f":"D549*2*0.45","v":32625},36720,40770,44055,47295,50580,53820,714,765,918,1060,1182,1305]
["Placer","Placer50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":56200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59800},{"$f":"TRUNC(C549/12*0.3)","v":793},{"$f":"TRUNC((C549+D549)/2/12*0.3)","v":850},{"$f":"TRUNC((E549)/12*0.3)","v":1020},{"$f":"TRUNC(((F549+G549)/2)/12*0.3)","v":1178},{"$f":"TRUNC(H549/12*0.3)","v":1313},{"$f":"TRUNC(((I549+J549)/2)/12*0.3)","v":1450}]
["Placer","Placer55% AMI",{"$f":"C549*2*0.55","v":34925},{"$f":"D549*2*0.55","v":39875},44880,49830.000000000007,53845.000000000007,57805.000000000007,61820.000000000007,65780,{"$f":"TRUNC(C550/12*0.3)","v":873},{"$f":"TRUNC((C550+D550)/2/12*0.3)","v":935},{"$f":"TRUNC((E550)/12*0.3)","v":1122},{"$f":"TRUNC(((F550+G550)/2)/12*0.3)","v":1295},{"$f":"TRUNC(H550/12*0.3)","v":1445},{"$f":"TRUNC(((I550+J550)/2)/12*0.3)","v":1595}]
["Placer","Placer60% AMI",{"$f":"C549*2*0.6","v":38100},{"$f":"D549*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["Placer","Placer65% AMI",{"$f":"C549*2*0.65","v":41275},{"$f":"D549*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["Placer","Placer70% AMI",{"$f":"C549*2*0.7","v":44450},{"$f":"D549*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["Placer","Placer75% AMI",{"$f":"C549*2*0.75","v":47625},{"$f":"D549*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["Placer","Placer80% AMI",{"$f":"C549*2*0.8","v":50800},{"$f":"D549*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["Placer","Placer90% AMI",{"$f":"C549*2*0.9","v":57150},{"$f":"D549*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["Placer","Placer100% AMI",{"$f":"C549*2","v":63500},{"$f":"D549*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"K549*2","v":1586},{"$f":"L549*2","v":1700},2040,2356,2626,2900]
["Placer","Placer110% AMI",{"$f":"C549*2*1.1","v":69850},{"$f":"D549*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(C558/12*0.3)","v":1746},{"$f":"TRUNC((C558+D558)/2/12*0.3)","v":1870},{"$f":"TRUNC((E558)/12*0.3)","v":2244},{"$f":"TRUNC(((F558+G558)/2)/12*0.3)","v":2591},{"$f":"TRUNC(H558/12*0.3)","v":2890},{"$f":"TRUNC(((I558+J558)/2)/12*0.3)","v":3190}]
["Placer","Placer120% AMI",{"$f":"C549*2*1.2","v":76200},{"$f":"D549*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["Plumas","Plumas15% AMI",{"$f":"C567*2*0.15","v":7680},{"$f":"D567*2*0.15","v":8775},{"$f":"E567*2*0.15","v":9870},{"$f":"F567*2*0.15","v":10965},{"$f":"G567*2*0.15","v":11850},{"$f":"H567*2*0.15","v":12720},13605,14475,192,205,246,285,318,351]
["Plumas","Plumas20% AMI",{"$f":"C567*2*0.2","v":10240},{"$f":"D567*2*0.2","v":11700},13160,14620,15800,16960,18140,19300,256,274,329,380,424,468]
["Plumas","Plumas25% AMI",{"$f":"C567*2*0.25","v":12800},{"$f":"D567*2*0.25","v":14625},16450,18275,19750,21200,22675,24125,320,342,411,475,530,585]
["Plumas","Plumas30% AMI",{"$f":"C567*2*0.3","v":15360},{"$f":"D567*2*0.3","v":17550},19740,21930,23700,25440,27210,28950,384,411,493,570,636,702]
["Plumas","Plumas35% AMI",{"$f":"C567*2*0.35","v":17920},{"$f":"D567*2*0.35","v":20475},23030,25585,27650,29679.999999999996,31744.999999999996,33775,448,479,575,665,742,819]
["Plumas","Plumas40% AMI",{"$f":"C567*2*0.4","v":20480},{"$f":"D567*2*0.4","v":23400},26320,29240,31600,33920,36280,38600,512,548,658,760,848,936]
["Plumas","Plumas45% AMI",{"$f":"C567*2*0.45","v":23040},{"$f":"D567*2*0.45","v":26325},29610,32895,35550,38160,40815,43425,576,617,740,855,954,1053]
["Plumas","Plumas50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":36550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":39500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":42400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":45350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":48250},{"$f":"TRUNC(C567/12*0.3)","v":640},{"$f":"TRUNC((C567+D567)/2/12*0.3)","v":685},{"$f":"TRUNC((E567)/12*0.3)","v":822},{"$f":"TRUNC(((F567+G567)/2)/12*0.3)","v":950},{"$f":"TRUNC(H567/12*0.3)","v":1060},{"$f":"TRUNC(((I567+J567)/2)/12*0.3)","v":1170}]
["Plumas","Plumas55% AMI",{"$f":"C567*2*0.55","v":28160.000000000004},{"$f":"D567*2*0.55","v":32175.000000000004},36190,40205,43450,46640.000000000007,49885.000000000007,53075.000000000007,{"$f":"TRUNC(C568/12*0.3)","v":704},{"$f":"TRUNC((C568+D568)/2/12*0.3)","v":754},{"$f":"TRUNC((E568)/12*0.3)","v":904},{"$f":"TRUNC(((F568+G568)/2)/12*0.3)","v":1045},{"$f":"TRUNC(H568/12*0.3)","v":1166},{"$f":"TRUNC(((I568+J568)/2)/12*0.3)","v":1287}]
["Plumas","Plumas60% AMI",{"$f":"C567*2*0.6","v":30720},{"$f":"D567*2*0.6","v":35100},39480,43860,47400,50880,54420,57900,768,822,987,1140,1272,1404]
["Plumas","Plumas65% AMI",{"$f":"C567*2*0.65","v":33280},{"$f":"D567*2*0.65","v":38025},42770,47515,51350,55120,58955,62725,832,891,1069,1235,1378,1521]
["Plumas","Plumas70% AMI",{"$f":"C567*2*0.7","v":35840},{"$f":"D567*2*0.7","v":40950},46060,51170,55300,59359.999999999993,63489.999999999993,67550,896,959,1151,1330,1484,1638]
["Plumas","Plumas75% AMI",{"$f":"C567*2*0.75","v":38400},{"$f":"D567*2*0.75","v":43875},49350,54825,59250,63600,68025,72375,960,1028,1233,1425,1590,1755]
["Plumas","Plumas80% AMI",{"$f":"C567*2*0.8","v":40960},{"$f":"D567*2*0.8","v":46800},52640,58480,63200,67840,72560,77200,1024,1097,1316,1521,1696,1872]
["Plumas","Plumas90% AMI",{"$f":"C567*2*0.9","v":46080},{"$f":"D567*2*0.9","v":52650},59220,65790,71100,76320,81630,86850,1152,1234,1480,1711,1908,2106]
["Plumas","Plumas100% AMI",{"$f":"C567*2","v":51200},{"$f":"D567*2","v":58500},65800,73100,79000,84800,90700,96500,{"$f":"K567*2","v":1280},{"$f":"L567*2","v":1370},1644,1900,2120,2340]
["Plumas","Plumas110% AMI",{"$f":"C567*2*1.1","v":56320.000000000007},{"$f":"D567*2*1.1","v":64350.000000000007},72380,80410,86900,93280.000000000015,99770.000000000015,106150.00000000001,{"$f":"TRUNC(C576/12*0.3)","v":1408},{"$f":"TRUNC((C576+D576)/2/12*0.3)","v":1508},{"$f":"TRUNC((E576)/12*0.3)","v":1809},{"$f":"TRUNC(((F576+G576)/2)/12*0.3)","v":2091},{"$f":"TRUNC(H576/12*0.3)","v":2332},{"$f":"TRUNC(((I576+J576)/2)/12*0.3)","v":2574}]
["Plumas","Plumas120% AMI",{"$f":"C567*2*1.2","v":61440},{"$f":"D567*2*1.2","v":70200},78960,87720,94800,101760,108840,115800,1536,1645,1974,2281,2544,2808]
["Riverside","Riverside15% AMI",{"$f":"C585*2*0.15","v":8295},{"$f":"D585*2*0.15","v":9480},{"$f":"E585*2*0.15","v":10665},{"$f":"F585*2*0.15","v":11850},{"$f":"G585*2*0.15","v":12810},{"$f":"H585*2*0.15","v":13755},14700,15645,207,222,266,308,343,379]
["Riverside","Riverside20% AMI",{"$f":"C585*2*0.2","v":11060},{"$f":"D585*2*0.2","v":12640},14220,15800,17080,18340,19600,20860,276,296,355,411,458,505]
["Riverside","Riverside25% AMI",{"$f":"C585*2*0.25","v":13825},{"$f":"D585*2*0.25","v":15800},17775,19750,21350,22925,24500,26075,345,370,444,513,573,632]
["Riverside","Riverside30% AMI",{"$f":"C585*2*0.3","v":16590},{"$f":"D585*2*0.3","v":18960},21330,23700,25620,27510,29400,31290,414,444,533,616,687,758]
["Riverside","Riverside35% AMI",{"$f":"C585*2*0.35","v":19355},{"$f":"D585*2*0.35","v":22120},24885,27650,29889.999999999996,32094.999999999996,34300,36505,483,518,622,719,802,885]
["Riverside","Riverside40% AMI",{"$f":"C585*2*0.4","v":22120},{"$f":"D585*2*0.4","v":25280},28440,31600,34160,36680,39200,41720,553,592,711,822,917,1011]
["Riverside","Riverside45% AMI",{"$f":"C585*2*0.45","v":24885},{"$f":"D585*2*0.45","v":28440},31995,35550,38430,41265,44100,46935,622,666,799,924,1031,1137]
["Riverside","Riverside50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52150},{"$f":"TRUNC(C585/12*0.3)","v":691},{"$f":"TRUNC((C585+D585)/2/12*0.3)","v":740},{"$f":"TRUNC((E585)/12*0.3)","v":888},{"$f":"TRUNC(((F585+G585)/2)/12*0.3)","v":1027},{"$f":"TRUNC(H585/12*0.3)","v":1146},{"$f":"TRUNC(((I585+J585)/2)/12*0.3)","v":1264}]
["Riverside","Riverside55% AMI",{"$f":"C585*2*0.55","v":30415.000000000004},{"$f":"D585*2*0.55","v":34760},39105,43450,46970.000000000007,50435.000000000007,53900.000000000007,57365.000000000007,{"$f":"TRUNC(C586/12*0.3)","v":760},{"$f":"TRUNC((C586+D586)/2/12*0.3)","v":814},{"$f":"TRUNC((E586)/12*0.3)","v":977},{"$f":"TRUNC(((F586+G586)/2)/12*0.3)","v":1130},{"$f":"TRUNC(H586/12*0.3)","v":1260},{"$f":"TRUNC(((I586+J586)/2)/12*0.3)","v":1390}]
["Riverside","Riverside60% AMI",{"$f":"C585*2*0.6","v":33180},{"$f":"D585*2*0.6","v":37920},42660,47400,51240,55020,58800,62580,829,888,1066,1233,1375,1517]
["Riverside","Riverside65% AMI",{"$f":"C585*2*0.65","v":35945},{"$f":"D585*2*0.65","v":41080},46215,51350,55510,59605,63700,67795,898,962,1155,1335,1490,1643]
["Riverside","Riverside70% AMI",{"$f":"C585*2*0.7","v":38710},{"$f":"D585*2*0.7","v":44240},49770,55300,59779.999999999993,64189.999999999993,68600,73010,967,1036,1244,1438,1604,1770]
["Riverside","Riverside75% AMI",{"$f":"C585*2*0.75","v":41475},{"$f":"D585*2*0.75","v":47400},53325,59250,64050,68775,73500,78225,1036,1110,1333,1541,1719,1896]
["Riverside","Riverside80% AMI",{"$f":"C585*2*0.8","v":44240},{"$f":"D585*2*0.8","v":50560},56880,63200,68320,73360,78400,83440,1106,1185,1422,1644,1834,2023]
["Riverside","Riverside90% AMI",{"$f":"C585*2*0.9","v":49770},{"$f":"D585*2*0.9","v":56880},63990,71100,76860,82530,88200,93870,1244,1333,1599,1849,2063,2275]
["Riverside","Riverside100% AMI",{"$f":"C585*2","v":55300},{"$f":"D585*2","v":63200},71100,79000,85400,91700,98000,104300,{"$f":"K585*2","v":1382},{"$f":"L585*2","v":1480},1776,2054,2292,2528]
["Riverside","Riverside110% AMI",{"$f":"C585*2*1.1","v":60830.000000000007},{"$f":"D585*2*1.1","v":69520},78210,86900,93940.000000000015,100870.00000000001,107800.00000000001,114730.00000000001,{"$f":"TRUNC(C594/12*0.3)","v":1520},{"$f":"TRUNC((C594+D594)/2/12*0.3)","v":1629},{"$f":"TRUNC((E594)/12*0.3)","v":1955},{"$f":"TRUNC(((F594+G594)/2)/12*0.3)","v":2260},{"$f":"TRUNC(H594/12*0.3)","v":2521},{"$f":"TRUNC(((I594+J594)/2)/12*0.3)","v":2781}]
["Riverside","Riverside120% AMI",{"$f":"C585*2*1.2","v":66360},{"$f":"D585*2*1.2","v":75840},85320,94800,102480,110040,117600,125160,1659,1777,2133,2466,2751,3034]
["Sacramento","Sacramento15% AMI",{"$f":"C603*2*0.15","v":9525},{"$f":"D603*2*0.15","v":10875},{"$f":"E603*2*0.15","v":12240},{"$f":"F603*2*0.15","v":13590},{"$f":"G603*2*0.15","v":14685},{"$f":"H603*2*0.15","v":15765},16860,17940,238,255,306,353,394,435]
["Sacramento","Sacramento20% AMI",{"$f":"C603*2*0.2","v":12700},{"$f":"D603*2*0.2","v":14500},16320,18120,19580,21020,22480,23920,317,340,408,471,525,580]
["Sacramento","Sacramento25% AMI",{"$f":"C603*2*0.25","v":15875},{"$f":"D603*2*0.25","v":18125},20400,22650,24475,26275,28100,29900,396,425,510,589,656,725]
["Sacramento","Sacramento30% AMI",{"$f":"C603*2*0.3","v":19050},{"$f":"D603*2*0.3","v":21750},24480,27180,29370,31530,33720,35880,476,510,612,706,788,870]
["Sacramento","Sacramento35% AMI",{"$f":"C603*2*0.35","v":22225},{"$f":"D603*2*0.35","v":25375},28560,31709.999999999996,34265,36785,39340,41860,555,595,714,824,919,1015]
["Sacramento","Sacramento40% AMI",{"$f":"C603*2*0.4","v":25400},{"$f":"D603*2*0.4","v":29000},32640,36240,39160,42040,44960,47840,635,680,816,942,1051,1160]
["Sacramento","Sacramento45% AMI",{"$f":"C603*2*0.45","v":28575},{"$f":"D603*2*0.45","v":32625},36720,40770,44055,47295,50580,53820,714,765,918,1060,1182,1305]
["Sacramento","Sacramento50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":56200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59800},{"$f":"TRUNC(C603/12*0.3)","v":793},{"$f":"TRUNC((C603+D603)/2/12*0.3)","v":850},{"$f":"TRUNC((E603)/12*0.3)","v":1020},{"$f":"TRUNC(((F603+G603)/2)/12*0.3)","v":1178},{"$f":"TRUNC(H603/12*0.3)","v":1313},{"$f":"TRUNC(((I603+J603)/2)/12*0.3)","v":1450}]
["Sacramento","Sacramento55% AMI",{"$f":"C603*2*0.55","v":34925},{"$f":"D603*2*0.55","v":39875},44880,49830.000000000007,53845.000000000007,57805.000000000007,61820.000000000007,65780,{"$f":"TRUNC(C604/12*0.3)","v":873},{"$f":"TRUNC((C604+D604)/2/12*0.3)","v":935},{"$f":"TRUNC((E604)/12*0.3)","v":1122},{"$f":"TRUNC(((F604+G604)/2)/12*0.3)","v":1295},{"$f":"TRUNC(H604/12*0.3)","v":1445},{"$f":"TRUNC(((I604+J604)/2)/12*0.3)","v":1595}]
["Sacramento","Sacramento60% AMI",{"$f":"C603*2*0.6","v":38100},{"$f":"D603*2*0.6","v":43500},48960,54360,58740,63060,67440,71760,952,1020,1224,1413,1576,1740]
["Sacramento","Sacramento65% AMI",{"$f":"C603*2*0.65","v":41275},{"$f":"D603*2*0.65","v":47125},53040,58890,63635,68315,73060,77740,1031,1105,1326,1531,1707,1885]
["Sacramento","Sacramento70% AMI",{"$f":"C603*2*0.7","v":44450},{"$f":"D603*2*0.7","v":50750},57120,63419.999999999993,68530,73570,78680,83720,1111,1190,1428,1649,1839,2030]
["Sacramento","Sacramento75% AMI",{"$f":"C603*2*0.75","v":47625},{"$f":"D603*2*0.75","v":54375},61200,67950,73425,78825,84300,89700,1190,1275,1530,1767,1970,2175]
["Sacramento","Sacramento80% AMI",{"$f":"C603*2*0.8","v":50800},{"$f":"D603*2*0.8","v":58000},65280,72480,78320,84080,89920,95680,1270,1360,1632,1885,2102,2320]
["Sacramento","Sacramento90% AMI",{"$f":"C603*2*0.9","v":57150},{"$f":"D603*2*0.9","v":65250},73440,81540,88110,94590,101160,107640,1428,1530,1836,2120,2364,2610]
["Sacramento","Sacramento100% AMI",{"$f":"C603*2","v":63500},{"$f":"D603*2","v":72500},81600,90600,97900,105100,112400,119600,{"$f":"K603*2","v":1586},{"$f":"L603*2","v":1700},2040,2356,2626,2900]
["Sacramento","Sacramento110% AMI",{"$f":"C603*2*1.1","v":69850},{"$f":"D603*2*1.1","v":79750},89760,99660.000000000015,107690.00000000001,115610.00000000001,123640.00000000001,131560,{"$f":"TRUNC(C612/12*0.3)","v":1746},{"$f":"TRUNC((C612+D612)/2/12*0.3)","v":1870},{"$f":"TRUNC((E612)/12*0.3)","v":2244},{"$f":"TRUNC(((F612+G612)/2)/12*0.3)","v":2591},{"$f":"TRUNC(H612/12*0.3)","v":2890},{"$f":"TRUNC(((I612+J612)/2)/12*0.3)","v":3190}]
["Sacramento","Sacramento120% AMI",{"$f":"C603*2*1.2","v":76200},{"$f":"D603*2*1.2","v":87000},97920,108720,117480,126120,134880,143520,1905,2040,2448,2827,3153,3480]
["San Benito","San Benito15% AMI",{"$f":"C621*2*0.15","v":10260},{"$f":"D621*2*0.15","v":11715},{"$f":"E621*2*0.15","v":13185},{"$f":"F621*2*0.15","v":14640},{"$f":"G621*2*0.15","v":15825},{"$f":"H621*2*0.15","v":16995},18165,19335,256,274,329,380,424,468]
["San Benito","San Benito20% AMI",{"$f":"C621*2*0.2","v":13680},{"$f":"D621*2*0.2","v":15620},17580,19520,21100,22660,24220,25780,342,366,439,507,566,625]
["San Benito","San Benito25% AMI",{"$f":"C621*2*0.25","v":17100},{"$f":"D621*2*0.25","v":19525},21975,24400,26375,28325,30275,32225,427,457,549,634,708,781]
["San Benito","San Benito30% AMI",{"$f":"C621*2*0.3","v":20520},{"$f":"D621*2*0.3","v":23430},26370,29280,31650,33990,36330,38670,513,549,659,761,849,937]
["San Benito","San Benito35% AMI",{"$f":"C621*2*0.35","v":23940},{"$f":"D621*2*0.35","v":27335},30764.999999999996,34160,36925,39655,42385,45115,598,640,769,888,991,1093]
["San Benito","San Benito40% AMI",{"$f":"C621*2*0.4","v":27360},{"$f":"D621*2*0.4","v":31240},35160,39040,42200,45320,48440,51560,684,732,879,1015,1133,1250]
["San Benito","San Benito45% AMI",{"$f":"C621*2*0.45","v":30780},{"$f":"D621*2*0.45","v":35145},39555,43920,47475,50985,54495,58005,769,824,988,1142,1274,1406]
["San Benito","San Benito50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":39050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":43950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":48800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":52750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":56650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":60550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":64450},{"$f":"TRUNC(C621/12*0.3)","v":855},{"$f":"TRUNC((C621+D621)/2/12*0.3)","v":915},{"$f":"TRUNC((E621)/12*0.3)","v":1098},{"$f":"TRUNC(((F621+G621)/2)/12*0.3)","v":1269},{"$f":"TRUNC(H621/12*0.3)","v":1416},{"$f":"TRUNC(((I621+J621)/2)/12*0.3)","v":1562}]
["San Benito","San Benito55% AMI",{"$f":"C621*2*0.55","v":37620},{"$f":"D621*2*0.55","v":42955},48345.000000000007,53680.000000000007,58025.000000000007,62315.000000000007,66605,70895,{"$f":"TRUNC(C622/12*0.3)","v":940},{"$f":"TRUNC((C622+D622)/2/12*0.3)","v":1007},{"$f":"TRUNC((E622)/12*0.3)","v":1208},{"$f":"TRUNC(((F622+G622)/2)/12*0.3)","v":1396},{"$f":"TRUNC(H622/12*0.3)","v":1557},{"$f":"TRUNC(((I622+J622)/2)/12*0.3)","v":1718}]
["San Benito","San Benito60% AMI",{"$f":"C621*2*0.6","v":41040},{"$f":"D621*2*0.6","v":46860},52740,58560,63300,67980,72660,77340,1026,1098,1318,1523,1699,1875]
["San Benito","San Benito65% AMI",{"$f":"C621*2*0.65","v":44460},{"$f":"D621*2*0.65","v":50765},57135,63440,68575,73645,78715,83785,1111,1190,1428,1650,1841,2031]
["San Benito","San Benito70% AMI",{"$f":"C621*2*0.7","v":47880},{"$f":"D621*2*0.7","v":54670},61529.999999999993,68320,73850,79310,84770,90230,1197,1281,1538,1777,1982,2187]
["San Benito","San Benito75% AMI",{"$f":"C621*2*0.75","v":51300},{"$f":"D621*2*0.75","v":58575},65925,73200,79125,84975,90825,96675,1282,1373,1648,1904,2124,2343]
["San Benito","San Benito80% AMI",{"$f":"C621*2*0.8","v":54720},{"$f":"D621*2*0.8","v":62480},70320,78080,84400,90640,96880,103120,1368,1465,1758,2031,2266,2500]
["San Benito","San Benito90% AMI",{"$f":"C621*2*0.9","v":61560},{"$f":"D621*2*0.9","v":70290},79110,87840,94950,101970,108990,116010,1539,1648,1977,2284,2549,2812]
["San Benito","San Benito100% AMI",{"$f":"C621*2","v":68400},{"$f":"D621*2","v":78100},87900,97600,105500,113300,121100,128900,{"$f":"K621*2","v":1710},{"$f":"L621*2","v":1830},2196,2538,2832,3124]
["San Benito","San Benito110% AMI",{"$f":"C621*2*1.1","v":75240},{"$f":"D621*2*1.1","v":85910},96690.000000000015,107360.00000000001,116050.00000000001,124630.00000000001,133210,141790,{"$f":"TRUNC(C630/12*0.3)","v":1881},{"$f":"TRUNC((C630+D630)/2/12*0.3)","v":2014},{"$f":"TRUNC((E630)/12*0.3)","v":2417},{"$f":"TRUNC(((F630+G630)/2)/12*0.3)","v":2792},{"$f":"TRUNC(H630/12*0.3)","v":3115},{"$f":"TRUNC(((I630+J630)/2)/12*0.3)","v":3437}]
["San Benito","San Benito120% AMI",{"$f":"C621*2*1.2","v":82080},{"$f":"D621*2*1.2","v":93720},105480,117120,126600,135960,145320,154680,2052,2197,2637,3046,3399,3750]
["San Bernardino","San Bernardino15% AMI",{"$f":"C639*2*0.15","v":8295},{"$f":"D639*2*0.15","v":9480},{"$f":"E639*2*0.15","v":10665},{"$f":"F639*2*0.15","v":11850},{"$f":"G639*2*0.15","v":12810},{"$f":"H639*2*0.15","v":13755},14700,15645,207,222,266,308,343,379]
["San Bernardino","San Bernardino20% AMI",{"$f":"C639*2*0.2","v":11060},{"$f":"D639*2*0.2","v":12640},14220,15800,17080,18340,19600,20860,276,296,355,411,458,505]
["San Bernardino","San Bernardino25% AMI",{"$f":"C639*2*0.25","v":13825},{"$f":"D639*2*0.25","v":15800},17775,19750,21350,22925,24500,26075,345,370,444,513,573,632]
["San Bernardino","San Bernardino30% AMI",{"$f":"C639*2*0.3","v":16590},{"$f":"D639*2*0.3","v":18960},21330,23700,25620,27510,29400,31290,414,444,533,616,687,758]
["San Bernardino","San Bernardino35% AMI",{"$f":"C639*2*0.35","v":19355},{"$f":"D639*2*0.35","v":22120},24885,27650,29889.999999999996,32094.999999999996,34300,36505,483,518,622,719,802,885]
["San Bernardino","San Bernardino40% AMI",{"$f":"C639*2*0.4","v":22120},{"$f":"D639*2*0.4","v":25280},28440,31600,34160,36680,39200,41720,553,592,711,822,917,1011]
["San Bernardino","San Bernardino45% AMI",{"$f":"C639*2*0.45","v":24885},{"$f":"D639*2*0.45","v":28440},31995,35550,38430,41265,44100,46935,622,666,799,924,1031,1137]
["San Bernardino","San Bernardino50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52150},{"$f":"TRUNC(C639/12*0.3)","v":691},{"$f":"TRUNC((C639+D639)/2/12*0.3)","v":740},{"$f":"TRUNC((E639)/12*0.3)","v":888},{"$f":"TRUNC(((F639+G639)/2)/12*0.3)","v":1027},{"$f":"TRUNC(H639/12*0.3)","v":1146},{"$f":"TRUNC(((I639+J639)/2)/12*0.3)","v":1264}]
["San Bernardino","San Bernardino55% AMI",{"$f":"C639*2*0.55","v":30415.000000000004},{"$f":"D639*2*0.55","v":34760},39105,43450,46970.000000000007,50435.000000000007,53900.000000000007,57365.000000000007,{"$f":"TRUNC(C640/12*0.3)","v":760},{"$f":"TRUNC((C640+D640)/2/12*0.3)","v":814},{"$f":"TRUNC((E640)/12*0.3)","v":977},{"$f":"TRUNC(((F640+G640)/2)/12*0.3)","v":1130},{"$f":"TRUNC(H640/12*0.3)","v":1260},{"$f":"TRUNC(((I640+J640)/2)/12*0.3)","v":1390}]
["San Bernardino","San Bernardino60% AMI",{"$f":"C639*2*0.6","v":33180},{"$f":"D639*2*0.6","v":37920},42660,47400,51240,55020,58800,62580,829,888,1066,1233,1375,1517]
["San Bernardino","San Bernardino65% AMI",{"$f":"C639*2*0.65","v":35945},{"$f":"D639*2*0.65","v":41080},46215,51350,55510,59605,63700,67795,898,962,1155,1335,1490,1643]
["San Bernardino","San Bernardino70% AMI",{"$f":"C639*2*0.7","v":38710},{"$f":"D639*2*0.7","v":44240},49770,55300,59779.999999999993,64189.999999999993,68600,73010,967,1036,1244,1438,1604,1770]
["San Bernardino","San Bernardino75% AMI",{"$f":"C639*2*0.75","v":41475},{"$f":"D639*2*0.75","v":47400},53325,59250,64050,68775,73500,78225,1036,1110,1333,1541,1719,1896]
["San Bernardino","San Bernardino80% AMI",{"$f":"C639*2*0.8","v":44240},{"$f":"D639*2*0.8","v":50560},56880,63200,68320,73360,78400,83440,1106,1185,1422,1644,1834,2023]
["San Bernardino","San Bernardino90% AMI",{"$f":"C639*2*0.9","v":49770},{"$f":"D639*2*0.9","v":56880},63990,71100,76860,82530,88200,93870,1244,1333,1599,1849,2063,2275]
["San Bernardino","San Bernardino100% AMI",{"$f":"C639*2","v":55300},{"$f":"D639*2","v":63200},71100,79000,85400,91700,98000,104300,{"$f":"K639*2","v":1382},{"$f":"L639*2","v":1480},1776,2054,2292,2528]
["San Bernardino","San Bernardino110% AMI",{"$f":"C639*2*1.1","v":60830.000000000007},{"$f":"D639*2*1.1","v":69520},78210,86900,93940.000000000015,100870.00000000001,107800.00000000001,114730.00000000001,{"$f":"TRUNC(C648/12*0.3)","v":1520},{"$f":"TRUNC((C648+D648)/2/12*0.3)","v":1629},{"$f":"TRUNC((E648)/12*0.3)","v":1955},{"$f":"TRUNC(((F648+G648)/2)/12*0.3)","v":2260},{"$f":"TRUNC(H648/12*0.3)","v":2521},{"$f":"TRUNC(((I648+J648)/2)/12*0.3)","v":2781}]
["San Bernardino","San Bernardino120% AMI",{"$f":"C639*2*1.2","v":66360},{"$f":"D639*2*1.2","v":75840},85320,94800,102480,110040,117600,125160,1659,1777,2133,2466,2751,3034]
["San Diego","San Diego15% AMI",{"$f":"C657*2*0.15","v":12735},{"$f":"D657*2*0.15","v":14550},{"$f":"E657*2*0.15","v":16365},{"$f":"F657*2*0.15","v":18180},{"$f":"G657*2*0.15","v":19635},{"$f":"H657*2*0.15","v":21090},22545,24000,318,341,409,472,527,581]
["San Diego","San Diego20% AMI",{"$f":"C657*2*0.2","v":16980},{"$f":"D657*2*0.2","v":19400},21820,24240,26180,28120,30060,32000,424,454,545,630,703,775]
["San Diego","San Diego25% AMI",{"$f":"C657*2*0.25","v":21225},{"$f":"D657*2*0.25","v":24250},27275,30300,32725,35150,37575,40000,530,568,681,787,878,969]
["San Diego","San Diego30% AMI",{"$f":"C657*2*0.3","v":25470},{"$f":"D657*2*0.3","v":29100},32730,36360,39270,42180,45090,48000,636,682,818,945,1054,1163]
["San Diego","San Diego35% AMI",{"$f":"C657*2*0.35","v":29714.999999999996},{"$f":"D657*2*0.35","v":33950},38185,42420,45815,49210,52605,56000,742,795,954,1102,1230,1357]
["San Diego","San Diego40% AMI",{"$f":"C657*2*0.4","v":33960},{"$f":"D657*2*0.4","v":38800},43640,48480,52360,56240,60120,64000,849,909,1091,1260,1406,1551]
["San Diego","San Diego45% AMI",{"$f":"C657*2*0.45","v":38205},{"$f":"D657*2*0.45","v":43650},49095,54540,58905,63270,67635,72000,955,1023,1227,1418,1581,1745]
["San Diego","San Diego50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":42450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":48500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":54550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":60600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":65450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":70300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":75150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":80000},{"$f":"TRUNC(C657/12*0.3)","v":1061},{"$f":"TRUNC((C657+D657)/2/12*0.3)","v":1136},{"$f":"TRUNC((E657)/12*0.3)","v":1363},{"$f":"TRUNC(((F657+G657)/2)/12*0.3)","v":1575},{"$f":"TRUNC(H657/12*0.3)","v":1757},{"$f":"TRUNC(((I657+J657)/2)/12*0.3)","v":1939}]
["San Diego","San Diego55% AMI",{"$f":"C657*2*0.55","v":46695.000000000007},{"$f":"D657*2*0.55","v":53350.000000000007},60005.000000000007,66660,71995,77330,82665,88000,{"$f":"TRUNC(C658/12*0.3)","v":1167},{"$f":"TRUNC((C658+D658)/2/12*0.3)","v":1250},{"$f":"TRUNC((E658)/12*0.3)","v":1500},{"$f":"TRUNC(((F658+G658)/2)/12*0.3)","v":1733},{"$f":"TRUNC(H658/12*0.3)","v":1933},{"$f":"TRUNC(((I658+J658)/2)/12*0.3)","v":2133}]
["San Diego","San Diego60% AMI",{"$f":"C657*2*0.6","v":50940},{"$f":"D657*2*0.6","v":58200},65460,72720,78540,84360,90180,96000,1273,1364,1636,1890,2109,2327]
["San Diego","San Diego65% AMI",{"$f":"C657*2*0.65","v":55185},{"$f":"D657*2*0.65","v":63050},70915,78780,85085,91390,97695,104000,1379,1477,1772,2048,2284,2521]
["San Diego","San Diego70% AMI",{"$f":"C657*2*0.7","v":59429.999999999993},{"$f":"D657*2*0.7","v":67900},76370,84840,91630,98420,105210,112000,1485,1591,1909,2205,2460,2715]
["San Diego","San Diego75% AMI",{"$f":"C657*2*0.75","v":63675},{"$f":"D657*2*0.75","v":72750},81825,90900,98175,105450,112725,120000,1591,1705,2045,2363,2636,2909]
["San Diego","San Diego80% AMI",{"$f":"C657*2*0.8","v":67920},{"$f":"D657*2*0.8","v":77600},87280,96960,104720,112480,120240,128000,1698,1819,2182,2521,2812,3103]
["San Diego","San Diego90% AMI",{"$f":"C657*2*0.9","v":76410},{"$f":"D657*2*0.9","v":87300},98190,109080,117810,126540,135270,144000,1910,2046,2454,2836,3163,3490]
["San Diego","San Diego100% AMI",{"$f":"C657*2","v":84900},{"$f":"D657*2","v":97000},109100,121200,130900,140600,150300,160000,{"$f":"K657*2","v":2122},{"$f":"L657*2","v":2272},2726,3150,3514,3878]
["San Diego","San Diego110% AMI",{"$f":"C657*2*1.1","v":93390.000000000015},{"$f":"D657*2*1.1","v":106700.00000000001},120010.00000000001,133320,143990,154660,165330,176000,{"$f":"TRUNC(C666/12*0.3)","v":2334},{"$f":"TRUNC((C666+D666)/2/12*0.3)","v":2501},{"$f":"TRUNC((E666)/12*0.3)","v":3000},{"$f":"TRUNC(((F666+G666)/2)/12*0.3)","v":3466},{"$f":"TRUNC(H666/12*0.3)","v":3866},{"$f":"TRUNC(((I666+J666)/2)/12*0.3)","v":4266}]
["San Diego","San Diego120% AMI",{"$f":"C657*2*1.2","v":101880},{"$f":"D657*2*1.2","v":116400},130920,145440,157080,168720,180360,192000,2547,2728,3273,3781,4218,4654]
["San Francisco","San Francisco15% AMI",{"$f":"C675*2*0.15","v":19185},{"$f":"D675*2*0.15","v":21930},{"$f":"E675*2*0.15","v":24675},{"$f":"F675*2*0.15","v":27405},{"$f":"G675*2*0.15","v":29610},{"$f":"H675*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["San Francisco","San Francisco20% AMI",{"$f":"C675*2*0.2","v":25580},{"$f":"D675*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["San Francisco","San Francisco25% AMI",{"$f":"C675*2*0.25","v":31975},{"$f":"D675*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["San Francisco","San Francisco30% AMI",{"$f":"C675*2*0.3","v":38370},{"$f":"D675*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["San Francisco","San Francisco35% AMI",{"$f":"C675*2*0.35","v":44765},{"$f":"D675*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["San Francisco","San Francisco40% AMI",{"$f":"C675*2*0.4","v":51160},{"$f":"D675*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["San Francisco","San Francisco45% AMI",{"$f":"C675*2*0.45","v":57555},{"$f":"D675*2*0.45","v":65790},74025,82215,88830,95400,101970,108540,1438,1541,1850,2138,2385,2631]
["San Francisco","San Francisco50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":63950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":73100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":82250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":91350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":98700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":106000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":113300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":120600},{"$f":"TRUNC(C675/12*0.3)","v":1598},{"$f":"TRUNC((C675+D675)/2/12*0.3)","v":1713},{"$f":"TRUNC((E675)/12*0.3)","v":2056},{"$f":"TRUNC(((F675+G675)/2)/12*0.3)","v":2375},{"$f":"TRUNC(H675/12*0.3)","v":2650},{"$f":"TRUNC(((I675+J675)/2)/12*0.3)","v":2923}]
["San Francisco","San Francisco55% AMI",{"$f":"C675*2*0.55","v":70345},{"$f":"D675*2*0.55","v":80410},90475.000000000015,100485.00000000001,108570.00000000001,116600.00000000001,124630.00000000001,132660,{"$f":"TRUNC(C676/12*0.3)","v":1758},{"$f":"TRUNC((C676+D676)/2/12*0.3)","v":1884},{"$f":"TRUNC((E676)/12*0.3)","v":2261},{"$f":"TRUNC(((F676+G676)/2)/12*0.3)","v":2613},{"$f":"TRUNC(H676/12*0.3)","v":2915},{"$f":"TRUNC(((I676+J676)/2)/12*0.3)","v":3216}]
["San Francisco","San Francisco60% AMI",{"$f":"C675*2*0.6","v":76740},{"$f":"D675*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["San Francisco","San Francisco65% AMI",{"$f":"C675*2*0.65","v":83135},{"$f":"D675*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["San Francisco","San Francisco70% AMI",{"$f":"C675*2*0.7","v":89530},{"$f":"D675*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["San Francisco","San Francisco75% AMI",{"$f":"C675*2*0.75","v":95925},{"$f":"D675*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["San Francisco","San Francisco80% AMI",{"$f":"C675*2*0.8","v":102320},{"$f":"D675*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["San Francisco","San Francisco90% AMI",{"$f":"C675*2*0.9","v":115110},{"$f":"D675*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["San Francisco","San Francisco100% AMI",{"$f":"C675*2","v":127900},{"$f":"D675*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"K675*2","v":3196},{"$f":"L675*2","v":3426},4112,4750,5300,5846]
["San Francisco","San Francisco110% AMI",{"$f":"C675*2*1.1","v":140690},{"$f":"D675*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(C684/12*0.3)","v":3517},{"$f":"TRUNC((C684+D684)/2/12*0.3)","v":3768},{"$f":"TRUNC((E684)/12*0.3)","v":4523},{"$f":"TRUNC(((F684+G684)/2)/12*0.3)","v":5226},{"$f":"TRUNC(H684/12*0.3)","v":5830},{"$f":"TRUNC(((I684+J684)/2)/12*0.3)","v":6432}]
["San Francisco","San Francisco120% AMI",{"$f":"C675*2*1.2","v":153480},{"$f":"D675*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["San Joaquin","San Joaquin15% AMI",{"$f":"C693*2*0.15","v":7770},{"$f":"D693*2*0.15","v":8880},{"$f":"E693*2*0.15","v":9990},{"$f":"F693*2*0.15","v":11100},{"$f":"G693*2*0.15","v":12000},{"$f":"H693*2*0.15","v":12885},13770,14655,194,208,249,288,322,355]
["San Joaquin","San Joaquin20% AMI",{"$f":"C693*2*0.2","v":10360},{"$f":"D693*2*0.2","v":11840},13320,14800,16000,17180,18360,19540,259,277,333,385,429,473]
["San Joaquin","San Joaquin25% AMI",{"$f":"C693*2*0.25","v":12950},{"$f":"D693*2*0.25","v":14800},16650,18500,20000,21475,22950,24425,323,346,416,481,536,592]
["San Joaquin","San Joaquin30% AMI",{"$f":"C693*2*0.3","v":15540},{"$f":"D693*2*0.3","v":17760},19980,22200,24000,25770,27540,29310,388,416,499,577,644,710]
["San Joaquin","San Joaquin35% AMI",{"$f":"C693*2*0.35","v":18130},{"$f":"D693*2*0.35","v":20720},23310,25900,28000,30064.999999999996,32129.999999999996,34195,453,485,582,673,751,829]
["San Joaquin","San Joaquin40% AMI",{"$f":"C693*2*0.4","v":20720},{"$f":"D693*2*0.4","v":23680},26640,29600,32000,34360,36720,39080,518,555,666,770,859,947]
["San Joaquin","San Joaquin45% AMI",{"$f":"C693*2*0.45","v":23310},{"$f":"D693*2*0.45","v":26640},29970,33300,36000,38655,41310,43965,582,624,749,866,966,1065]
["San Joaquin","San Joaquin50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":33300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":37000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":40000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":42950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":45900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":48850},{"$f":"TRUNC(C693/12*0.3)","v":647},{"$f":"TRUNC((C693+D693)/2/12*0.3)","v":693},{"$f":"TRUNC((E693)/12*0.3)","v":832},{"$f":"TRUNC(((F693+G693)/2)/12*0.3)","v":962},{"$f":"TRUNC(H693/12*0.3)","v":1073},{"$f":"TRUNC(((I693+J693)/2)/12*0.3)","v":1184}]
["San Joaquin","San Joaquin55% AMI",{"$f":"C693*2*0.55","v":28490.000000000004},{"$f":"D693*2*0.55","v":32560.000000000004},36630,40700,44000,47245.000000000007,50490.000000000007,53735.000000000007,{"$f":"TRUNC(C694/12*0.3)","v":712},{"$f":"TRUNC((C694+D694)/2/12*0.3)","v":763},{"$f":"TRUNC((E694)/12*0.3)","v":915},{"$f":"TRUNC(((F694+G694)/2)/12*0.3)","v":1058},{"$f":"TRUNC(H694/12*0.3)","v":1181},{"$f":"TRUNC(((I694+J694)/2)/12*0.3)","v":1302}]
["San Joaquin","San Joaquin60% AMI",{"$f":"C693*2*0.6","v":31080},{"$f":"D693*2*0.6","v":35520},39960,44400,48000,51540,55080,58620,777,832,999,1155,1288,1421]
["San Joaquin","San Joaquin65% AMI",{"$f":"C693*2*0.65","v":33670},{"$f":"D693*2*0.65","v":38480},43290,48100,52000,55835,59670,63505,841,901,1082,1251,1395,1539]
["San Joaquin","San Joaquin70% AMI",{"$f":"C693*2*0.7","v":36260},{"$f":"D693*2*0.7","v":41440},46620,51800,56000,60129.999999999993,64259.999999999993,68390,906,971,1165,1347,1503,1658]
["San Joaquin","San Joaquin75% AMI",{"$f":"C693*2*0.75","v":38850},{"$f":"D693*2*0.75","v":44400},49950,55500,60000,64425,68850,73275,971,1040,1248,1443,1610,1776]
["San Joaquin","San Joaquin80% AMI",{"$f":"C693*2*0.8","v":41440},{"$f":"D693*2*0.8","v":47360},53280,59200,64000,68720,73440,78160,1036,1110,1332,1540,1718,1895]
["San Joaquin","San Joaquin90% AMI",{"$f":"C693*2*0.9","v":46620},{"$f":"D693*2*0.9","v":53280},59940,66600,72000,77310,82620,87930,1165,1248,1498,1732,1932,2131]
["San Joaquin","San Joaquin100% AMI",{"$f":"C693*2","v":51800},{"$f":"D693*2","v":59200},66600,74000,80000,85900,91800,97700,{"$f":"K693*2","v":1294},{"$f":"L693*2","v":1386},1664,1924,2146,2368]
["San Joaquin","San Joaquin110% AMI",{"$f":"C693*2*1.1","v":56980.000000000007},{"$f":"D693*2*1.1","v":65120.000000000007},73260,81400,88000,94490.000000000015,100980.00000000001,107470.00000000001,{"$f":"TRUNC(C702/12*0.3)","v":1424},{"$f":"TRUNC((C702+D702)/2/12*0.3)","v":1526},{"$f":"TRUNC((E702)/12*0.3)","v":1831},{"$f":"TRUNC(((F702+G702)/2)/12*0.3)","v":2117},{"$f":"TRUNC(H702/12*0.3)","v":2362},{"$f":"TRUNC(((I702+J702)/2)/12*0.3)","v":2605}]
["San Joaquin","San Joaquin120% AMI",{"$f":"C693*2*1.2","v":62160},{"$f":"D693*2*1.2","v":71040},79920,88800,96000,103080,110160,117240,1554,1665,1998,2310,2577,2842]
["San Luis Obispo","San Luis Obispo15% AMI",{"$f":"C711*2*0.15","v":10275},{"$f":"D711*2*0.15","v":11745},{"$f":"E711*2*0.15","v":13215},{"$f":"F711*2*0.15","v":14670},{"$f":"G711*2*0.15","v":15855},{"$f":"H711*2*0.15","v":17025},18195,19365,256,275,330,381,425,469]
["San Luis Obispo","San Luis Obispo20% AMI",{"$f":"C711*2*0.2","v":13700},{"$f":"D711*2*0.2","v":15660},17620,19560,21140,22700,24260,25820,342,367,440,508,567,626]
["San Luis Obispo","San Luis Obispo25% AMI",{"$f":"C711*2*0.25","v":17125},{"$f":"D711*2*0.25","v":19575},22025,24450,26425,28375,30325,32275,428,458,550,635,709,782]
["San Luis Obispo","San Luis Obispo30% AMI",{"$f":"C711*2*0.3","v":20550},{"$f":"D711*2*0.3","v":23490},26430,29340,31710,34050,36390,38730,513,550,660,763,851,939]
["San Luis Obispo","San Luis Obispo35% AMI",{"$f":"C711*2*0.35","v":23975},{"$f":"D711*2*0.35","v":27405},30834.999999999996,34230,36995,39725,42455,45185,599,642,770,890,993,1095]
["San Luis Obispo","San Luis Obispo40% AMI",{"$f":"C711*2*0.4","v":27400},{"$f":"D711*2*0.4","v":31320},35240,39120,42280,45400,48520,51640,685,734,881,1017,1135,1252]
["San Luis Obispo","San Luis Obispo45% AMI",{"$f":"C711*2*0.45","v":30825},{"$f":"D711*2*0.45","v":35235},39645,44010,47565,51075,54585,58095,770,825,991,1144,1276,1408]
["San Luis Obispo","San Luis Obispo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":39150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":44050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":48900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":52850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":56750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":60650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":64550},{"$f":"TRUNC(C711/12*0.3)","v":856},{"$f":"TRUNC((C711+D711)/2/12*0.3)","v":917},{"$f":"TRUNC((E711)/12*0.3)","v":1101},{"$f":"TRUNC(((F711+G711)/2)/12*0.3)","v":1271},{"$f":"TRUNC(H711/12*0.3)","v":1418},{"$f":"TRUNC(((I711+J711)/2)/12*0.3)","v":1565}]
["San Luis Obispo","San Luis Obispo55% AMI",{"$f":"C711*2*0.55","v":37675},{"$f":"D711*2*0.55","v":43065},48455.000000000007,53790.000000000007,58135.000000000007,62425.000000000007,66715,71005,{"$f":"TRUNC(C712/12*0.3)","v":941},{"$f":"TRUNC((C712+D712)/2/12*0.3)","v":1009},{"$f":"TRUNC((E712)/12*0.3)","v":1211},{"$f":"TRUNC(((F712+G712)/2)/12*0.3)","v":1399},{"$f":"TRUNC(H712/12*0.3)","v":1560},{"$f":"TRUNC(((I712+J712)/2)/12*0.3)","v":1721}]
["San Luis Obispo","San Luis Obispo60% AMI",{"$f":"C711*2*0.6","v":41100},{"$f":"D711*2*0.6","v":46980},52860,58680,63420,68100,72780,77460,1027,1101,1321,1526,1702,1878]
["San Luis Obispo","San Luis Obispo65% AMI",{"$f":"C711*2*0.65","v":44525},{"$f":"D711*2*0.65","v":50895},57265,63570,68705,73775,78845,83915,1113,1192,1431,1653,1844,2034]
["San Luis Obispo","San Luis Obispo70% AMI",{"$f":"C711*2*0.7","v":47950},{"$f":"D711*2*0.7","v":54810},61669.999999999993,68460,73990,79450,84910,90370,1198,1284,1541,1780,1986,2191]
["San Luis Obispo","San Luis Obispo75% AMI",{"$f":"C711*2*0.75","v":51375},{"$f":"D711*2*0.75","v":58725},66075,73350,79275,85125,90975,96825,1284,1376,1651,1907,2128,2347]
["San Luis Obispo","San Luis Obispo80% AMI",{"$f":"C711*2*0.8","v":54800},{"$f":"D711*2*0.8","v":62640},70480,78240,84560,90800,97040,103280,1370,1468,1762,2035,2270,2504]
["San Luis Obispo","San Luis Obispo90% AMI",{"$f":"C711*2*0.9","v":61650},{"$f":"D711*2*0.9","v":70470},79290,88020,95130,102150,109170,116190,1541,1651,1982,2289,2553,2817]
["San Luis Obispo","San Luis Obispo100% AMI",{"$f":"C711*2","v":68500},{"$f":"D711*2","v":78300},88100,97800,105700,113500,121300,129100,{"$f":"K711*2","v":1712},{"$f":"L711*2","v":1834},2202,2542,2836,3130]
["San Luis Obispo","San Luis Obispo110% AMI",{"$f":"C711*2*1.1","v":75350},{"$f":"D711*2*1.1","v":86130},96910.000000000015,107580.00000000001,116270.00000000001,124850.00000000001,133430,142010,{"$f":"TRUNC(C720/12*0.3)","v":1883},{"$f":"TRUNC((C720+D720)/2/12*0.3)","v":2018},{"$f":"TRUNC((E720)/12*0.3)","v":2422},{"$f":"TRUNC(((F720+G720)/2)/12*0.3)","v":2798},{"$f":"TRUNC(H720/12*0.3)","v":3121},{"$f":"TRUNC(((I720+J720)/2)/12*0.3)","v":3443}]
["San Luis Obispo","San Luis Obispo120% AMI",{"$f":"C711*2*1.2","v":82200},{"$f":"D711*2*1.2","v":93960},105720,117360,126840,136200,145560,154920,2055,2202,2643,3052,3405,3756]
["San Mateo","San Mateo15% AMI",{"$f":"C729*2*0.15","v":19185},{"$f":"D729*2*0.15","v":21930},{"$f":"E729*2*0.15","v":24675},{"$f":"F729*2*0.15","v":27405},{"$f":"G729*2*0.15","v":29610},{"$f":"H729*2*0.15","v":31800},33990,36180,479,513,616,712,795,877]
["San Mateo","San Mateo20% AMI",{"$f":"C729*2*0.2","v":25580},{"$f":"D729*2*0.2","v":29240},32900,36540,39480,42400,45320,48240,639,685,822,950,1060,1169]
["San Mateo","San Mateo25% AMI",{"$f":"C729*2*0.25","v":31975},{"$f":"D729*2*0.25","v":36550},41125,45675,49350,53000,56650,60300,799,856,1028,1187,1325,1461]
["San Mateo","San Mateo30% AMI",{"$f":"C729*2*0.3","v":38370},{"$f":"D729*2*0.3","v":43860},49350,54810,59220,63600,67980,72360,959,1027,1233,1425,1590,1754]
["San Mateo","San Mateo35% AMI",{"$f":"C729*2*0.35","v":44765},{"$f":"D729*2*0.35","v":51170},57574.999999999993,63944.999999999993,69090,74200,79310,84420,1119,1199,1439,1662,1855,2046]
["San Mateo","San Mateo40% AMI",{"$f":"C729*2*0.4","v":51160},{"$f":"D729*2*0.4","v":58480},65800,73080,78960,84800,90640,96480,1279,1370,1645,1900,2120,2339]
["San Mateo","San Mateo45% AMI",{"$f":"C729*2*0.45","v":57555},{"$f":"D729*2*0.45","v":65790},74025,82215,88830,95400,101970,108540,1438,1541,1850,2138,2385,2631]
["San Mateo","San Mateo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":63950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":73100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":82250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":91350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":98700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":106000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":113300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":120600},{"$f":"TRUNC(C729/12*0.3)","v":1598},{"$f":"TRUNC((C729+D729)/2/12*0.3)","v":1713},{"$f":"TRUNC((E729)/12*0.3)","v":2056},{"$f":"TRUNC(((F729+G729)/2)/12*0.3)","v":2375},{"$f":"TRUNC(H729/12*0.3)","v":2650},{"$f":"TRUNC(((I729+J729)/2)/12*0.3)","v":2923}]
["San Mateo","San Mateo55% AMI",{"$f":"C729*2*0.55","v":70345},{"$f":"D729*2*0.55","v":80410},90475.000000000015,100485.00000000001,108570.00000000001,116600.00000000001,124630.00000000001,132660,{"$f":"TRUNC(C730/12*0.3)","v":1758},{"$f":"TRUNC((C730+D730)/2/12*0.3)","v":1884},{"$f":"TRUNC((E730)/12*0.3)","v":2261},{"$f":"TRUNC(((F730+G730)/2)/12*0.3)","v":2613},{"$f":"TRUNC(H730/12*0.3)","v":2915},{"$f":"TRUNC(((I730+J730)/2)/12*0.3)","v":3216}]
["San Mateo","San Mateo60% AMI",{"$f":"C729*2*0.6","v":76740},{"$f":"D729*2*0.6","v":87720},98700,109620,118440,127200,135960,144720,1918,2055,2467,2850,3180,3508]
["San Mateo","San Mateo65% AMI",{"$f":"C729*2*0.65","v":83135},{"$f":"D729*2*0.65","v":95030},106925,118755,128310,137800,147290,156780,2078,2227,2673,3088,3445,3800]
["San Mateo","San Mateo70% AMI",{"$f":"C729*2*0.7","v":89530},{"$f":"D729*2*0.7","v":102340},115149.99999999999,127889.99999999999,138180,148400,158620,168840,2238,2398,2878,3325,3710,4093]
["San Mateo","San Mateo75% AMI",{"$f":"C729*2*0.75","v":95925},{"$f":"D729*2*0.75","v":109650},123375,137025,148050,159000,169950,180900,2398,2569,3084,3563,3975,4385]
["San Mateo","San Mateo80% AMI",{"$f":"C729*2*0.8","v":102320},{"$f":"D729*2*0.8","v":116960},131600,146160,157920,169600,181280,192960,2558,2741,3290,3801,4240,4678]
["San Mateo","San Mateo90% AMI",{"$f":"C729*2*0.9","v":115110},{"$f":"D729*2*0.9","v":131580},148050,164430,177660,190800,203940,217080,2877,3083,3701,4276,4770,5262]
["San Mateo","San Mateo100% AMI",{"$f":"C729*2","v":127900},{"$f":"D729*2","v":146200},164500,182700,197400,212000,226600,241200,{"$f":"K729*2","v":3196},{"$f":"L729*2","v":3426},4112,4750,5300,5846]
["San Mateo","San Mateo110% AMI",{"$f":"C729*2*1.1","v":140690},{"$f":"D729*2*1.1","v":160820},180950.00000000003,200970.00000000003,217140.00000000003,233200.00000000003,249260.00000000003,265320,{"$f":"TRUNC(C738/12*0.3)","v":3517},{"$f":"TRUNC((C738+D738)/2/12*0.3)","v":3768},{"$f":"TRUNC((E738)/12*0.3)","v":4523},{"$f":"TRUNC(((F738+G738)/2)/12*0.3)","v":5226},{"$f":"TRUNC(H738/12*0.3)","v":5830},{"$f":"TRUNC(((I738+J738)/2)/12*0.3)","v":6432}]
["San Mateo","San Mateo120% AMI",{"$f":"C729*2*1.2","v":153480},{"$f":"D729*2*1.2","v":175440},197400,219240,236880,254400,271920,289440,3837,4111,4935,5701,6360,7017]
["Santa Barbara","Santa Barbara15% AMI",{"$f":"C747*2*0.15","v":13125},{"$f":"D747*2*0.15","v":15000},{"$f":"E747*2*0.15","v":16875},{"$f":"F747*2*0.15","v":18735},{"$f":"G747*2*0.15","v":20235},{"$f":"H747*2*0.15","v":21735},23235,24735,328,351,421,487,543,599]
["Santa Barbara","Santa Barbara20% AMI",{"$f":"C747*2*0.2","v":17500},{"$f":"D747*2*0.2","v":20000},22500,24980,26980,28980,30980,32980,437,468,562,649,724,799]
["Santa Barbara","Santa Barbara25% AMI",{"$f":"C747*2*0.25","v":21875},{"$f":"D747*2*0.25","v":25000},28125,31225,33725,36225,38725,41225,546,585,703,811,905,999]
["Santa Barbara","Santa Barbara30% AMI",{"$f":"C747*2*0.3","v":26250},{"$f":"D747*2*0.3","v":30000},33750,37470,40470,43470,46470,49470,656,703,843,974,1086,1199]
["Santa Barbara","Santa Barbara35% AMI",{"$f":"C747*2*0.35","v":30624.999999999996},{"$f":"D747*2*0.35","v":35000},39375,43715,47215,50715,54215,57714.999999999993,765,820,984,1136,1267,1399]
["Santa Barbara","Santa Barbara40% AMI",{"$f":"C747*2*0.4","v":35000},{"$f":"D747*2*0.4","v":40000},45000,49960,53960,57960,61960,65960,875,937,1125,1299,1449,1599]
["Santa Barbara","Santa Barbara45% AMI",{"$f":"C747*2*0.45","v":39375},{"$f":"D747*2*0.45","v":45000},50625,56205,60705,65205,69705,74205,984,1054,1265,1461,1630,1798]
["Santa Barbara","Santa Barbara50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":43750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":50000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":56250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":62450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":67450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":72450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":77450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":82450},{"$f":"TRUNC(C747/12*0.3)","v":1093},{"$f":"TRUNC((C747+D747)/2/12*0.3)","v":1171},{"$f":"TRUNC((E747)/12*0.3)","v":1406},{"$f":"TRUNC(((F747+G747)/2)/12*0.3)","v":1623},{"$f":"TRUNC(H747/12*0.3)","v":1811},{"$f":"TRUNC(((I747+J747)/2)/12*0.3)","v":1998}]
["Santa Barbara","Santa Barbara55% AMI",{"$f":"C747*2*0.55","v":48125.000000000007},{"$f":"D747*2*0.55","v":55000.000000000007},61875.000000000007,68695,74195,79695,85195,90695.000000000015,{"$f":"TRUNC(C748/12*0.3)","v":1203},{"$f":"TRUNC((C748+D748)/2/12*0.3)","v":1289},{"$f":"TRUNC((E748)/12*0.3)","v":1546},{"$f":"TRUNC(((F748+G748)/2)/12*0.3)","v":1786},{"$f":"TRUNC(H748/12*0.3)","v":1992},{"$f":"TRUNC(((I748+J748)/2)/12*0.3)","v":2198}]
["Santa Barbara","Santa Barbara60% AMI",{"$f":"C747*2*0.6","v":52500},{"$f":"D747*2*0.6","v":60000},67500,74940,80940,86940,92940,98940,1312,1406,1687,1948,2173,2398]
["Santa Barbara","Santa Barbara65% AMI",{"$f":"C747*2*0.65","v":56875},{"$f":"D747*2*0.65","v":65000},73125,81185,87685,94185,100685,107185,1421,1523,1828,2110,2354,2598]
["Santa Barbara","Santa Barbara70% AMI",{"$f":"C747*2*0.7","v":61249.999999999993},{"$f":"D747*2*0.7","v":70000},78750,87430,94430,101430,108430,115429.99999999999,1531,1640,1968,2273,2535,2798]
["Santa Barbara","Santa Barbara75% AMI",{"$f":"C747*2*0.75","v":65625},{"$f":"D747*2*0.75","v":75000},84375,93675,101175,108675,116175,123675,1640,1757,2109,2435,2716,2998]
["Santa Barbara","Santa Barbara80% AMI",{"$f":"C747*2*0.8","v":70000},{"$f":"D747*2*0.8","v":80000},90000,99920,107920,115920,123920,131920,1750,1875,2250,2598,2898,3198]
["Santa Barbara","Santa Barbara90% AMI",{"$f":"C747*2*0.9","v":78750},{"$f":"D747*2*0.9","v":90000},101250,112410,121410,130410,139410,148410,1968,2109,2531,2922,3260,3597]
["Santa Barbara","Santa Barbara100% AMI",{"$f":"C747*2","v":87500},{"$f":"D747*2","v":100000},112500,124900,134900,144900,154900,164900,{"$f":"K747*2","v":2186},{"$f":"L747*2","v":2342},2812,3246,3622,3996]
["Santa Barbara","Santa Barbara110% AMI",{"$f":"C747*2*1.1","v":96250.000000000015},{"$f":"D747*2*1.1","v":110000.00000000001},123750.00000000001,137390,148390,159390,170390,181390.00000000003,{"$f":"TRUNC(C756/12*0.3)","v":2406},{"$f":"TRUNC((C756+D756)/2/12*0.3)","v":2578},{"$f":"TRUNC((E756)/12*0.3)","v":3093},{"$f":"TRUNC(((F756+G756)/2)/12*0.3)","v":3572},{"$f":"TRUNC(H756/12*0.3)","v":3984},{"$f":"TRUNC(((I756+J756)/2)/12*0.3)","v":4397}]
["Santa Barbara","Santa Barbara120% AMI",{"$f":"C747*2*1.2","v":105000},{"$f":"D747*2*1.2","v":120000},135000,149880,161880,173880,185880,197880,2625,2812,3375,3897,4347,4797]
["Santa Clara","Santa Clara15% AMI",{"$f":"C765*2*0.15","v":17400},{"$f":"D765*2*0.15","v":19890},{"$f":"E765*2*0.15","v":22380},{"$f":"F765*2*0.15","v":24855},{"$f":"G765*2*0.15","v":26850},{"$f":"H765*2*0.15","v":28845},30825,32820,435,466,559,646,721,795]
["Santa Clara","Santa Clara20% AMI",{"$f":"C765*2*0.2","v":23200},{"$f":"D765*2*0.2","v":26520},29840,33140,35800,38460,41100,43760,580,621,746,861,961,1060]
["Santa Clara","Santa Clara25% AMI",{"$f":"C765*2*0.25","v":29000},{"$f":"D765*2*0.25","v":33150},37300,41425,44750,48075,51375,54700,725,776,932,1077,1201,1325]
["Santa Clara","Santa Clara30% AMI",{"$f":"C765*2*0.3","v":34800},{"$f":"D765*2*0.3","v":39780},44760,49710,53700,57690,61650,65640,870,932,1119,1292,1442,1591]
["Santa Clara","Santa Clara35% AMI",{"$f":"C765*2*0.35","v":40600},{"$f":"D765*2*0.35","v":46410},52220,57994.999999999993,62649.999999999993,67305,71925,76580,1015,1087,1305,1508,1682,1856]
["Santa Clara","Santa Clara40% AMI",{"$f":"C765*2*0.4","v":46400},{"$f":"D765*2*0.4","v":53040},59680,66280,71600,76920,82200,87520,1160,1243,1492,1723,1923,2121]
["Santa Clara","Santa Clara45% AMI",{"$f":"C765*2*0.45","v":52200},{"$f":"D765*2*0.45","v":59670},67140,74565,80550,86535,92475,98460,1305,1398,1678,1938,2163,2386]
["Santa Clara","Santa Clara50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":58000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":66300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":82850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":89500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":96150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":102750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":109400},{"$f":"TRUNC(C765/12*0.3)","v":1450},{"$f":"TRUNC((C765+D765)/2/12*0.3)","v":1553},{"$f":"TRUNC((E765)/12*0.3)","v":1865},{"$f":"TRUNC(((F765+G765)/2)/12*0.3)","v":2154},{"$f":"TRUNC(H765/12*0.3)","v":2403},{"$f":"TRUNC(((I765+J765)/2)/12*0.3)","v":2651}]
["Santa Clara","Santa Clara55% AMI",{"$f":"C765*2*0.55","v":63800.000000000007},{"$f":"D765*2*0.55","v":72930},82060,91135.000000000015,98450.000000000015,105765.00000000001,113025.00000000001,120340.00000000001,{"$f":"TRUNC(C766/12*0.3)","v":1595},{"$f":"TRUNC((C766+D766)/2/12*0.3)","v":1709},{"$f":"TRUNC((E766)/12*0.3)","v":2051},{"$f":"TRUNC(((F766+G766)/2)/12*0.3)","v":2369},{"$f":"TRUNC(H766/12*0.3)","v":2644},{"$f":"TRUNC(((I766+J766)/2)/12*0.3)","v":2917}]
["Santa Clara","Santa Clara60% AMI",{"$f":"C765*2*0.6","v":69600},{"$f":"D765*2*0.6","v":79560},89520,99420,107400,115380,123300,131280,1740,1864,2238,2585,2884,3182]
["Santa Clara","Santa Clara65% AMI",{"$f":"C765*2*0.65","v":75400},{"$f":"D765*2*0.65","v":86190},96980,107705,116350,124995,133575,142220,1885,2019,2424,2800,3124,3447]
["Santa Clara","Santa Clara70% AMI",{"$f":"C765*2*0.7","v":81200},{"$f":"D765*2*0.7","v":92820},104440,115989.99999999999,125299.99999999999,134610,143850,153160,2030,2175,2611,3016,3365,3712]
["Santa Clara","Santa Clara75% AMI",{"$f":"C765*2*0.75","v":87000},{"$f":"D765*2*0.75","v":99450},111900,124275,134250,144225,154125,164100,2175,2330,2797,3231,3605,3977]
["Santa Clara","Santa Clara80% AMI",{"$f":"C765*2*0.8","v":92800},{"$f":"D765*2*0.8","v":106080},119360,132560,143200,153840,164400,175040,2320,2486,2984,3447,3846,4243]
["Santa Clara","Santa Clara90% AMI",{"$f":"C765*2*0.9","v":104400},{"$f":"D765*2*0.9","v":119340},134280,149130,161100,173070,184950,196920,2610,2796,3357,3877,4326,4773]
["Santa Clara","Santa Clara100% AMI",{"$f":"C765*2","v":116000},{"$f":"D765*2","v":132600},149200,165700,179000,192300,205500,218800,{"$f":"K765*2","v":2900},{"$f":"L765*2","v":3106},3730,4308,4806,5302]
["Santa Clara","Santa Clara110% AMI",{"$f":"C765*2*1.1","v":127600.00000000001},{"$f":"D765*2*1.1","v":145860},164120,182270.00000000003,196900.00000000003,211530.00000000003,226050.00000000003,240680.00000000003,{"$f":"TRUNC(C774/12*0.3)","v":3190},{"$f":"TRUNC((C774+D774)/2/12*0.3)","v":3418},{"$f":"TRUNC((E774)/12*0.3)","v":4103},{"$f":"TRUNC(((F774+G774)/2)/12*0.3)","v":4739},{"$f":"TRUNC(H774/12*0.3)","v":5288},{"$f":"TRUNC(((I774+J774)/2)/12*0.3)","v":5834}]
["Santa Clara","Santa Clara120% AMI",{"$f":"C765*2*1.2","v":139200},{"$f":"D765*2*1.2","v":159120},179040,198840,214800,230760,246600,262560,3480,3729,4476,5170,5769,6364]
["Santa Cruz","Santa Cruz15% AMI",{"$f":"C783*2*0.15","v":14595},{"$f":"D783*2*0.15","v":16680},{"$f":"E783*2*0.15","v":18765},{"$f":"F783*2*0.15","v":20850},{"$f":"G783*2*0.15","v":22530},{"$f":"H783*2*0.15","v":24195},25860,27525,364,390,469,542,604,667]
["Santa Cruz","Santa Cruz20% AMI",{"$f":"C783*2*0.2","v":19460},{"$f":"D783*2*0.2","v":22240},25020,27800,30040,32260,34480,36700,486,521,625,723,806,889]
["Santa Cruz","Santa Cruz25% AMI",{"$f":"C783*2*0.25","v":24325},{"$f":"D783*2*0.25","v":27800},31275,34750,37550,40325,43100,45875,608,651,781,903,1008,1112]
["Santa Cruz","Santa Cruz30% AMI",{"$f":"C783*2*0.3","v":29190},{"$f":"D783*2*0.3","v":33360},37530,41700,45060,48390,51720,55050,729,781,938,1084,1209,1334]
["Santa Cruz","Santa Cruz35% AMI",{"$f":"C783*2*0.35","v":34055},{"$f":"D783*2*0.35","v":38920},43785,48650,52570,56455,60339.999999999993,64224.999999999993,851,912,1094,1265,1411,1557]
["Santa Cruz","Santa Cruz40% AMI",{"$f":"C783*2*0.4","v":38920},{"$f":"D783*2*0.4","v":44480},50040,55600,60080,64520,68960,73400,973,1042,1251,1446,1613,1779]
["Santa Cruz","Santa Cruz45% AMI",{"$f":"C783*2*0.45","v":43785},{"$f":"D783*2*0.45","v":50040},56295,62550,67590,72585,77580,82575,1094,1172,1407,1626,1814,2001]
["Santa Cruz","Santa Cruz50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":48650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":55600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":62550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":69500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":75100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":80650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":86200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":91750},{"$f":"TRUNC(C783/12*0.3)","v":1216},{"$f":"TRUNC((C783+D783)/2/12*0.3)","v":1303},{"$f":"TRUNC((E783)/12*0.3)","v":1563},{"$f":"TRUNC(((F783+G783)/2)/12*0.3)","v":1807},{"$f":"TRUNC(H783/12*0.3)","v":2016},{"$f":"TRUNC(((I783+J783)/2)/12*0.3)","v":2224}]
["Santa Cruz","Santa Cruz55% AMI",{"$f":"C783*2*0.55","v":53515.000000000007},{"$f":"D783*2*0.55","v":61160.000000000007},68805,76450,82610,88715,94820.000000000015,100925.00000000001,{"$f":"TRUNC(C784/12*0.3)","v":1337},{"$f":"TRUNC((C784+D784)/2/12*0.3)","v":1433},{"$f":"TRUNC((E784)/12*0.3)","v":1720},{"$f":"TRUNC(((F784+G784)/2)/12*0.3)","v":1988},{"$f":"TRUNC(H784/12*0.3)","v":2217},{"$f":"TRUNC(((I784+J784)/2)/12*0.3)","v":2446}]
["Santa Cruz","Santa Cruz60% AMI",{"$f":"C783*2*0.6","v":58380},{"$f":"D783*2*0.6","v":66720},75060,83400,90120,96780,103440,110100,1459,1563,1876,2169,2419,2669]
["Santa Cruz","Santa Cruz65% AMI",{"$f":"C783*2*0.65","v":63245},{"$f":"D783*2*0.65","v":72280},81315,90350,97630,104845,112060,119275,1581,1694,2032,2349,2621,2891]
["Santa Cruz","Santa Cruz70% AMI",{"$f":"C783*2*0.7","v":68110},{"$f":"D783*2*0.7","v":77840},87570,97300,105140,112910,120679.99999999999,128449.99999999999,1702,1824,2189,2530,2822,3114]
["Santa Cruz","Santa Cruz75% AMI",{"$f":"C783*2*0.75","v":72975},{"$f":"D783*2*0.75","v":83400},93825,104250,112650,120975,129300,137625,1824,1954,2345,2711,3024,3336]
["Santa Cruz","Santa Cruz80% AMI",{"$f":"C783*2*0.8","v":77840},{"$f":"D783*2*0.8","v":88960},100080,111200,120160,129040,137920,146800,1946,2085,2502,2892,3226,3559]
["Santa Cruz","Santa Cruz90% AMI",{"$f":"C783*2*0.9","v":87570},{"$f":"D783*2*0.9","v":100080},112590,125100,135180,145170,155160,165150,2189,2345,2814,3253,3629,4003]
["Santa Cruz","Santa Cruz100% AMI",{"$f":"C783*2","v":97300},{"$f":"D783*2","v":111200},125100,139000,150200,161300,172400,183500,{"$f":"K783*2","v":2432},{"$f":"L783*2","v":2606},3126,3614,4032,4448]
["Santa Cruz","Santa Cruz110% AMI",{"$f":"C783*2*1.1","v":107030.00000000001},{"$f":"D783*2*1.1","v":122320.00000000001},137610,152900,165220,177430,189640.00000000003,201850.00000000003,{"$f":"TRUNC(C792/12*0.3)","v":2675},{"$f":"TRUNC((C792+D792)/2/12*0.3)","v":2866},{"$f":"TRUNC((E792)/12*0.3)","v":3440},{"$f":"TRUNC(((F792+G792)/2)/12*0.3)","v":3976},{"$f":"TRUNC(H792/12*0.3)","v":4435},{"$f":"TRUNC(((I792+J792)/2)/12*0.3)","v":4893}]
["Santa Cruz","Santa Cruz120% AMI",{"$f":"C783*2*1.2","v":116760},{"$f":"D783*2*1.2","v":133440},150120,166800,180240,193560,206880,220200,2919,3127,3753,4338,4839,5338]
["Shasta","Shasta15% AMI",{"$f":"C801*2*0.15","v":7455},{"$f":"D801*2*0.15","v":8520},{"$f":"E801*2*0.15","v":9585},{"$f":"F801*2*0.15","v":10650},{"$f":"G801*2*0.15","v":11505},{"$f":"H801*2*0.15","v":12360},13215,14070,186,199,239,276,309,341]
["Shasta","Shasta20% AMI",{"$f":"C801*2*0.2","v":9940},{"$f":"D801*2*0.2","v":11360},12780,14200,15340,16480,17620,18760,248,266,319,369,412,454]
["Shasta","Shasta25% AMI",{"$f":"C801*2*0.25","v":12425},{"$f":"D801*2*0.25","v":14200},15975,17750,19175,20600,22025,23450,310,332,399,461,515,568]
["Shasta","Shasta30% AMI",{"$f":"C801*2*0.3","v":14910},{"$f":"D801*2*0.3","v":17040},19170,21300,23010,24720,26430,28140,372,399,479,553,618,682]
["Shasta","Shasta35% AMI",{"$f":"C801*2*0.35","v":17395},{"$f":"D801*2*0.35","v":19880},22365,24850,26845,28839.999999999996,30834.999999999996,32830,434,465,559,646,721,795]
["Shasta","Shasta40% AMI",{"$f":"C801*2*0.4","v":19880},{"$f":"D801*2*0.4","v":22720},25560,28400,30680,32960,35240,37520,497,532,639,738,824,909]
["Shasta","Shasta45% AMI",{"$f":"C801*2*0.45","v":22365},{"$f":"D801*2*0.45","v":25560},28755,31950,34515,37080,39645,42210,559,599,718,830,927,1023]
["Shasta","Shasta50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":38350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46900},{"$f":"TRUNC(C801/12*0.3)","v":621},{"$f":"TRUNC((C801+D801)/2/12*0.3)","v":665},{"$f":"TRUNC((E801)/12*0.3)","v":798},{"$f":"TRUNC(((F801+G801)/2)/12*0.3)","v":923},{"$f":"TRUNC(H801/12*0.3)","v":1030},{"$f":"TRUNC(((I801+J801)/2)/12*0.3)","v":1136}]
["Shasta","Shasta55% AMI",{"$f":"C801*2*0.55","v":27335.000000000004},{"$f":"D801*2*0.55","v":31240.000000000004},35145,39050,42185,45320.000000000007,48455.000000000007,51590.000000000007,{"$f":"TRUNC(C802/12*0.3)","v":683},{"$f":"TRUNC((C802+D802)/2/12*0.3)","v":732},{"$f":"TRUNC((E802)/12*0.3)","v":878},{"$f":"TRUNC(((F802+G802)/2)/12*0.3)","v":1015},{"$f":"TRUNC(H802/12*0.3)","v":1133},{"$f":"TRUNC(((I802+J802)/2)/12*0.3)","v":1250}]
["Shasta","Shasta60% AMI",{"$f":"C801*2*0.6","v":29820},{"$f":"D801*2*0.6","v":34080},38340,42600,46020,49440,52860,56280,745,798,958,1107,1236,1364]
["Shasta","Shasta65% AMI",{"$f":"C801*2*0.65","v":32305},{"$f":"D801*2*0.65","v":36920},41535,46150,49855,53560,57265,60970,807,865,1038,1200,1339,1477]
["Shasta","Shasta70% AMI",{"$f":"C801*2*0.7","v":34790},{"$f":"D801*2*0.7","v":39760},44730,49700,53690,57679.999999999993,61669.999999999993,65660,869,931,1118,1292,1442,1591]
["Shasta","Shasta75% AMI",{"$f":"C801*2*0.75","v":37275},{"$f":"D801*2*0.75","v":42600},47925,53250,57525,61800,66075,70350,931,998,1198,1384,1545,1705]
["Shasta","Shasta80% AMI",{"$f":"C801*2*0.8","v":39760},{"$f":"D801*2*0.8","v":45440},51120,56800,61360,65920,70480,75040,994,1065,1278,1477,1648,1819]
["Shasta","Shasta90% AMI",{"$f":"C801*2*0.9","v":44730},{"$f":"D801*2*0.9","v":51120},57510,63900,69030,74160,79290,84420,1118,1198,1437,1661,1854,2046]
["Shasta","Shasta100% AMI",{"$f":"C801*2","v":49700},{"$f":"D801*2","v":56800},63900,71000,76700,82400,88100,93800,{"$f":"K801*2","v":1242},{"$f":"L801*2","v":1330},1596,1846,2060,2272]
["Shasta","Shasta110% AMI",{"$f":"C801*2*1.1","v":54670.000000000007},{"$f":"D801*2*1.1","v":62480.000000000007},70290,78100,84370,90640.000000000015,96910.000000000015,103180.00000000001,{"$f":"TRUNC(C810/12*0.3)","v":1366},{"$f":"TRUNC((C810+D810)/2/12*0.3)","v":1464},{"$f":"TRUNC((E810)/12*0.3)","v":1757},{"$f":"TRUNC(((F810+G810)/2)/12*0.3)","v":2030},{"$f":"TRUNC(H810/12*0.3)","v":2266},{"$f":"TRUNC(((I810+J810)/2)/12*0.3)","v":2501}]
["Shasta","Shasta120% AMI",{"$f":"C801*2*1.2","v":59640},{"$f":"D801*2*1.2","v":68160},76680,85200,92040,98880,105720,112560,1491,1597,1917,2215,2472,2728]
["Sierra","Sierra15% AMI",{"$f":"C819*2*0.15","v":8880},{"$f":"D819*2*0.15","v":10140},{"$f":"E819*2*0.15","v":11415},{"$f":"F819*2*0.15","v":12675},{"$f":"G819*2*0.15","v":13695},{"$f":"H819*2*0.15","v":14715},15720,16740,222,237,285,329,367,405]
["Sierra","Sierra20% AMI",{"$f":"C819*2*0.2","v":11840},{"$f":"D819*2*0.2","v":13520},15220,16900,18260,19620,20960,22320,296,317,380,439,490,541]
["Sierra","Sierra25% AMI",{"$f":"C819*2*0.25","v":14800},{"$f":"D819*2*0.25","v":16900},19025,21125,22825,24525,26200,27900,370,396,475,549,613,676]
["Sierra","Sierra30% AMI",{"$f":"C819*2*0.3","v":17760},{"$f":"D819*2*0.3","v":20280},22830,25350,27390,29430,31440,33480,444,475,570,659,735,811]
["Sierra","Sierra35% AMI",{"$f":"C819*2*0.35","v":20720},{"$f":"D819*2*0.35","v":23660},26635,29574.999999999996,31954.999999999996,34335,36680,39060,518,554,665,769,858,946]
["Sierra","Sierra40% AMI",{"$f":"C819*2*0.4","v":23680},{"$f":"D819*2*0.4","v":27040},30440,33800,36520,39240,41920,44640,592,634,761,879,981,1082]
["Sierra","Sierra45% AMI",{"$f":"C819*2*0.45","v":26640},{"$f":"D819*2*0.45","v":30420},34245,38025,41085,44145,47160,50220,666,713,856,988,1103,1217]
["Sierra","Sierra50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":29600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":33800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":38050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":42250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":45650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":49050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":52400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":55800},{"$f":"TRUNC(C819/12*0.3)","v":740},{"$f":"TRUNC((C819+D819)/2/12*0.3)","v":792},{"$f":"TRUNC((E819)/12*0.3)","v":951},{"$f":"TRUNC(((F819+G819)/2)/12*0.3)","v":1098},{"$f":"TRUNC(H819/12*0.3)","v":1226},{"$f":"TRUNC(((I819+J819)/2)/12*0.3)","v":1352}]
["Sierra","Sierra55% AMI",{"$f":"C819*2*0.55","v":32560.000000000004},{"$f":"D819*2*0.55","v":37180},41855,46475.000000000007,50215.000000000007,53955.000000000007,57640.000000000007,61380.000000000007,{"$f":"TRUNC(C820/12*0.3)","v":814},{"$f":"TRUNC((C820+D820)/2/12*0.3)","v":871},{"$f":"TRUNC((E820)/12*0.3)","v":1046},{"$f":"TRUNC(((F820+G820)/2)/12*0.3)","v":1208},{"$f":"TRUNC(H820/12*0.3)","v":1348},{"$f":"TRUNC(((I820+J820)/2)/12*0.3)","v":1487}]
["Sierra","Sierra60% AMI",{"$f":"C819*2*0.6","v":35520},{"$f":"D819*2*0.6","v":40560},45660,50700,54780,58860,62880,66960,888,951,1141,1318,1471,1623]
["Sierra","Sierra65% AMI",{"$f":"C819*2*0.65","v":38480},{"$f":"D819*2*0.65","v":43940},49465,54925,59345,63765,68120,72540,962,1030,1236,1428,1594,1758]
["Sierra","Sierra70% AMI",{"$f":"C819*2*0.7","v":41440},{"$f":"D819*2*0.7","v":47320},53270,59149.999999999993,63909.999999999993,68670,73360,78120,1036,1109,1331,1538,1716,1893]
["Sierra","Sierra75% AMI",{"$f":"C819*2*0.75","v":44400},{"$f":"D819*2*0.75","v":50700},57075,63375,68475,73575,78600,83700,1110,1188,1426,1648,1839,2028]
["Sierra","Sierra80% AMI",{"$f":"C819*2*0.8","v":47360},{"$f":"D819*2*0.8","v":54080},60880,67600,73040,78480,83840,89280,1184,1268,1522,1758,1962,2164]
["Sierra","Sierra90% AMI",{"$f":"C819*2*0.9","v":53280},{"$f":"D819*2*0.9","v":60840},68490,76050,82170,88290,94320,100440,1332,1426,1712,1977,2207,2434]
["Sierra","Sierra100% AMI",{"$f":"C819*2","v":59200},{"$f":"D819*2","v":67600},76100,84500,91300,98100,104800,111600,{"$f":"K819*2","v":1480},{"$f":"L819*2","v":1584},1902,2196,2452,2704]
["Sierra","Sierra110% AMI",{"$f":"C819*2*1.1","v":65120.000000000007},{"$f":"D819*2*1.1","v":74360},83710,92950.000000000015,100430.00000000001,107910.00000000001,115280.00000000001,122760.00000000001,{"$f":"TRUNC(C828/12*0.3)","v":1628},{"$f":"TRUNC((C828+D828)/2/12*0.3)","v":1743},{"$f":"TRUNC((E828)/12*0.3)","v":2092},{"$f":"TRUNC(((F828+G828)/2)/12*0.3)","v":2417},{"$f":"TRUNC(H828/12*0.3)","v":2697},{"$f":"TRUNC(((I828+J828)/2)/12*0.3)","v":2975}]
["Sierra","Sierra120% AMI",{"$f":"C819*2*1.2","v":71040},{"$f":"D819*2*1.2","v":81120},91320,101400,109560,117720,125760,133920,1776,1902,2283,2637,2943,3246]
["Siskiyou","Siskiyou15% AMI",{"$f":"C837*2*0.15","v":7320},{"$f":"D837*2*0.15","v":8370},{"$f":"E837*2*0.15","v":9420},{"$f":"F837*2*0.15","v":10455},{"$f":"G837*2*0.15","v":11295},{"$f":"H837*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Siskiyou","Siskiyou20% AMI",{"$f":"C837*2*0.2","v":9760},{"$f":"D837*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Siskiyou","Siskiyou25% AMI",{"$f":"C837*2*0.25","v":12200},{"$f":"D837*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Siskiyou","Siskiyou30% AMI",{"$f":"C837*2*0.3","v":14640},{"$f":"D837*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Siskiyou","Siskiyou35% AMI",{"$f":"C837*2*0.35","v":17080},{"$f":"D837*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Siskiyou","Siskiyou40% AMI",{"$f":"C837*2*0.4","v":19520},{"$f":"D837*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Siskiyou","Siskiyou45% AMI",{"$f":"C837*2*0.45","v":21960},{"$f":"D837*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Siskiyou","Siskiyou50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C837/12*0.3)","v":610},{"$f":"TRUNC((C837+D837)/2/12*0.3)","v":653},{"$f":"TRUNC((E837)/12*0.3)","v":785},{"$f":"TRUNC(((F837+G837)/2)/12*0.3)","v":906},{"$f":"TRUNC(H837/12*0.3)","v":1011},{"$f":"TRUNC(((I837+J837)/2)/12*0.3)","v":1116}]
["Siskiyou","Siskiyou55% AMI",{"$f":"C837*2*0.55","v":26840.000000000004},{"$f":"D837*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C838/12*0.3)","v":671},{"$f":"TRUNC((C838+D838)/2/12*0.3)","v":719},{"$f":"TRUNC((E838)/12*0.3)","v":863},{"$f":"TRUNC(((F838+G838)/2)/12*0.3)","v":996},{"$f":"TRUNC(H838/12*0.3)","v":1112},{"$f":"TRUNC(((I838+J838)/2)/12*0.3)","v":1227}]
["Siskiyou","Siskiyou60% AMI",{"$f":"C837*2*0.6","v":29280},{"$f":"D837*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Siskiyou","Siskiyou65% AMI",{"$f":"C837*2*0.65","v":31720},{"$f":"D837*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Siskiyou","Siskiyou70% AMI",{"$f":"C837*2*0.7","v":34160},{"$f":"D837*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Siskiyou","Siskiyou75% AMI",{"$f":"C837*2*0.75","v":36600},{"$f":"D837*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Siskiyou","Siskiyou80% AMI",{"$f":"C837*2*0.8","v":39040},{"$f":"D837*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Siskiyou","Siskiyou90% AMI",{"$f":"C837*2*0.9","v":43920},{"$f":"D837*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Siskiyou","Siskiyou100% AMI",{"$f":"C837*2","v":48800},{"$f":"D837*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K837*2","v":1220},{"$f":"L837*2","v":1306},1570,1812,2022,2232]
["Siskiyou","Siskiyou110% AMI",{"$f":"C837*2*1.1","v":53680.000000000007},{"$f":"D837*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C846/12*0.3)","v":1342},{"$f":"TRUNC((C846+D846)/2/12*0.3)","v":1438},{"$f":"TRUNC((E846)/12*0.3)","v":1727},{"$f":"TRUNC(((F846+G846)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H846/12*0.3)","v":2224},{"$f":"TRUNC(((I846+J846)/2)/12*0.3)","v":2455}]
["Siskiyou","Siskiyou120% AMI",{"$f":"C837*2*1.2","v":58560},{"$f":"D837*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Solano","Solano15% AMI",{"$f":"C855*2*0.15","v":10200},{"$f":"D855*2*0.15","v":11655},{"$f":"E855*2*0.15","v":13110},{"$f":"F855*2*0.15","v":14565},{"$f":"G855*2*0.15","v":15735},{"$f":"H855*2*0.15","v":16905},18075,19230,255,273,327,378,422,466]
["Solano","Solano20% AMI",{"$f":"C855*2*0.2","v":13600},{"$f":"D855*2*0.2","v":15540},17480,19420,20980,22540,24100,25640,340,364,437,505,563,621]
["Solano","Solano25% AMI",{"$f":"C855*2*0.25","v":17000},{"$f":"D855*2*0.25","v":19425},21850,24275,26225,28175,30125,32050,425,455,546,631,704,777]
["Solano","Solano30% AMI",{"$f":"C855*2*0.3","v":20400},{"$f":"D855*2*0.3","v":23310},26220,29130,31470,33810,36150,38460,510,546,655,757,845,932]
["Solano","Solano35% AMI",{"$f":"C855*2*0.35","v":23800},{"$f":"D855*2*0.35","v":27195},30589.999999999996,33985,36715,39445,42175,44870,595,637,764,883,986,1088]
["Solano","Solano40% AMI",{"$f":"C855*2*0.4","v":27200},{"$f":"D855*2*0.4","v":31080},34960,38840,41960,45080,48200,51280,680,728,874,1010,1127,1243]
["Solano","Solano45% AMI",{"$f":"C855*2*0.45","v":30600},{"$f":"D855*2*0.45","v":34965},39330,43695,47205,50715,54225,57690,765,819,983,1136,1267,1398]
["Solano","Solano50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":38850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":43700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":48550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":52450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":56350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":60250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":64100},{"$f":"TRUNC(C855/12*0.3)","v":850},{"$f":"TRUNC((C855+D855)/2/12*0.3)","v":910},{"$f":"TRUNC((E855)/12*0.3)","v":1092},{"$f":"TRUNC(((F855+G855)/2)/12*0.3)","v":1262},{"$f":"TRUNC(H855/12*0.3)","v":1408},{"$f":"TRUNC(((I855+J855)/2)/12*0.3)","v":1554}]
["Solano","Solano55% AMI",{"$f":"C855*2*0.55","v":37400},{"$f":"D855*2*0.55","v":42735},48070.000000000007,53405.000000000007,57695.000000000007,61985.000000000007,66275,70510,{"$f":"TRUNC(C856/12*0.3)","v":935},{"$f":"TRUNC((C856+D856)/2/12*0.3)","v":1001},{"$f":"TRUNC((E856)/12*0.3)","v":1201},{"$f":"TRUNC(((F856+G856)/2)/12*0.3)","v":1388},{"$f":"TRUNC(H856/12*0.3)","v":1549},{"$f":"TRUNC(((I856+J856)/2)/12*0.3)","v":1709}]
["Solano","Solano60% AMI",{"$f":"C855*2*0.6","v":40800},{"$f":"D855*2*0.6","v":46620},52440,58260,62940,67620,72300,76920,1020,1092,1311,1515,1690,1865]
["Solano","Solano65% AMI",{"$f":"C855*2*0.65","v":44200},{"$f":"D855*2*0.65","v":50505},56810,63115,68185,73255,78325,83330,1105,1183,1420,1641,1831,2020]
["Solano","Solano70% AMI",{"$f":"C855*2*0.7","v":47600},{"$f":"D855*2*0.7","v":54390},61179.999999999993,67970,73430,78890,84350,89740,1190,1274,1529,1767,1972,2176]
["Solano","Solano75% AMI",{"$f":"C855*2*0.75","v":51000},{"$f":"D855*2*0.75","v":58275},65550,72825,78675,84525,90375,96150,1275,1365,1638,1893,2113,2331]
["Solano","Solano80% AMI",{"$f":"C855*2*0.8","v":54400},{"$f":"D855*2*0.8","v":62160},69920,77680,83920,90160,96400,102560,1360,1457,1748,2020,2254,2487]
["Solano","Solano90% AMI",{"$f":"C855*2*0.9","v":61200},{"$f":"D855*2*0.9","v":69930},78660,87390,94410,101430,108450,115380,1530,1639,1966,2272,2535,2797]
["Solano","Solano100% AMI",{"$f":"C855*2","v":68000},{"$f":"D855*2","v":77700},87400,97100,104900,112700,120500,128200,{"$f":"K855*2","v":1700},{"$f":"L855*2","v":1820},2184,2524,2816,3108]
["Solano","Solano110% AMI",{"$f":"C855*2*1.1","v":74800},{"$f":"D855*2*1.1","v":85470},96140.000000000015,106810.00000000001,115390.00000000001,123970.00000000001,132550,141020,{"$f":"TRUNC(C864/12*0.3)","v":1870},{"$f":"TRUNC((C864+D864)/2/12*0.3)","v":2003},{"$f":"TRUNC((E864)/12*0.3)","v":2403},{"$f":"TRUNC(((F864+G864)/2)/12*0.3)","v":2777},{"$f":"TRUNC(H864/12*0.3)","v":3099},{"$f":"TRUNC(((I864+J864)/2)/12*0.3)","v":3419}]
["Solano","Solano120% AMI",{"$f":"C855*2*1.2","v":81600},{"$f":"D855*2*1.2","v":93240},104880,116520,125880,135240,144600,153840,2040,2185,2622,3030,3381,3730]
["Sonoma","Sonoma15% AMI",{"$f":"C873*2*0.15","v":12225},{"$f":"D873*2*0.15","v":13965},{"$f":"E873*2*0.15","v":15705},{"$f":"F873*2*0.15","v":17445},{"$f":"G873*2*0.15","v":18855},{"$f":"H873*2*0.15","v":20250},21645,23040,305,327,392,453,506,558]
["Sonoma","Sonoma20% AMI",{"$f":"C873*2*0.2","v":16300},{"$f":"D873*2*0.2","v":18620},20940,23260,25140,27000,28860,30720,407,436,523,605,675,744]
["Sonoma","Sonoma25% AMI",{"$f":"C873*2*0.25","v":20375},{"$f":"D873*2*0.25","v":23275},26175,29075,31425,33750,36075,38400,509,545,654,756,843,930]
["Sonoma","Sonoma30% AMI",{"$f":"C873*2*0.3","v":24450},{"$f":"D873*2*0.3","v":27930},31410,34890,37710,40500,43290,46080,611,654,785,907,1012,1117]
["Sonoma","Sonoma35% AMI",{"$f":"C873*2*0.35","v":28525},{"$f":"D873*2*0.35","v":32584.999999999996},36645,40705,43995,47250,50505,53760,713,763,916,1058,1181,1303]
["Sonoma","Sonoma40% AMI",{"$f":"C873*2*0.4","v":32600},{"$f":"D873*2*0.4","v":37240},41880,46520,50280,54000,57720,61440,815,873,1047,1210,1350,1489]
["Sonoma","Sonoma45% AMI",{"$f":"C873*2*0.45","v":36675},{"$f":"D873*2*0.45","v":41895},47115,52335,56565,60750,64935,69120,916,982,1177,1361,1518,1675]
["Sonoma","Sonoma50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":40750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":46550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":52350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":58150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":67500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":72150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":76800},{"$f":"TRUNC(C873/12*0.3)","v":1018},{"$f":"TRUNC((C873+D873)/2/12*0.3)","v":1091},{"$f":"TRUNC((E873)/12*0.3)","v":1308},{"$f":"TRUNC(((F873+G873)/2)/12*0.3)","v":1512},{"$f":"TRUNC(H873/12*0.3)","v":1687},{"$f":"TRUNC(((I873+J873)/2)/12*0.3)","v":1861}]
["Sonoma","Sonoma55% AMI",{"$f":"C873*2*0.55","v":44825},{"$f":"D873*2*0.55","v":51205.000000000007},57585.000000000007,63965.000000000007,69135,74250,79365,84480,{"$f":"TRUNC(C874/12*0.3)","v":1120},{"$f":"TRUNC((C874+D874)/2/12*0.3)","v":1200},{"$f":"TRUNC((E874)/12*0.3)","v":1439},{"$f":"TRUNC(((F874+G874)/2)/12*0.3)","v":1663},{"$f":"TRUNC(H874/12*0.3)","v":1856},{"$f":"TRUNC(((I874+J874)/2)/12*0.3)","v":2048}]
["Sonoma","Sonoma60% AMI",{"$f":"C873*2*0.6","v":48900},{"$f":"D873*2*0.6","v":55860},62820,69780,75420,81000,86580,92160,1222,1309,1570,1815,2025,2234]
["Sonoma","Sonoma65% AMI",{"$f":"C873*2*0.65","v":52975},{"$f":"D873*2*0.65","v":60515},68055,75595,81705,87750,93795,99840,1324,1418,1701,1966,2193,2420]
["Sonoma","Sonoma70% AMI",{"$f":"C873*2*0.7","v":57050},{"$f":"D873*2*0.7","v":65169.999999999993},73290,81410,87990,94500,101010,107520,1426,1527,1832,2117,2362,2606]
["Sonoma","Sonoma75% AMI",{"$f":"C873*2*0.75","v":61125},{"$f":"D873*2*0.75","v":69825},78525,87225,94275,101250,108225,115200,1528,1636,1963,2268,2531,2792]
["Sonoma","Sonoma80% AMI",{"$f":"C873*2*0.8","v":65200},{"$f":"D873*2*0.8","v":74480},83760,93040,100560,108000,115440,122880,1630,1746,2094,2420,2700,2979]
["Sonoma","Sonoma90% AMI",{"$f":"C873*2*0.9","v":73350},{"$f":"D873*2*0.9","v":83790},94230,104670,113130,121500,129870,138240,1833,1964,2355,2722,3037,3351]
["Sonoma","Sonoma100% AMI",{"$f":"C873*2","v":81500},{"$f":"D873*2","v":93100},104700,116300,125700,135000,144300,153600,{"$f":"K873*2","v":2036},{"$f":"L873*2","v":2182},2616,3024,3374,3722]
["Sonoma","Sonoma110% AMI",{"$f":"C873*2*1.1","v":89650},{"$f":"D873*2*1.1","v":102410.00000000001},115170.00000000001,127930.00000000001,138270,148500,158730,168960,{"$f":"TRUNC(C882/12*0.3)","v":2241},{"$f":"TRUNC((C882+D882)/2/12*0.3)","v":2400},{"$f":"TRUNC((E882)/12*0.3)","v":2879},{"$f":"TRUNC(((F882+G882)/2)/12*0.3)","v":3327},{"$f":"TRUNC(H882/12*0.3)","v":3712},{"$f":"TRUNC(((I882+J882)/2)/12*0.3)","v":4096}]
["Sonoma","Sonoma120% AMI",{"$f":"C873*2*1.2","v":97800},{"$f":"D873*2*1.2","v":111720},125640,139560,150840,162000,173160,184320,2445,2619,3141,3630,4050,4468]
["Stanislaus","Stanislaus15% AMI",{"$f":"C891*2*0.15","v":7500},{"$f":"D891*2*0.15","v":8565},{"$f":"E891*2*0.15","v":9630},{"$f":"F891*2*0.15","v":10695},{"$f":"G891*2*0.15","v":11565},{"$f":"H891*2*0.15","v":12420},13275,14130,187,200,240,278,310,342]
["Stanislaus","Stanislaus20% AMI",{"$f":"C891*2*0.2","v":10000},{"$f":"D891*2*0.2","v":11420},12840,14260,15420,16560,17700,18840,250,267,321,371,414,456]
["Stanislaus","Stanislaus25% AMI",{"$f":"C891*2*0.25","v":12500},{"$f":"D891*2*0.25","v":14275},16050,17825,19275,20700,22125,23550,312,334,401,463,517,570]
["Stanislaus","Stanislaus30% AMI",{"$f":"C891*2*0.3","v":15000},{"$f":"D891*2*0.3","v":17130},19260,21390,23130,24840,26550,28260,375,401,481,556,621,685]
["Stanislaus","Stanislaus35% AMI",{"$f":"C891*2*0.35","v":17500},{"$f":"D891*2*0.35","v":19985},22470,24955,26985,28979.999999999996,30974.999999999996,32970,437,468,561,649,724,799]
["Stanislaus","Stanislaus40% AMI",{"$f":"C891*2*0.4","v":20000},{"$f":"D891*2*0.4","v":22840},25680,28520,30840,33120,35400,37680,500,535,642,742,828,913]
["Stanislaus","Stanislaus45% AMI",{"$f":"C891*2*0.45","v":22500},{"$f":"D891*2*0.45","v":25695},28890,32085,34695,37260,39825,42390,562,602,722,834,931,1027]
["Stanislaus","Stanislaus50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":25000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":28550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":32100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":35650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":38550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":41400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":44250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":47100},{"$f":"TRUNC(C891/12*0.3)","v":625},{"$f":"TRUNC((C891+D891)/2/12*0.3)","v":669},{"$f":"TRUNC((E891)/12*0.3)","v":802},{"$f":"TRUNC(((F891+G891)/2)/12*0.3)","v":927},{"$f":"TRUNC(H891/12*0.3)","v":1035},{"$f":"TRUNC(((I891+J891)/2)/12*0.3)","v":1141}]
["Stanislaus","Stanislaus55% AMI",{"$f":"C891*2*0.55","v":27500.000000000004},{"$f":"D891*2*0.55","v":31405.000000000004},35310,39215,42405,45540.000000000007,48675.000000000007,51810.000000000007,{"$f":"TRUNC(C892/12*0.3)","v":687},{"$f":"TRUNC((C892+D892)/2/12*0.3)","v":736},{"$f":"TRUNC((E892)/12*0.3)","v":882},{"$f":"TRUNC(((F892+G892)/2)/12*0.3)","v":1020},{"$f":"TRUNC(H892/12*0.3)","v":1138},{"$f":"TRUNC(((I892+J892)/2)/12*0.3)","v":1256}]
["Stanislaus","Stanislaus60% AMI",{"$f":"C891*2*0.6","v":30000},{"$f":"D891*2*0.6","v":34260},38520,42780,46260,49680,53100,56520,750,803,963,1113,1242,1370]
["Stanislaus","Stanislaus65% AMI",{"$f":"C891*2*0.65","v":32500},{"$f":"D891*2*0.65","v":37115},41730,46345,50115,53820,57525,61230,812,870,1043,1205,1345,1484]
["Stanislaus","Stanislaus70% AMI",{"$f":"C891*2*0.7","v":35000},{"$f":"D891*2*0.7","v":39970},44940,49910,53970,57959.999999999993,61949.999999999993,65940,875,937,1123,1298,1449,1598]
["Stanislaus","Stanislaus75% AMI",{"$f":"C891*2*0.75","v":37500},{"$f":"D891*2*0.75","v":42825},48150,53475,57825,62100,66375,70650,937,1004,1203,1391,1552,1712]
["Stanislaus","Stanislaus80% AMI",{"$f":"C891*2*0.8","v":40000},{"$f":"D891*2*0.8","v":45680},51360,57040,61680,66240,70800,75360,1000,1071,1284,1484,1656,1827]
["Stanislaus","Stanislaus90% AMI",{"$f":"C891*2*0.9","v":45000},{"$f":"D891*2*0.9","v":51390},57780,64170,69390,74520,79650,84780,1125,1204,1444,1669,1863,2055]
["Stanislaus","Stanislaus100% AMI",{"$f":"C891*2","v":50000},{"$f":"D891*2","v":57100},64200,71300,77100,82800,88500,94200,{"$f":"K891*2","v":1250},{"$f":"L891*2","v":1338},1604,1854,2070,2282]
["Stanislaus","Stanislaus110% AMI",{"$f":"C891*2*1.1","v":55000.000000000007},{"$f":"D891*2*1.1","v":62810.000000000007},70620,78430,84810,91080.000000000015,97350.000000000015,103620.00000000001,{"$f":"TRUNC(C900/12*0.3)","v":1375},{"$f":"TRUNC((C900+D900)/2/12*0.3)","v":1472},{"$f":"TRUNC((E900)/12*0.3)","v":1765},{"$f":"TRUNC(((F900+G900)/2)/12*0.3)","v":2040},{"$f":"TRUNC(H900/12*0.3)","v":2277},{"$f":"TRUNC(((I900+J900)/2)/12*0.3)","v":2512}]
["Stanislaus","Stanislaus120% AMI",{"$f":"C891*2*1.2","v":60000},{"$f":"D891*2*1.2","v":68520},77040,85560,92520,99360,106200,113040,1500,1606,1926,2226,2484,2740]
["Sutter","Sutter15% AMI",{"$f":"C909*2*0.15","v":7320},{"$f":"D909*2*0.15","v":8370},{"$f":"E909*2*0.15","v":9420},{"$f":"F909*2*0.15","v":10455},{"$f":"G909*2*0.15","v":11295},{"$f":"H909*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Sutter","Sutter20% AMI",{"$f":"C909*2*0.2","v":9760},{"$f":"D909*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Sutter","Sutter25% AMI",{"$f":"C909*2*0.25","v":12200},{"$f":"D909*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Sutter","Sutter30% AMI",{"$f":"C909*2*0.3","v":14640},{"$f":"D909*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Sutter","Sutter35% AMI",{"$f":"C909*2*0.35","v":17080},{"$f":"D909*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Sutter","Sutter40% AMI",{"$f":"C909*2*0.4","v":19520},{"$f":"D909*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Sutter","Sutter45% AMI",{"$f":"C909*2*0.45","v":21960},{"$f":"D909*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Sutter","Sutter50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C909/12*0.3)","v":610},{"$f":"TRUNC((C909+D909)/2/12*0.3)","v":653},{"$f":"TRUNC((E909)/12*0.3)","v":785},{"$f":"TRUNC(((F909+G909)/2)/12*0.3)","v":906},{"$f":"TRUNC(H909/12*0.3)","v":1011},{"$f":"TRUNC(((I909+J909)/2)/12*0.3)","v":1116}]
["Sutter","Sutter55% AMI",{"$f":"C909*2*0.55","v":26840.000000000004},{"$f":"D909*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C910/12*0.3)","v":671},{"$f":"TRUNC((C910+D910)/2/12*0.3)","v":719},{"$f":"TRUNC((E910)/12*0.3)","v":863},{"$f":"TRUNC(((F910+G910)/2)/12*0.3)","v":996},{"$f":"TRUNC(H910/12*0.3)","v":1112},{"$f":"TRUNC(((I910+J910)/2)/12*0.3)","v":1227}]
["Sutter","Sutter60% AMI",{"$f":"C909*2*0.6","v":29280},{"$f":"D909*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Sutter","Sutter65% AMI",{"$f":"C909*2*0.65","v":31720},{"$f":"D909*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Sutter","Sutter70% AMI",{"$f":"C909*2*0.7","v":34160},{"$f":"D909*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Sutter","Sutter75% AMI",{"$f":"C909*2*0.75","v":36600},{"$f":"D909*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Sutter","Sutter80% AMI",{"$f":"C909*2*0.8","v":39040},{"$f":"D909*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Sutter","Sutter90% AMI",{"$f":"C909*2*0.9","v":43920},{"$f":"D909*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Sutter","Sutter100% AMI",{"$f":"C909*2","v":48800},{"$f":"D909*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K909*2","v":1220},{"$f":"L909*2","v":1306},1570,1812,2022,2232]
["Sutter","Sutter110% AMI",{"$f":"C909*2*1.1","v":53680.000000000007},{"$f":"D909*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C918/12*0.3)","v":1342},{"$f":"TRUNC((C918+D918)/2/12*0.3)","v":1438},{"$f":"TRUNC((E918)/12*0.3)","v":1727},{"$f":"TRUNC(((F918+G918)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H918/12*0.3)","v":2224},{"$f":"TRUNC(((I918+J918)/2)/12*0.3)","v":2455}]
["Sutter","Sutter120% AMI",{"$f":"C909*2*1.2","v":58560},{"$f":"D909*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tehama","Tehama15% AMI",{"$f":"C927*2*0.15","v":7320},{"$f":"D927*2*0.15","v":8370},{"$f":"E927*2*0.15","v":9420},{"$f":"F927*2*0.15","v":10455},{"$f":"G927*2*0.15","v":11295},{"$f":"H927*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Tehama","Tehama20% AMI",{"$f":"C927*2*0.2","v":9760},{"$f":"D927*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Tehama","Tehama25% AMI",{"$f":"C927*2*0.25","v":12200},{"$f":"D927*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Tehama","Tehama30% AMI",{"$f":"C927*2*0.3","v":14640},{"$f":"D927*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Tehama","Tehama35% AMI",{"$f":"C927*2*0.35","v":17080},{"$f":"D927*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Tehama","Tehama40% AMI",{"$f":"C927*2*0.4","v":19520},{"$f":"D927*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Tehama","Tehama45% AMI",{"$f":"C927*2*0.45","v":21960},{"$f":"D927*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Tehama","Tehama50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C927/12*0.3)","v":610},{"$f":"TRUNC((C927+D927)/2/12*0.3)","v":653},{"$f":"TRUNC((E927)/12*0.3)","v":785},{"$f":"TRUNC(((F927+G927)/2)/12*0.3)","v":906},{"$f":"TRUNC(H927/12*0.3)","v":1011},{"$f":"TRUNC(((I927+J927)/2)/12*0.3)","v":1116}]
["Tehama","Tehama55% AMI",{"$f":"C927*2*0.55","v":26840.000000000004},{"$f":"D927*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C928/12*0.3)","v":671},{"$f":"TRUNC((C928+D928)/2/12*0.3)","v":719},{"$f":"TRUNC((E928)/12*0.3)","v":863},{"$f":"TRUNC(((F928+G928)/2)/12*0.3)","v":996},{"$f":"TRUNC(H928/12*0.3)","v":1112},{"$f":"TRUNC(((I928+J928)/2)/12*0.3)","v":1227}]
["Tehama","Tehama60% AMI",{"$f":"C927*2*0.6","v":29280},{"$f":"D927*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Tehama","Tehama65% AMI",{"$f":"C927*2*0.65","v":31720},{"$f":"D927*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Tehama","Tehama70% AMI",{"$f":"C927*2*0.7","v":34160},{"$f":"D927*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Tehama","Tehama75% AMI",{"$f":"C927*2*0.75","v":36600},{"$f":"D927*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Tehama","Tehama80% AMI",{"$f":"C927*2*0.8","v":39040},{"$f":"D927*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Tehama","Tehama90% AMI",{"$f":"C927*2*0.9","v":43920},{"$f":"D927*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Tehama","Tehama100% AMI",{"$f":"C927*2","v":48800},{"$f":"D927*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K927*2","v":1220},{"$f":"L927*2","v":1306},1570,1812,2022,2232]
["Tehama","Tehama110% AMI",{"$f":"C927*2*1.1","v":53680.000000000007},{"$f":"D927*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C936/12*0.3)","v":1342},{"$f":"TRUNC((C936+D936)/2/12*0.3)","v":1438},{"$f":"TRUNC((E936)/12*0.3)","v":1727},{"$f":"TRUNC(((F936+G936)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H936/12*0.3)","v":2224},{"$f":"TRUNC(((I936+J936)/2)/12*0.3)","v":2455}]
["Tehama","Tehama120% AMI",{"$f":"C927*2*1.2","v":58560},{"$f":"D927*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Trinity","Trinity15% AMI",{"$f":"C945*2*0.15","v":7320},{"$f":"D945*2*0.15","v":8370},{"$f":"E945*2*0.15","v":9420},{"$f":"F945*2*0.15","v":10455},{"$f":"G945*2*0.15","v":11295},{"$f":"H945*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Trinity","Trinity20% AMI",{"$f":"C945*2*0.2","v":9760},{"$f":"D945*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Trinity","Trinity25% AMI",{"$f":"C945*2*0.25","v":12200},{"$f":"D945*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Trinity","Trinity30% AMI",{"$f":"C945*2*0.3","v":14640},{"$f":"D945*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Trinity","Trinity35% AMI",{"$f":"C945*2*0.35","v":17080},{"$f":"D945*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Trinity","Trinity40% AMI",{"$f":"C945*2*0.4","v":19520},{"$f":"D945*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Trinity","Trinity45% AMI",{"$f":"C945*2*0.45","v":21960},{"$f":"D945*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Trinity","Trinity50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C945/12*0.3)","v":610},{"$f":"TRUNC((C945+D945)/2/12*0.3)","v":653},{"$f":"TRUNC((E945)/12*0.3)","v":785},{"$f":"TRUNC(((F945+G945)/2)/12*0.3)","v":906},{"$f":"TRUNC(H945/12*0.3)","v":1011},{"$f":"TRUNC(((I945+J945)/2)/12*0.3)","v":1116}]
["Trinity","Trinity55% AMI",{"$f":"C945*2*0.55","v":26840.000000000004},{"$f":"D945*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C946/12*0.3)","v":671},{"$f":"TRUNC((C946+D946)/2/12*0.3)","v":719},{"$f":"TRUNC((E946)/12*0.3)","v":863},{"$f":"TRUNC(((F946+G946)/2)/12*0.3)","v":996},{"$f":"TRUNC(H946/12*0.3)","v":1112},{"$f":"TRUNC(((I946+J946)/2)/12*0.3)","v":1227}]
["Trinity","Trinity60% AMI",{"$f":"C945*2*0.6","v":29280},{"$f":"D945*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Trinity","Trinity65% AMI",{"$f":"C945*2*0.65","v":31720},{"$f":"D945*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Trinity","Trinity70% AMI",{"$f":"C945*2*0.7","v":34160},{"$f":"D945*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Trinity","Trinity75% AMI",{"$f":"C945*2*0.75","v":36600},{"$f":"D945*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Trinity","Trinity80% AMI",{"$f":"C945*2*0.8","v":39040},{"$f":"D945*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Trinity","Trinity90% AMI",{"$f":"C945*2*0.9","v":43920},{"$f":"D945*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Trinity","Trinity100% AMI",{"$f":"C945*2","v":48800},{"$f":"D945*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K945*2","v":1220},{"$f":"L945*2","v":1306},1570,1812,2022,2232]
["Trinity","Trinity110% AMI",{"$f":"C945*2*1.1","v":53680.000000000007},{"$f":"D945*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C954/12*0.3)","v":1342},{"$f":"TRUNC((C954+D954)/2/12*0.3)","v":1438},{"$f":"TRUNC((E954)/12*0.3)","v":1727},{"$f":"TRUNC(((F954+G954)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H954/12*0.3)","v":2224},{"$f":"TRUNC(((I954+J954)/2)/12*0.3)","v":2455}]
["Trinity","Trinity120% AMI",{"$f":"C945*2*1.2","v":58560},{"$f":"D945*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tulare","Tulare15% AMI",{"$f":"C963*2*0.15","v":7320},{"$f":"D963*2*0.15","v":8370},{"$f":"E963*2*0.15","v":9420},{"$f":"F963*2*0.15","v":10455},{"$f":"G963*2*0.15","v":11295},{"$f":"H963*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Tulare","Tulare20% AMI",{"$f":"C963*2*0.2","v":9760},{"$f":"D963*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Tulare","Tulare25% AMI",{"$f":"C963*2*0.25","v":12200},{"$f":"D963*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Tulare","Tulare30% AMI",{"$f":"C963*2*0.3","v":14640},{"$f":"D963*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Tulare","Tulare35% AMI",{"$f":"C963*2*0.35","v":17080},{"$f":"D963*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Tulare","Tulare40% AMI",{"$f":"C963*2*0.4","v":19520},{"$f":"D963*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Tulare","Tulare45% AMI",{"$f":"C963*2*0.45","v":21960},{"$f":"D963*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Tulare","Tulare50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C963/12*0.3)","v":610},{"$f":"TRUNC((C963+D963)/2/12*0.3)","v":653},{"$f":"TRUNC((E963)/12*0.3)","v":785},{"$f":"TRUNC(((F963+G963)/2)/12*0.3)","v":906},{"$f":"TRUNC(H963/12*0.3)","v":1011},{"$f":"TRUNC(((I963+J963)/2)/12*0.3)","v":1116}]
["Tulare","Tulare55% AMI",{"$f":"C963*2*0.55","v":26840.000000000004},{"$f":"D963*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C964/12*0.3)","v":671},{"$f":"TRUNC((C964+D964)/2/12*0.3)","v":719},{"$f":"TRUNC((E964)/12*0.3)","v":863},{"$f":"TRUNC(((F964+G964)/2)/12*0.3)","v":996},{"$f":"TRUNC(H964/12*0.3)","v":1112},{"$f":"TRUNC(((I964+J964)/2)/12*0.3)","v":1227}]
["Tulare","Tulare60% AMI",{"$f":"C963*2*0.6","v":29280},{"$f":"D963*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Tulare","Tulare65% AMI",{"$f":"C963*2*0.65","v":31720},{"$f":"D963*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Tulare","Tulare70% AMI",{"$f":"C963*2*0.7","v":34160},{"$f":"D963*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Tulare","Tulare75% AMI",{"$f":"C963*2*0.75","v":36600},{"$f":"D963*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Tulare","Tulare80% AMI",{"$f":"C963*2*0.8","v":39040},{"$f":"D963*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Tulare","Tulare90% AMI",{"$f":"C963*2*0.9","v":43920},{"$f":"D963*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Tulare","Tulare100% AMI",{"$f":"C963*2","v":48800},{"$f":"D963*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K963*2","v":1220},{"$f":"L963*2","v":1306},1570,1812,2022,2232]
["Tulare","Tulare110% AMI",{"$f":"C963*2*1.1","v":53680.000000000007},{"$f":"D963*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C972/12*0.3)","v":1342},{"$f":"TRUNC((C972+D972)/2/12*0.3)","v":1438},{"$f":"TRUNC((E972)/12*0.3)","v":1727},{"$f":"TRUNC(((F972+G972)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H972/12*0.3)","v":2224},{"$f":"TRUNC(((I972+J972)/2)/12*0.3)","v":2455}]
["Tulare","Tulare120% AMI",{"$f":"C963*2*1.2","v":58560},{"$f":"D963*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]
["Tuolumne","Tuolumne15% AMI",{"$f":"C981*2*0.15","v":7815},{"$f":"D981*2*0.15","v":8940},{"$f":"E981*2*0.15","v":10050},{"$f":"F981*2*0.15","v":11160},{"$f":"G981*2*0.15","v":12060},{"$f":"H981*2*0.15","v":12960},13845,14745,195,209,251,290,324,357]
["Tuolumne","Tuolumne20% AMI",{"$f":"C981*2*0.2","v":10420},{"$f":"D981*2*0.2","v":11920},13400,14880,16080,17280,18460,19660,260,279,335,387,432,476]
["Tuolumne","Tuolumne25% AMI",{"$f":"C981*2*0.25","v":13025},{"$f":"D981*2*0.25","v":14900},16750,18600,20100,21600,23075,24575,325,349,418,483,540,595]
["Tuolumne","Tuolumne30% AMI",{"$f":"C981*2*0.3","v":15630},{"$f":"D981*2*0.3","v":17880},20100,22320,24120,25920,27690,29490,390,418,502,580,648,714]
["Tuolumne","Tuolumne35% AMI",{"$f":"C981*2*0.35","v":18235},{"$f":"D981*2*0.35","v":20860},23450,26040,28140,30239.999999999996,32304.999999999996,34405,455,488,586,677,756,833]
["Tuolumne","Tuolumne40% AMI",{"$f":"C981*2*0.4","v":20840},{"$f":"D981*2*0.4","v":23840},26800,29760,32160,34560,36920,39320,521,558,670,774,864,953]
["Tuolumne","Tuolumne45% AMI",{"$f":"C981*2*0.45","v":23445},{"$f":"D981*2*0.45","v":26820},30150,33480,36180,38880,41535,44235,586,628,753,870,972,1072]
["Tuolumne","Tuolumne50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":26050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":29800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":33500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":37200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":40200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":43200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":46150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":49150},{"$f":"TRUNC(C981/12*0.3)","v":651},{"$f":"TRUNC((C981+D981)/2/12*0.3)","v":698},{"$f":"TRUNC((E981)/12*0.3)","v":837},{"$f":"TRUNC(((F981+G981)/2)/12*0.3)","v":967},{"$f":"TRUNC(H981/12*0.3)","v":1080},{"$f":"TRUNC(((I981+J981)/2)/12*0.3)","v":1191}]
["Tuolumne","Tuolumne55% AMI",{"$f":"C981*2*0.55","v":28655.000000000004},{"$f":"D981*2*0.55","v":32780},36850,40920,44220,47520.000000000007,50765.000000000007,54065.000000000007,{"$f":"TRUNC(C982/12*0.3)","v":716},{"$f":"TRUNC((C982+D982)/2/12*0.3)","v":767},{"$f":"TRUNC((E982)/12*0.3)","v":921},{"$f":"TRUNC(((F982+G982)/2)/12*0.3)","v":1064},{"$f":"TRUNC(H982/12*0.3)","v":1188},{"$f":"TRUNC(((I982+J982)/2)/12*0.3)","v":1310}]
["Tuolumne","Tuolumne60% AMI",{"$f":"C981*2*0.6","v":31260},{"$f":"D981*2*0.6","v":35760},40200,44640,48240,51840,55380,58980,781,837,1005,1161,1296,1429]
["Tuolumne","Tuolumne65% AMI",{"$f":"C981*2*0.65","v":33865},{"$f":"D981*2*0.65","v":38740},43550,48360,52260,56160,59995,63895,846,907,1088,1257,1404,1548]
["Tuolumne","Tuolumne70% AMI",{"$f":"C981*2*0.7","v":36470},{"$f":"D981*2*0.7","v":41720},46900,52080,56280,60479.999999999993,64609.999999999993,68810,911,977,1172,1354,1512,1667]
["Tuolumne","Tuolumne75% AMI",{"$f":"C981*2*0.75","v":39075},{"$f":"D981*2*0.75","v":44700},50250,55800,60300,64800,69225,73725,976,1047,1256,1451,1620,1786]
["Tuolumne","Tuolumne80% AMI",{"$f":"C981*2*0.8","v":41680},{"$f":"D981*2*0.8","v":47680},53600,59520,64320,69120,73840,78640,1042,1117,1340,1548,1728,1906]
["Tuolumne","Tuolumne90% AMI",{"$f":"C981*2*0.9","v":46890},{"$f":"D981*2*0.9","v":53640},60300,66960,72360,77760,83070,88470,1172,1256,1507,1741,1944,2144]
["Tuolumne","Tuolumne100% AMI",{"$f":"C981*2","v":52100},{"$f":"D981*2","v":59600},67000,74400,80400,86400,92300,98300,{"$f":"K981*2","v":1302},{"$f":"L981*2","v":1396},1674,1934,2160,2382]
["Tuolumne","Tuolumne110% AMI",{"$f":"C981*2*1.1","v":57310.000000000007},{"$f":"D981*2*1.1","v":65560},73700,81840,88440,95040.000000000015,101530.00000000001,108130.00000000001,{"$f":"TRUNC(C990/12*0.3)","v":1432},{"$f":"TRUNC((C990+D990)/2/12*0.3)","v":1535},{"$f":"TRUNC((E990)/12*0.3)","v":1842},{"$f":"TRUNC(((F990+G990)/2)/12*0.3)","v":2128},{"$f":"TRUNC(H990/12*0.3)","v":2376},{"$f":"TRUNC(((I990+J990)/2)/12*0.3)","v":2620}]
["Tuolumne","Tuolumne120% AMI",{"$f":"C981*2*1.2","v":62520},{"$f":"D981*2*1.2","v":71520},80400,89280,96480,103680,110760,117960,1563,1675,2010,2322,2592,2859]
["Ventura","Ventura15% AMI",{"$f":"C999*2*0.15","v":11775},{"$f":"D999*2*0.15","v":13455},{"$f":"E999*2*0.15","v":15135},{"$f":"F999*2*0.15","v":16815},{"$f":"G999*2*0.15","v":18165},{"$f":"H999*2*0.15","v":19515},20865,22200,294,315,378,437,487,538]
["Ventura","Ventura20% AMI",{"$f":"C999*2*0.2","v":15700},{"$f":"D999*2*0.2","v":17940},20180,22420,24220,26020,27820,29600,392,420,504,583,650,717]
["Ventura","Ventura25% AMI",{"$f":"C999*2*0.25","v":19625},{"$f":"D999*2*0.25","v":22425},25225,28025,30275,32525,34775,37000,490,525,630,728,813,897]
["Ventura","Ventura30% AMI",{"$f":"C999*2*0.3","v":23550},{"$f":"D999*2*0.3","v":26910},30270,33630,36330,39030,41730,44400,588,630,756,874,975,1076]
["Ventura","Ventura35% AMI",{"$f":"C999*2*0.35","v":27475},{"$f":"D999*2*0.35","v":31394.999999999996},35315,39235,42385,45535,48685,51800,686,735,882,1020,1138,1256]
["Ventura","Ventura40% AMI",{"$f":"C999*2*0.4","v":31400},{"$f":"D999*2*0.4","v":35880},40360,44840,48440,52040,55640,59200,785,841,1009,1166,1301,1435]
["Ventura","Ventura45% AMI",{"$f":"C999*2*0.45","v":35325},{"$f":"D999*2*0.45","v":40365},45405,50445,54495,58545,62595,66600,883,946,1135,1311,1463,1614]
["Ventura","Ventura50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":39250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":44850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":50450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":56050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":60550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":65050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":69550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":74000},{"$f":"TRUNC(C999/12*0.3)","v":981},{"$f":"TRUNC((C999+D999)/2/12*0.3)","v":1051},{"$f":"TRUNC((E999)/12*0.3)","v":1261},{"$f":"TRUNC(((F999+G999)/2)/12*0.3)","v":1457},{"$f":"TRUNC(H999/12*0.3)","v":1626},{"$f":"TRUNC(((I999+J999)/2)/12*0.3)","v":1794}]
["Ventura","Ventura55% AMI",{"$f":"C999*2*0.55","v":43175},{"$f":"D999*2*0.55","v":49335.000000000007},55495.000000000007,61655.000000000007,66605,71555,76505,81400,{"$f":"TRUNC(C1000/12*0.3)","v":1079},{"$f":"TRUNC((C1000+D1000)/2/12*0.3)","v":1156},{"$f":"TRUNC((E1000)/12*0.3)","v":1387},{"$f":"TRUNC(((F1000+G1000)/2)/12*0.3)","v":1603},{"$f":"TRUNC(H1000/12*0.3)","v":1788},{"$f":"TRUNC(((I1000+J1000)/2)/12*0.3)","v":1973}]
["Ventura","Ventura60% AMI",{"$f":"C999*2*0.6","v":47100},{"$f":"D999*2*0.6","v":53820},60540,67260,72660,78060,83460,88800,1177,1261,1513,1749,1951,2153]
["Ventura","Ventura65% AMI",{"$f":"C999*2*0.65","v":51025},{"$f":"D999*2*0.65","v":58305},65585,72865,78715,84565,90415,96200,1275,1366,1639,1894,2114,2332]
["Ventura","Ventura70% AMI",{"$f":"C999*2*0.7","v":54950},{"$f":"D999*2*0.7","v":62789.999999999993},70630,78470,84770,91070,97370,103600,1373,1471,1765,2040,2276,2512]
["Ventura","Ventura75% AMI",{"$f":"C999*2*0.75","v":58875},{"$f":"D999*2*0.75","v":67275},75675,84075,90825,97575,104325,111000,1471,1576,1891,2186,2439,2691]
["Ventura","Ventura80% AMI",{"$f":"C999*2*0.8","v":62800},{"$f":"D999*2*0.8","v":71760},80720,89680,96880,104080,111280,118400,1570,1682,2018,2332,2602,2871]
["Ventura","Ventura90% AMI",{"$f":"C999*2*0.9","v":70650},{"$f":"D999*2*0.9","v":80730},90810,100890,108990,117090,125190,133200,1766,1892,2270,2623,2927,3229]
["Ventura","Ventura100% AMI",{"$f":"C999*2","v":78500},{"$f":"D999*2","v":89700},100900,112100,121100,130100,139100,148000,{"$f":"K999*2","v":1962},{"$f":"L999*2","v":2102},2522,2914,3252,3588]
["Ventura","Ventura110% AMI",{"$f":"C999*2*1.1","v":86350},{"$f":"D999*2*1.1","v":98670.000000000015},110990.00000000001,123310.00000000001,133210,143110,153010,162800,{"$f":"TRUNC(C1008/12*0.3)","v":2158},{"$f":"TRUNC((C1008+D1008)/2/12*0.3)","v":2312},{"$f":"TRUNC((E1008)/12*0.3)","v":2774},{"$f":"TRUNC(((F1008+G1008)/2)/12*0.3)","v":3206},{"$f":"TRUNC(H1008/12*0.3)","v":3577},{"$f":"TRUNC(((I1008+J1008)/2)/12*0.3)","v":3947}]
["Ventura","Ventura120% AMI",{"$f":"C999*2*1.2","v":94200},{"$f":"D999*2*1.2","v":107640},121080,134520,145320,156120,166920,177600,2355,2523,3027,3498,3903,4306]
["Yolo","Yolo15% AMI",{"$f":"C1017*2*0.15","v":9315},{"$f":"D1017*2*0.15","v":10635},{"$f":"E1017*2*0.15","v":11970},{"$f":"F1017*2*0.15","v":13290},{"$f":"G1017*2*0.15","v":14355},{"$f":"H1017*2*0.15","v":15420},16485,17550,232,249,299,345,385,425]
["Yolo","Yolo20% AMI",{"$f":"C1017*2*0.2","v":12420},{"$f":"D1017*2*0.2","v":14180},15960,17720,19140,20560,21980,23400,310,332,399,460,514,567]
["Yolo","Yolo25% AMI",{"$f":"C1017*2*0.25","v":15525},{"$f":"D1017*2*0.25","v":17725},19950,22150,23925,25700,27475,29250,388,415,498,575,642,709]
["Yolo","Yolo30% AMI",{"$f":"C1017*2*0.3","v":18630},{"$f":"D1017*2*0.3","v":21270},23940,26580,28710,30840,32970,35100,465,498,598,691,771,850]
["Yolo","Yolo35% AMI",{"$f":"C1017*2*0.35","v":21735},{"$f":"D1017*2*0.35","v":24815},27930,31009.999999999996,33495,35980,38465,40950,543,581,698,806,899,992]
["Yolo","Yolo40% AMI",{"$f":"C1017*2*0.4","v":24840},{"$f":"D1017*2*0.4","v":28360},31920,35440,38280,41120,43960,46800,621,665,798,921,1028,1134]
["Yolo","Yolo45% AMI",{"$f":"C1017*2*0.45","v":27945},{"$f":"D1017*2*0.45","v":31905},35910,39870,43065,46260,49455,52650,698,748,897,1036,1156,1276]
["Yolo","Yolo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":35450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":39900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":44300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":47850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":51400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":54950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":58500},{"$f":"TRUNC(C1017/12*0.3)","v":776},{"$f":"TRUNC((C1017+D1017)/2/12*0.3)","v":831},{"$f":"TRUNC((E1017)/12*0.3)","v":997},{"$f":"TRUNC(((F1017+G1017)/2)/12*0.3)","v":1151},{"$f":"TRUNC(H1017/12*0.3)","v":1285},{"$f":"TRUNC(((I1017+J1017)/2)/12*0.3)","v":1418}]
["Yolo","Yolo55% AMI",{"$f":"C1017*2*0.55","v":34155},{"$f":"D1017*2*0.55","v":38995},43890,48730.000000000007,52635.000000000007,56540.000000000007,60445.000000000007,64350.000000000007,{"$f":"TRUNC(C1018/12*0.3)","v":853},{"$f":"TRUNC((C1018+D1018)/2/12*0.3)","v":914},{"$f":"TRUNC((E1018)/12*0.3)","v":1097},{"$f":"TRUNC(((F1018+G1018)/2)/12*0.3)","v":1267},{"$f":"TRUNC(H1018/12*0.3)","v":1413},{"$f":"TRUNC(((I1018+J1018)/2)/12*0.3)","v":1559}]
["Yolo","Yolo60% AMI",{"$f":"C1017*2*0.6","v":37260},{"$f":"D1017*2*0.6","v":42540},47880,53160,57420,61680,65940,70200,931,997,1197,1382,1542,1701]
["Yolo","Yolo65% AMI",{"$f":"C1017*2*0.65","v":40365},{"$f":"D1017*2*0.65","v":46085},51870,57590,62205,66820,71435,76050,1009,1080,1296,1497,1670,1843]
["Yolo","Yolo70% AMI",{"$f":"C1017*2*0.7","v":43470},{"$f":"D1017*2*0.7","v":49630},55860,62019.999999999993,66990,71960,76930,81900,1086,1163,1396,1612,1799,1985]
["Yolo","Yolo75% AMI",{"$f":"C1017*2*0.75","v":46575},{"$f":"D1017*2*0.75","v":53175},59850,66450,71775,77100,82425,87750,1164,1246,1496,1727,1927,2127]
["Yolo","Yolo80% AMI",{"$f":"C1017*2*0.8","v":49680},{"$f":"D1017*2*0.8","v":56720},63840,70880,76560,82240,87920,93600,1242,1330,1596,1843,2056,2269]
["Yolo","Yolo90% AMI",{"$f":"C1017*2*0.9","v":55890},{"$f":"D1017*2*0.9","v":63810},71820,79740,86130,92520,98910,105300,1397,1496,1795,2073,2313,2552]
["Yolo","Yolo100% AMI",{"$f":"C1017*2","v":62100},{"$f":"D1017*2","v":70900},79800,88600,95700,102800,109900,117000,{"$f":"K1017*2","v":1552},{"$f":"L1017*2","v":1662},1994,2302,2570,2836]
["Yolo","Yolo110% AMI",{"$f":"C1017*2*1.1","v":68310},{"$f":"D1017*2*1.1","v":77990},87780,97460.000000000015,105270.00000000001,113080.00000000001,120890.00000000001,128700.00000000001,{"$f":"TRUNC(C1026/12*0.3)","v":1707},{"$f":"TRUNC((C1026+D1026)/2/12*0.3)","v":1828},{"$f":"TRUNC((E1026)/12*0.3)","v":2194},{"$f":"TRUNC(((F1026+G1026)/2)/12*0.3)","v":2534},{"$f":"TRUNC(H1026/12*0.3)","v":2827},{"$f":"TRUNC(((I1026+J1026)/2)/12*0.3)","v":3119}]
["Yolo","Yolo120% AMI",{"$f":"C1017*2*1.2","v":74520},{"$f":"D1017*2*1.2","v":85080},95760,106320,114840,123360,131880,140400,1863,1995,2394,2764,3084,3403]
["Yuba","Yuba15% AMI",{"$f":"C1035*2*0.15","v":7320},{"$f":"D1035*2*0.15","v":8370},{"$f":"E1035*2*0.15","v":9420},{"$f":"F1035*2*0.15","v":10455},{"$f":"G1035*2*0.15","v":11295},{"$f":"H1035*2*0.15","v":12135},12975,13815,183,196,235,271,303,334]
["Yuba","Yuba20% AMI",{"$f":"C1035*2*0.2","v":9760},{"$f":"D1035*2*0.2","v":11160},12560,13940,15060,16180,17300,18420,244,261,314,362,404,446]
["Yuba","Yuba25% AMI",{"$f":"C1035*2*0.25","v":12200},{"$f":"D1035*2*0.25","v":13950},15700,17425,18825,20225,21625,23025,305,326,392,453,505,558]
["Yuba","Yuba30% AMI",{"$f":"C1035*2*0.3","v":14640},{"$f":"D1035*2*0.3","v":16740},18840,20910,22590,24270,25950,27630,366,392,471,543,606,669]
["Yuba","Yuba35% AMI",{"$f":"C1035*2*0.35","v":17080},{"$f":"D1035*2*0.35","v":19530},21980,24395,26355,28315,30274.999999999996,32234.999999999996,427,457,549,634,707,781]
["Yuba","Yuba40% AMI",{"$f":"C1035*2*0.4","v":19520},{"$f":"D1035*2*0.4","v":22320},25120,27880,30120,32360,34600,36840,488,523,628,725,809,893]
["Yuba","Yuba45% AMI",{"$f":"C1035*2*0.45","v":21960},{"$f":"D1035*2*0.45","v":25110},28260,31365,33885,36405,38925,41445,549,588,706,815,910,1004]
["Yuba","Yuba50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":24400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":31400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":34850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":37650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":40450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":43250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":46050},{"$f":"TRUNC(C1035/12*0.3)","v":610},{"$f":"TRUNC((C1035+D1035)/2/12*0.3)","v":653},{"$f":"TRUNC((E1035)/12*0.3)","v":785},{"$f":"TRUNC(((F1035+G1035)/2)/12*0.3)","v":906},{"$f":"TRUNC(H1035/12*0.3)","v":1011},{"$f":"TRUNC(((I1035+J1035)/2)/12*0.3)","v":1116}]
["Yuba","Yuba55% AMI",{"$f":"C1035*2*0.55","v":26840.000000000004},{"$f":"D1035*2*0.55","v":30690.000000000004},34540,38335,41415,44495,47575.000000000007,50655.000000000007,{"$f":"TRUNC(C1036/12*0.3)","v":671},{"$f":"TRUNC((C1036+D1036)/2/12*0.3)","v":719},{"$f":"TRUNC((E1036)/12*0.3)","v":863},{"$f":"TRUNC(((F1036+G1036)/2)/12*0.3)","v":996},{"$f":"TRUNC(H1036/12*0.3)","v":1112},{"$f":"TRUNC(((I1036+J1036)/2)/12*0.3)","v":1227}]
["Yuba","Yuba60% AMI",{"$f":"C1035*2*0.6","v":29280},{"$f":"D1035*2*0.6","v":33480},37680,41820,45180,48540,51900,55260,732,784,942,1087,1213,1339]
["Yuba","Yuba65% AMI",{"$f":"C1035*2*0.65","v":31720},{"$f":"D1035*2*0.65","v":36270},40820,45305,48945,52585,56225,59865,793,849,1020,1178,1314,1451]
["Yuba","Yuba70% AMI",{"$f":"C1035*2*0.7","v":34160},{"$f":"D1035*2*0.7","v":39060},43960,48790,52710,56630,60549.999999999993,64469.999999999993,854,915,1099,1268,1415,1562]
["Yuba","Yuba75% AMI",{"$f":"C1035*2*0.75","v":36600},{"$f":"D1035*2*0.75","v":41850},47100,52275,56475,60675,64875,69075,915,980,1177,1359,1516,1674]
["Yuba","Yuba80% AMI",{"$f":"C1035*2*0.8","v":39040},{"$f":"D1035*2*0.8","v":44640},50240,55760,60240,64720,69200,73680,976,1046,1256,1450,1618,1786]
["Yuba","Yuba90% AMI",{"$f":"C1035*2*0.9","v":43920},{"$f":"D1035*2*0.9","v":50220},56520,62730,67770,72810,77850,82890,1098,1176,1413,1631,1820,2009]
["Yuba","Yuba100% AMI",{"$f":"C1035*2","v":48800},{"$f":"D1035*2","v":55800},62800,69700,75300,80900,86500,92100,{"$f":"K1035*2","v":1220},{"$f":"L1035*2","v":1306},1570,1812,2022,2232]
["Yuba","Yuba110% AMI",{"$f":"C1035*2*1.1","v":53680.000000000007},{"$f":"D1035*2*1.1","v":61380.000000000007},69080,76670,82830,88990,95150.000000000015,101310.00000000001,{"$f":"TRUNC(C1044/12*0.3)","v":1342},{"$f":"TRUNC((C1044+D1044)/2/12*0.3)","v":1438},{"$f":"TRUNC((E1044)/12*0.3)","v":1727},{"$f":"TRUNC(((F1044+G1044)/2)/12*0.3)","v":1993},{"$f":"TRUNC(H1044/12*0.3)","v":2224},{"$f":"TRUNC(((I1044+J1044)/2)/12*0.3)","v":2455}]
["Yuba","Yuba120% AMI",{"$f":"C1035*2*1.2","v":58560},{"$f":"D1035*2*1.2","v":66960},75360,83640,90360,97080,103800,110520,1464,1569,1884,2175,2427,2679]

{"sheet":"Dropdowns","index":18,"n_rows":58,"n_cols":14,"rows_kept":58,"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"]