{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Mapping","MHP Cover Page","Instructions","Project Overview","Dropdowns","Document Checklist","Contact List","Entity Org Docs","Dev Sources","Dev Budget & S&U","9 Loan Limits","Loan Limits","Income Limits","Max Loan & Unit Mix","Rents ","Subsidies","Operating Budget ","Reserves Calculator","Cash Flow","Scoring","S1 - Supportive Services Plan","S2 - Supportive Services Costs","S3 - Supportive Housig Exp","S4 -Special Needs Exp","S5 - Supportive Services Verif","At High Risk Req","Local & Enviro Verification","High Cost Verification","Dev Fee 2021","Sponsor Certification","Application Support"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":10,"defined_names":2594,"comments":19,"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":"Mapping","index":0,"n_rows":3,"n_cols":479,"rows_kept":3,"cut":false,"hidden":true,"merged":[[0,472,0,475],[0,476,0,478],[0,289,0,306],[0,307,0,337],[0,338,0,361],[0,362,0,369],[0,371,0,414],[0,415,0,465],[0,0,0,86],[0,87,0,253],[0,254,0,284],[0,286,0,288],[0,466,0,471]]}
["PROJECT OVERVIEW ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTACT LIST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEV SOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEV BUDGET",null,null,"MAX LOAN & UNIT MIX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBDIDIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATING BUDGET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESERVES",null,null,null,null,null,null,null,"CASH FLOW","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,null,null,null,null,null,null,null,null,"S1 SUPPORTIVE SERVICES PLAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2 SUPPORTIVE SERVICES COSTS",null,null,null,null,null,"HIGH COST VERIFICATION",null,null,null,"DEVELOPER FEE CALCULATOR"]
["FAAST#","FUNDS REQUESTED","SUPP ASSISTANCE Non Tax Credit","SPONSOR APPLIED?","HYBRID","Project Name","Project DEV Type","Project Address","Project City","Project Zip","Geographic","COUNTY","APN 1","APN 2","APN 3","APN 4","APN 5","APN 6","APN 7","APN 8","APN 9","Census Tract 1","Census  Tract 2","Census Tract 3","Census Tract 4","Census  Tract 5","Census Tract 6","Census Tract 7","Census Tract 8","Census Tract 9","Project site area","Units Per acre","Age Restrictions","Special Facility Type","Tenure Type","Relocation Required","Commercial Space","Rental Subsidy","Operating Subsidy","HUD-811 Project","Demolition Required","Type of Tax Credit","Is the Project a scattered site housing project?","Project Type 1","Project Type 2","Project Type 3","Project Type 4","Project Type 5","Is Project in a Rural Area?","If Rural / Method","TCAC Opportunity Area","Is Project located in a High or Highest Resource Area","Opportunity Area Map Tract ID #:","Opportunity Area Map Category: ","Sponsor cert BIPOC or BIPOC project?","Sponsor cert Structural Inequities","Sponsor or allfilate site control","Type of Site Control","Date of Site Control","Ground Lease Planned","Ground Lease annual payment","Total # of units Existing","Total # of units Proposed","Total # of buildings existing","Total # of Buildings proposed","SQ FT residential units","SQ FT Community Room","SQ FT Leasing Office","SQ FT Additoinal Storage","SQ FT Maintenance SHOP","SQ FT Childcare center","SQ FT Service Area","SQ FT Service Office","SQ FT (Other)","Total Residential SF","Grand Total Parking Spaces","Comm SQ FT Commerical area","Comm SQ FT Offices","Comm SQ FT Childcare center","Comm SQ FT Storage space","Comm SQ FT (Other)","Total Comm SQ FT","Annual Laundry income","Annual Parking Income","Annual Comm Parking income","Total income other leased spaces","Trigger State relocation","Congress person #1","Congress Person #1 Dist #","Congress Person #2","Congress Person #2 Dist #","Congress Person #3","Congress Person #3 District #","Congress Person #4","Congress Peson #4 Distrcit #","State Senator #1","State Senator  #1 Dist #","State Senator #2","State Senator #2 Dist #","State Senator #3","State Senator #3 Dist #","State Senator #4","State Senator #4 Dist #","State Assembly #1","State Assembly #1 Dist #","State Assembly #2","State Assembly #2 Dist #","State Assembly #3","State Assembly #3 Dist #","State Assembly #4","State Assembly #4 Dist #","Sponsor #1 Entity Name","Eligible Sponsor Type","Organization Type","(Sponsor #1) Address","(Sponsor #1)City ","(Sponsor #1)State ","(Sponsor #1)Zip","(Sponsor #1)Auth_Rep_Name","(Sponsor#1)Auth_Rep_Title","(Sponsor #1)Auth_Rep_Email","(Sponsor #1)Auth_Rep_Phone ","(SPonsor #1)Contact Name","(Sponsor #1)Contact_Title","(SPonsor #1)Contact_Email","(Sponsor #1)Contact_Phone","(SPonsor #1)Contact_Address","(SPonsor #1)Contact_City","(SPonsor #1)Contact_State ","(Sponsor #1)Contact_Zip","Sponsor #2 Entity Name","Eligibe Sponsor #2 Type","Organization #2 Type","(Sponsor #2) Address","(Sponsor #2)City ","(Sponsor #2)State ","(Sponsor #2)Zip","(Sponsor #2)Auth_Rep_Name","(Sponsor#2)Auth_Rep_Title","(Sponsor #2)Auth_Rep_Email","(Sponsor #2)Auth_Rep_Phone ","(SPonsor #2)Contact Name","(Sponsor #2)Contact_Title","(SPonsor #2)Contact_Email","(Sponsor #2)Contact_Phone","(SPonsor #2)Contact_Address","(SPonsor #2)Contact_City","(SPonsor #2)Contact_State ","(Sponsor #2)Contact_Zip","JV # 1 Entity Name","(JV #1) Address","(JV #1)City ","(JV #1)State ","(JV #1)Zip","(JV #1)Auth_Rep_Name","(JV #1)Auth_Rep_Title","(JV #1)Auth_Rep_Email","(JV #1)Auth_Rep_Phone ","(JV #1)Contact Name","(JV#1)Contact_Title","(JV #1)Contact_Email","(JV #1)Contact_Phone","(JV #1)Contact_Address","(JV #1)Contact_City","(JV #1)Contact_State ","(JV #1)Contact_Zip","JV # 2Entity Name","(JV #2) Address","(JV #2)City ","(JV #2)State ","(JV #2)Zip","(JV #2)Auth_Rep_Name","(JV #2)Auth_Rep_Title","(JV #2)Auth_Rep_Email","(JV #2)Auth_Rep_Phone ","(JV #2)Contact Name","(JV#2)Contact_Title","(JV #2)Contact_Email","(JV #2)Contact_Phone","(JV #2)Contact_Address","(JV #2)Contact_City","(JV #2)Contact_State ","(JV #2)Contact_Zip","Owner /Borrower Entity Name","O/B  Address","O/B City ","O/B State ","O/B Zip","O/B Auth_Rep_Name","O/B Auth_Rep_Title","O/B Auth_Rep_Email","O/B Auth_Rep_Phone ","O/B Contact Name","O/B Contact_Title","O/B Contact_Email","O/B Contact_Phone","O/B Contact_Address","O/B Contact_City","O/B Contact_State ","O/B Contact_Zip","MGP #1 Entity Name","MGP #1 Organization Type","(MGP #1) Address","(MGP #1)City ","(MGP #1)State ","(MGP #1)Zip","(MGP #1)Auth_Rep_Name","(MGP #1)Auth_Rep_Title","(MGP #1)Auth_Rep_Email","(MGP #1)Auth_Rep_Phone ","(MGP #1)Contact Name","(MGP #1)Contact_Title","(MGP #1)Contact_Email","(MGP #1)Contact_Phone","(MGP #1)Contact_Address","(MGP #1)Contact_City","(MGP #1)Contact_State ","(MGP #1)Contact_Zip","AGP #1 LEGAL NAME","AGP #1 Organization Type","(AGP #1) Address","(AGP #1)City ","(AGP #1)State ","(AGP #1)Zip","(AGP #1)Auth_Rep_Name","(AGP #1)Auth_Rep_Title","(AGP #1)Auth_Rep_Email","(AGP #1)Auth_Rep_Phone ","(AGP #1)Contact Name","(AGP #1)Contact_Title","(AGP #1)Contact_Email","(AGP #1)Contact_Phone","(AGP #1)Contact_Address","(AGP #1)Contact_City","(AGP #1)Contact_State ","(AGP #1)Contact_Zip","(Administrative_General_Partner_#2)_Legal_Name","(AGP#2)Organization_Type","(AGP#2)Address","(AGP#2)City ","(AGP#2)State ","(AGP#2)Zip","(AGP#2) Auth_Rep_Name","(AGP#2)Auth_Rep_Title","(AGP#2)Authorized_Rep_Email","(AGP#2)Auth_Rep_Phone ","(AGP#2)Auth_Rep_Contact Name","(AGP#2)Auth_Rep_Title","(AGP#2)_Contact_Email","(AGP#2)_Contact_Phone","(AGP#2)_Contact_Address","(AGP#2)_Contact_City","(AGP#2)_Contact_Sate ","(AGP#2)_Contact_Zip"," Perm Source #1"," Perm Source #2"," Perm Source #3"," Perm Source #4"," Perm Source #5"," Perm Source #6"," Perm Source #7"," Perm Source #8"," Perm Source #9"," Perm Source #10"," Perm Source #11"," Perm Source #12"," Perm Source #13"," Perm Source #14"," Perm Source #1 AMT"," Perm Source #2 AMT"," Perm Source #3 AMT"," Perm Source #4 AMT"," Perm Source #5 AMT"," Perm Source #6 AMT"," Perm Source #7 AMT"," Perm Source #8 AMT"," Perm Source #9 AMT"," Perm Source #10 AMT"," Perm Source #11 AMT"," Perm Source #12 AMT"," Perm Source #13 AMT"," Perm Source #14 AMT","Tax Credit Equity","Type of Tax Credit","Perm Total Amt","Tax Credit Equity based on $ amount","Development Budget\nTOTAL PROJECT COST","Development Budget\nTOTAL RESIDENTIAL COST","Development Budget\nTOTAL COMMERCIAL COST","Rural Status","C - Total Units","D - Total MHP assisted Units","E - Speical Needs","F - Supp Housing","G - Total Other Restricted","H -  Other Special Needs","I - Other Supportive  Housing","K - # of other HCD assisted Units","L - Total Restricted Units","Q -  +3 Brrms","Q - + 2 Bedrms ","MHP per Restricted Unit Loan AMT","Perm Finance Fund Gap","Are all Restrcited 60% AMI or less","Shared Cost Calculator","Sponsor Requested loan Amount","Maximum allowable MHP loan","Subsidy Program name #1","Subsidy Program name #2"," #1 Subsidy Progam Name","#1 Subsidy Progam Component","#1 Subsidy currently in place","#1 Date Applicatoin submitted","#1 Date Award expected","#1 Contact Term","#1 expected 1st year Amt"," #2 Subsidy Progam Name","#2 Subsidy Progam Component","#2 Subsidy currently in place","#2 Date Applicatoin submitted","#2 Date Award expected","#2 Contact Term","#2 expected 1st year Amt"," #3 Subsidy Progam Name","#3 Subsidy Progam Component","#3  Subsidy currently in place","#3  Date Applicatoin submitted","#3  Date Award expected","#3  Contact Term","#3   expected 1st year Amt"," #4 Subsidy Progam Name","#4 Subsidy Progam Component","#4 Subsidy currently in place","#4  Date Applicatoin submitted","#4 Date Award expected","#4  Contact Term","#4  expected 1st year Amt","Revenue - Income\nRestricted Unit Rents","Revenue - Income\nUnrestricted Unit Rents","Resdential acct #5121 - Subsidy - 1","Resdential acct #5121 - Subsidy - 2","Residential acct #5121 Op Subsidies","Residential acct #5121  Other","Residential acct #5910 Laundry vending  ","Residential acct 5170 Garage and Parking","Residential acct 5990 Misc Rent Rev","Gross Potential Income","Gross Potential Income - Commencial","Fin Exp RES 6800 - 1st mort debt ser","Fin Exp RES 6800 - 2nd mort debt serv","Fin Exp RES 6800 3rd mort debt serv","Fin Exp RES 6800 - MHP .42%","Fin Exp RES 6800 - Other HCD ","Fin Exp RES 6800 - Other HCD","Fin Exp RES 6800 - Bond Issue","Fin Exp RES 6800 - Misc Fincial EXP","Total Financial Expenses","Fin Exp COMM 6800 - 1st mort debt ser","Fin Exp COMM 6800 - 2nd mort debt ser","Fin Exp RES COMM - 3rd mort debt ser","Total Financial Expenses - Commercial","Acct 7190 Asset Management fees","Replacement res new construction","HCD required replacement reserves","Operating Reseve cal #1","Operating Reserve 3 Month cal #2","Operating reserve 4 Month cal #3","UMR Required ORA - 3 Month","UMR Required ORA - 4 Month","Transistion Res Min AMT cash flow","Debt Service Coverage Ratio (Year 1)","Total Score","Serving Lowest Income Levels, §7320(b)(1) - 35 points max","(A) Points will be awarded based on the “Lowest Income Point Table” below. 25 points max. ","Restricted Units","Addressing Most Serious Local Housing Need, §7320(b)(2) - 10 points max","(A) Meeting one of the following conditions: i & ii","(i) Location in a “High Resource” or “Highest Resource” area (Large Family new construction projects only)","(ii) Large Family having at least 15 percent of the Restricted Units restricted under the Program regulatory agreement for occupancy by Special Needs Populations as defined at section 7301(z)","(B) Qualifying as both Senior and Special needs project","(C) Meeting both of the following conditions: (i) & (ii)","(i)  Project will have at least 10 percent of the Restricted Units (ii) Vacancies will be filled by referrals from the local coordinated entry system","(D) meeting one of the following: (i), (ii), or (iii)","(i) consisting of the new const or acquisition","(ii) project qualifies as high risk","(iii) program loan amount is limited to the amount necessary to reduce rents","Development and Ownership Experience, §7320(b)(3)(A) - (D) - 20 points max","Primary scoring method, §7320(b)(3)(D)","Secondary Scoring Method_Development_Experience","(F)Point Deductions Max (i), (ii), (iii), (IV), (V), and (VI)","(i)","(ii)","(iii)","(IV)","(V)","(VI)"," Leverage_of_Other_Funds Max Points","Points per full 5% increment over 50% for Supportive Housing Units","§7320(b)(5) Project Readiness - 15 Points Max","(A) Obtaining enforceable commitments","(B) Adoption or certification of all necessary environmental reviews","(C) Land Use Approvals (i), (ii), and (iii).","(i) Obtaining all necessary land use approvals or entitlements","(ii) Submission of a complete application to the relevant local authorities for land use approval","(iii) Letter signed by a planner certified by the American Institute","(D) Obtaining commitments for all deferred-payment financing, grants and operating subsidies","(E) 5 points will be subtracted if Project is utilizing 4 percent low-income housing tax credits","Adaptive Reuse / Infill / Proximity to Amenities, §7320(b)(6) - 15 Points Max","(A) Infill development.","(B) Proximity to amenities.  ","(C) Sustainable building methods.","(D) Large Family new construction projects located in “High Resource” or “Highest Resource”","Bonus Point Has Sponsor(s) submitted complete Borrower organizational documents ","BIPOC","Tiebreaker Score ","Overall SH Total Chronic Homeless","SH MHP Assisted Chronic Homeless","1. Target Special Needs Population","1. Overall Total Target SNP","1. Target SNP MHP Assisted","2. Target Special Needs Population","2. Overall Total Target SNP","2. Target SNP MHP Assisted","3. Target Special Needs Population","3. Overall Total Target SNP","3.  Target SNP MHP Assisted","4. Target Special Needs Population","4. Overall Total Target SNP","4. Target SNP MHP Assisted","Housing First Practices?","LSP Name","FTE Staff All","FTE Staff SH/SNP","Total Project Units/No Mgr","Total FTE Service Staff ","No. Units per FTE Staff Person","Total units SH Chronic Homeless","Total case mgr FTE devoted to tenants SH","No. units per case manager SH","Total units for SNP Homeles w/Disabililty","Total case mgr FTE devoted to tenants SNP","No. units per case manager FTE SNP","Total units for SNP Other","Total case manager FTE devoted tenants other","No. units per case manager FTE other","1. Income Source/Prog name","1. Amount","2. Income Source/Prog name","2. Amount","3. Income Source/Prog name","3. Amount","4. Income Source/Prog name","4. Amount","Total Revenue","Total Staff Expense","Total Expenses","Total SH units","Total SNP units","Total overall SH & SNP units","Total Supp Serv expenses","Total Supp Serv expenses per unit","Total MHP Assisted SH units","Total MHP Assisted SNP units","Total MHP Assisted units","Percentage of MHP SH/SNP assisted units","Total estimated costs attributed MHP SH/SNP assisted","A. Supportive Services Units: Total number of units:","A. Supportive Services Units: (1) UMR  §8314(e)(1):","A. Supportive Services Units: (2) UMR §8314(e)(2): ","A. Supportive Services Units: (3) UMR §8314(e)(3):","A. Supportive Services Units: (4) UMR §8314(e)(4):","(5) Maximum Supportive Services Costs","Adjusted Threshold Basis Limit multiplied by 160%","HCD HIGH COST TEST RESULT FOR","Total Eligible Basis ","Costs Reasonable?","Total Budgeted or Actual Developer Fee","Developer Fee Contributed as Capital","Deferred Developer Fee"]
[{"$f":"'Project Overview'!$AG$1","v":0},{"$f":"'Project Overview'!$E$4","v":0},{"$f":"'Project Overview'!$N$4","v":0},{"$f":"'Project Overview'!$AE$4","v":0},{"$f":"'Project Overview'!$G$9","v":0},{"$f":"'Project Overview'!$L$9","v":0},{"$f":"'Project Overview'!$Z$9","v":0},{"$f":"'Project Overview'!$F$10","v":0},{"$f":"'Project Overview'!$V$10","v":0},{"$f":"'Project Overview'!$AE$10","v":0},{"$f":"'Project Overview'!$AK$10","v":""},{"$f":"'Project Overview'!$AJ$9","v":0},{"$f":"'Project Overview'!$A$12","v":0},{"$f":"'Project Overview'!$A$13","v":0},{"$f":"'Project Overview'!$A$14","v":0},{"$f":"'Project Overview'!$G$12","v":0},{"$f":"'Project Overview'!$G$13","v":0},{"$f":"'Project Overview'!$G$14","v":0},{"$f":"'Project Overview'!$M$12","v":0},{"$f":"'Project Overview'!$M$13","v":0},{"$f":"'Project Overview'!$M$14","v":0},{"$f":"'Project Overview'!$T$12","v":0},{"$f":"'Project Overview'!$T$13","v":0},{"$f":"'Project Overview'!$T$14","v":0},{"$f":"'Project Overview'!$AA$12","v":0},{"$f":"'Project Overview'!$AA$13","v":0},{"$f":"'Project Overview'!$AA$14","v":0},{"$f":"'Project Overview'!$AG$12","v":0},{"$f":"'Project Overview'!$AG$13","v":0},{"$f":"'Project Overview'!$AG$14","v":0},{"$f":"'Project Overview'!$J$17","v":0},{"$f":"'Project Overview'!$P$17","v":""},{"$f":"'Project Overview'!$V$17","v":0},{"$f":"'Project Overview'!$AB$17","v":0},{"$f":"'Project Overview'!$AH$17","v":0},{"$f":"'Project Overview'!$A$19","v":0},{"$f":"'Project Overview'!$F$19","v":0},{"$f":"'Project Overview'!$K$19","v":0},{"$f":"'Project Overview'!$P$19","v":0},{"$f":"'Project Overview'!$U$19","v":0},{"$f":"'Project Overview'!$Z$19","v":0},{"$f":"'Project Overview'!$AJ$18","v":0},{"$f":"'Project Overview'!$Q$20","v":0},{"$f":"IF('Project Overview'!$AN$3>0,\"LargeFamily\",\"N/A\")","v":"N/A"},{"$f":"IF('Project Overview'!$AN$3>0,\"SpecialNeeds\",\"N/A\")","v":"N/A"},{"$f":"IF('Project Overview'!$AN$3>0,\"Senior\",\"N/A\")","v":"N/A"},{"$f":"IF('Project Overview'!$AN$9>0,\"Supportive Housing\",\"N/A\")","v":"N/A"},{"$f":"IF('Project Overview'!$AN$10>0,\"At High Risk\",\"N/A\")","v":"N/A"},{"$f":"'Project Overview'!$AK$30","v":0},{"$f":"'Project Overview'!$AA$31","v":0},{"$f":"'Project Overview'!$Q$35","v":0},{"$f":"'Project Overview'!$AK$33","v":0},{"$f":"'Project Overview'!$Q$35","v":0},{"$f":"'Project Overview'!$AD$35","v":0},{"$f":"'Project Overview'!$AK$91","v":0},{"$f":"'Project Overview'!$AK$92","v":0},{"$f":"'Project Overview'!$AK$146","v":0},{"$f":"'Project Overview'!$A$148","v":0},{"$f":"'Project Overview'!$P$148","v":"00:00:00"},{"$f":"'Project Overview'!$AK$153","v":0},{"$f":"'Project Overview'!$AH$155","v":0},{"$f":"'Project Overview'!$X$183","v":0},{"$f":"'Project Overview'!$X$184","v":0},{"$f":"'Project Overview'!$AC$183","v":0},{"$f":"'Project Overview'!$AC$184","v":0},{"$f":"'Project Overview'!$I$225","v":0},{"$f":"'Project Overview'!$I$226","v":0},{"$f":"'Project Overview'!$I$227","v":0},{"$f":"'Project Overview'!$I$228","v":0},{"$f":"'Project Overview'!$I$230","v":0},{"$f":"'Project Overview'!$I$231","v":0},{"$f":"'Project Overview'!$I$232","v":0},{"$f":"'Project Overview'!$I$233","v":0},{"$f":"'Project Overview'!$I$234","v":0},{"$f":"'Project Overview'!$I$235","v":0},{"$f":"'Project Overview'!$W$235","v":0},{"$f":"'Project Overview'!$AI$225","v":0},{"$f":"'Project Overview'!$AI$226","v":0},{"$f":"'Project Overview'!$AI$227","v":0},{"$f":"'Project Overview'!$AI$228","v":0},{"$f":"'Project Overview'!$AI$229","v":0},{"$f":"'Project Overview'!$AI$230","v":0},{"$f":"'Project Overview'!$J$247","v":0},{"$f":"'Project Overview'!$J$251","v":0},{"$f":"'Project Overview'!$J$255","v":0},{"$f":"'Project Overview'!$AI$255","v":0},{"$f":"'Project Overview'!$K$278","v":0},{"$f":"'Contact List'!$A$4","v":0},{"$f":"'Contact List'!$K$4","v":0},{"$f":"'Contact List'!$A$5","v":0},{"$f":"'Contact List'!$K$5","v":0},{"$f":"'Contact List'!$A$6","v":0},{"$f":"'Contact List'!$K$6","v":0},{"$f":"'Contact List'!$A$7","v":0},{"$f":"'Contact List'!$K$7","v":0},{"$f":"'Contact List'!$N$4","v":0},{"$f":"'Contact List'!$X$4","v":0},{"$f":"'Contact List'!$N$5","v":0},{"$f":"'Contact List'!$X$5","v":0},{"$f":"'Contact List'!$N$6","v":0},{"$f":"'Contact List'!$X$6","v":0},{"$f":"'Contact List'!$N$7","v":0},{"$f":"'Contact List'!$X$7","v":0},{"$f":"'Contact List'!$AA$4","v":0},{"$f":"'Contact List'!$AJ$4","v":0},{"$f":"'Contact List'!$AA$5","v":0},{"$f":"'Contact List'!$AJ$5","v":0},{"$f":"'Contact List'!$AA$6","v":0},{"$f":"'Contact List'!$AJ$6","v":0},{"$f":"'Contact List'!$AA$7","v":0},{"$f":"'Contact List'!$AJ$7","v":0},{"$f":"'Contact List'!$O$9","v":""},{"$f":"'Contact List'!$G$10","v":""},{"$f":"'Contact List'!$AC$10","v":""},{"$f":"'Contact List'!$C$11","v":0},{"$f":"'Contact List'!$W$11","v":0},{"$f":"'Contact List'!$AE$11","v":0},{"$f":"'Contact List'!$AI$11","v":0},{"$f":"'Contact List'!$E$12","v":0},{"$f":"'Contact List'!$O$12","v":0},{"$f":"'Contact List'!$X$12","v":0},{"$f":"'Contact List'!$AI$12","v":0},{"$f":"'Contact List'!$E$13","v":0},{"$f":"'Contact List'!$O$13","v":0},{"$f":"'Contact List'!$X$13","v":0},{"$f":"'Contact List'!$AI$13","v":0},{"$f":"'Contact List'!$C$14","v":0},{"$f":"'Contact List'!$W$14","v":0},{"$f":"'Contact List'!$AE$14","v":0},{"$f":"'Contact List'!$AI$14","v":0},{"$f":"'Contact List'!$O$15","v":""},{"$f":"'Contact List'!$G$16","v":""},{"$f":"'Contact List'!$AC$16","v":""},{"$f":"'Contact List'!$C$17","v":0},{"$f":"'Contact List'!$W$17","v":0},{"$f":"'Contact List'!$AE$17","v":0},{"$f":"'Contact List'!$AI$17","v":0},{"$f":"'Contact List'!$E$18","v":0},{"$f":"'Contact List'!$O$18","v":0},{"$f":"'Contact List'!$X$18","v":0},{"$f":"'Contact List'!$AI$18","v":0},{"$f":"'Contact List'!$E$19","v":0},{"$f":"'Contact List'!$O$19","v":0},{"$f":"'Contact List'!$X$19","v":0},{"$f":"'Contact List'!$AI$19","v":0},{"$f":"'Contact List'!$C$20","v":0},{"$f":"'Contact List'!$W$20","v":0},{"$f":"'Contact List'!$AE$20","v":0},{"$f":"'Contact List'!$AI$20","v":0},{"$f":"'Contact List'!$O$21","v":""},{"$f":"'Contact List'!$C$22","v":"N/A"},{"$f":"'Contact List'!$W$22","v":0},{"$f":"'Contact List'!$AE$22","v":0},{"$f":"-'Contact List'!$AI$22","v":0},{"$f":"'Contact List'!$E$23","v":0},{"$f":"'Contact List'!$O$23","v":0},{"$f":"'Contact List'!$X$23","v":0},{"$f":"'Contact List'!$AI$23","v":0},{"$f":"'Contact List'!$E$24","v":0},{"$f":"'Contact List'!$O$24","v":0},{"$f":"'Contact List'!$X$24","v":0},{"$f":"'Contact List'!$AI$24","v":0},{"$f":"'Contact List'!$C$25","v":0},{"$f":"'Contact List'!$W$25","v":0},{"$f":"'Contact List'!$AE$25","v":0},{"$f":"'Contact List'!$AI$25","v":0},{"$f":"'Contact List'!$O$26","v":""},{"$f":"'Contact List'!$C$27","v":"N/A"},{"$f":"'Contact List'!$W$27","v":0},{"$f":"'Contact List'!$AE$27","v":0},{"$f":"'Contact List'!$AI$27","v":0},{"$f":"'Contact List'!$E$28","v":0},{"$f":"'Contact List'!$O$28","v":0},{"$f":"'Contact List'!$X$28","v":0},{"$f":"'Contact List'!$AI$28","v":0},{"$f":"'Contact List'!$E$29","v":0},{"$f":"'Contact List'!$O$29","v":0},{"$f":"'Contact List'!$X$29","v":0},{"$f":"'Contact List'!$AI$29","v":0},{"$f":"'Contact List'!$C$30","v":0},{"$f":"'Contact List'!$W$30","v":0},{"$f":"'Contact List'!$AE$30","v":0},{"$f":"'Contact List'!$AI$30","v":0},{"$f":"'Contact List'!$O$31","v":""},{"$f":"'Contact List'!$C$32","v":0},{"$f":"'Contact List'!$W$32","v":0},{"$f":"'Contact List'!$AE$32","v":0},{"$f":"'Contact List'!$AI$32","v":0},{"$f":"'Contact List'!$E$33","v":0},{"$f":"'Contact List'!$O$33","v":0},{"$f":"'Contact List'!$X$33","v":0},{"$f":"'Contact List'!$AI$33","v":0},{"$f":"'Contact List'!$E$34","v":0},{"$f":"'Contact List'!$O$34","v":0},{"$f":"'Contact List'!$X$34","v":0},{"$f":"'Contact List'!$AI$34","v":0},{"$f":"'Contact List'!$C$35","v":0},{"$f":"'Contact List'!$W$35","v":0},{"$f":"'Contact List'!$AE$35","v":0},{"$f":"'Contact List'!$AI$35","v":0},{"$f":"'Contact List'!$D$37","v":""},{"$f":"'Contact List'!$AE$37","v":0},{"$f":"'Contact List'!$C$38","v":0},{"$f":"'Contact List'!$W$38","v":0},{"$f":"'Contact List'!$AE$38","v":0},{"$f":"'Contact List'!$AI$38","v":0},{"$f":"'Contact List'!$E$39","v":0},{"$f":"'Contact List'!$O$39","v":0},{"$f":"'Contact List'!$X$39","v":0},{"$f":"'Contact List'!$AI$39","v":0},{"$f":"'Contact List'!$E$40","v":0},{"$f":"'Contact List'!$O$39","v":0},{"$f":"'Contact List'!$X$40","v":0},{"$f":"'Contact List'!$AI$40","v":0},{"$f":"'Contact List'!$C$41","v":0},{"$f":"'Contact List'!$W$41","v":0},{"$f":"'Contact List'!$AE$41","v":0},{"$f":"'Contact List'!$AI$41","v":0},{"$f":"'Contact List'!$D$43","v":""},{"$f":"'Contact List'!$AE$43","v":0},{"$f":"'Contact List'!$C$44","v":0},{"$f":"'Contact List'!$W$44","v":0},{"$f":"'Contact List'!$AE$44","v":0},{"$f":"'Contact List'!$AI$44","v":0},{"$f":"'Contact List'!$E$45","v":0},{"$f":"'Contact List'!$O$45","v":0},{"$f":"'Contact List'!$X$45","v":0},{"$f":"'Contact List'!$AI$45","v":0},{"$f":"'Contact List'!$E$46","v":0},{"$f":"'Contact List'!$O$46","v":0},{"$f":"'Contact List'!$X$46","v":0},{"$f":"'Contact List'!$AI$46","v":0},{"$f":"'Contact List'!$C$47","v":0},{"$f":"'Contact List'!$W$47","v":0},{"$f":"'Contact List'!$AE$47","v":0},{"$f":"'Contact List'!$AI$47","v":0},{"$f":"'Contact List'!$D$49","v":""},{"$f":"'Contact List'!$AE$49","v":0},{"$f":"'Contact List'!$C$50","v":"N/A"},{"$f":"'Contact List'!$W$50","v":0},{"$f":"'Contact List'!$AE$50","v":0},{"$f":"'Contact List'!$AI$50","v":0},{"$f":"'Contact List'!$E$51","v":0},{"$f":"'Contact List'!$O$51","v":0},{"$f":"'Contact List'!$X$51","v":0},{"$f":"'Contact List'!$AI$51","v":0},{"$f":"'Contact List'!$E$52","v":0},{"$f":"'Contact List'!$O$52","v":0},{"$f":"'Contact List'!$X$52","v":0},{"$f":"'Contact List'!$AI$52","v":0},{"$f":"'Contact List'!$C$53","v":0},{"$f":"'Contact List'!$W$53","v":0},{"$f":"'Contact List'!$AE$53","v":0},{"$f":"'Contact List'!$AI$53","v":0},{"$f":"'Dev Sources'!$D$25","v":0},{"$f":"'Dev Sources'!$D$26","v":"MHP loan"},{"$f":"'Dev Sources'!$D$27","v":0},{"$f":"'Dev Sources'!$D$28","v":0},{"$f":"'Dev Sources'!$D$29","v":0},{"$f":"-'Dev Sources'!$D$30","v":0},{"$f":"'Dev Sources'!$D$31","v":0},{"$f":"'Dev Sources'!$D$32","v":0},{"$f":"'Dev Sources'!$D$33","v":0},{"$f":"'Dev Sources'!$D$34","v":0},{"$f":"'Dev Sources'!$D$35","v":"Supplemental Assistance"},{"$f":"'Dev Sources'!$D$36","v":"Deferred Developer Fees"},{"$f":"'Dev Sources'!$D$37","v":"Developer Fee Contribution"},{"$f":"'Dev Sources'!$D$38","v":"GP Equity"},{"$f":"'Dev Sources'!$R$25","v":0},{"$f":"'Dev Sources'!$R$26","v":0},{"$f":"'Dev Sources'!$R$27","v":0},{"$f":"'Dev Sources'!$R$28","v":0},{"$f":"'Dev Sources'!$R$29","v":0},{"$f":"'Dev Sources'!$R$30","v":0},{"$f":"'Dev Sources'!$R$31","v":0},{"$f":"'Dev Sources'!$R$32","v":0},{"$f":"'Dev Sources'!$R$33","v":0},{"$f":"'Dev Sources'!$R$34","v":0},{"$f":"'Dev Sources'!$R$35","v":0},{"$f":"'Dev Sources'!$R$36","v":0},{"$f":"'Dev Sources'!$R$37","v":0},{"$f":"'Dev Sources'!$R$38","v":0},{"$f":"'Dev Sources'!$E$39","v":0},{"$f":"'Dev Sources'!$AC$39","v":0},{"$f":"'Dev Sources'!$R$40","v":0},{"$f":"'Dev Sources'!$H$42","v":0},{"$f":"'Dev Budget & S&U'!$K$118","v":0},{"$f":"'Dev Budget & S&U'!$O$118","v":0},{"$f":"'Dev Budget & S&U'!$CI$118","v":0},{"$f":"'Max Loan & Unit Mix'!$X$3","v":""},{"$f":"'Max Loan & Unit Mix'!$E$36","v":0},{"$f":"'Max Loan & Unit Mix'!$G$36","v":0},{"$f":"'Max Loan & Unit Mix'!$I$36","v":0},{"$f":"'Max Loan & Unit Mix'!$K$36","v":0},{"$f":"'Max Loan & Unit Mix'!$M$36","v":0},{"$f":"'Max Loan & Unit Mix'!$O$36","v":0},{"$f":"'Max Loan & Unit Mix'!$Q$36","v":0},{"$f":"'Max Loan & Unit Mix'!$U$36","v":0},{"$f":"'Max Loan & Unit Mix'!$Y$36","v":0},{"$f":"'Max Loan & Unit Mix'!$AK$38","v":0},{"$f":"'Max Loan & Unit Mix'!$AK$39","v":0},{"$f":"'Max Loan & Unit Mix'!$AI$45","v":0},{"$f":"'Max Loan & Unit Mix'!$AI$54","v":0},{"$f":"'Max Loan & Unit Mix'!$AI$57","v":"No"},{"$f":"'Max Loan & Unit Mix'!$AI$64","v":0},{"$f":"'Max Loan & Unit Mix'!$AI$72","v":0},{"$f":"'Max Loan & Unit Mix'!$AI$73","v":0},{"$f":"Subsidies!$S$6","v":0},{"$f":"Subsidies!$AG$6","v":0},{"$f":"Subsidies!$J$104","v":0},{"$f":"Subsidies!$J$105","v":0},{"$f":"Subsidies!$J$106","v":0},{"$f":"Subsidies!$J$107","v":0},{"$f":"Subsidies!$J$108","v":0},{"$f":"Subsidies!$J$109","v":0},{"$f":"Subsidies!$J$110","v":0},{"$f":"Subsidies!$Q$104","v":0},{"$f":"Subsidies!$Q$105","v":0},{"$f":"Subsidies!$Q$106","v":0},{"$f":"Subsidies!$Q$107","v":0},{"$f":"Subsidies!$Q$108","v":0},{"$f":"Subsidies!$Q$109","v":0},{"$f":"Subsidies!$Q$110","v":0},{"$f":"Subsidies!$X$104","v":0},{"$f":"Subsidies!$X$105","v":0},{"$f":"Subsidies!$X$106","v":0},{"$f":"Subsidies!$X$107","v":0},{"$f":"Subsidies!$X$108","v":0},{"$f":"Subsidies!$X$109","v":0},{"$f":"Subsidies!$X$110","v":0},{"$f":"Subsidies!$AE$104","v":0},{"$f":"Subsidies!$AE$105","v":0},{"$f":"Subsidies!$AE$106","v":0},{"$f":"Subsidies!$AE$107","v":0},{"$f":"Subsidies!$AE$108","v":0},{"$f":"Subsidies!$AE$109","v":0},{"$f":"Subsidies!$AE$110","v":0},{"$f":"'Operating Budget '!$S$32","v":0},{"$f":"'Operating Budget '!$S$33","v":0},{"$f":"'Operating Budget '!$S$35","v":0},{"$f":"'Operating Budget '!$S$36","v":0},{"$f":"'Operating Budget '!$S$37","v":0},{"$f":"'Operating Budget '!$S$38","v":0},{"$f":"'Operating Budget '!$S$39","v":0},{"$f":"'Operating Budget '!$S$40","v":0},{"$f":"'Operating Budget '!$S$41","v":0},{"$f":"'Operating Budget '!$S$42","v":0},{"$f":"'Operating Budget '!$W$42","v":0},{"$f":"'Operating Budget '!$S$119","v":0},{"$f":"'Operating Budget '!$S$120","v":0},{"$f":"'Operating Budget '!$S$121","v":0},{"$f":"'Operating Budget '!$S$122","v":0},{"$f":"'Operating Budget '!$S$123","v":0},{"$f":"'Operating Budget '!$S$124","v":0},{"$f":"'Operating Budget '!$S$125","v":0},{"$f":"'Operating Budget '!$S$126","v":0},{"$f":"'Operating Budget '!$S$127","v":0},{"$f":"'Operating Budget '!$W$119","v":0},{"$f":"'Operating Budget '!$W$120","v":0},{"$f":"'Operating Budget '!$W$121","v":0},{"$f":"'Operating Budget '!$W$127","v":0},{"$f":"'Operating Budget '!$S$130","v":0},{"$f":"'Reserves Calculator'!$AI$7","v":0},{"$f":"'Reserves Calculator'!$AI$8","v":0},{"$f":"'Reserves Calculator'!$AA$14","v":0},{"$f":"'Reserves Calculator'!$AE$14","v":0},{"$f":"'Reserves Calculator'!$AI$14","v":0},{"$f":"'Reserves Calculator'!$AE$28","v":0},{"$f":"'Reserves Calculator'!$AI$28","v":0},{"$f":"'Reserves Calculator'!$AI$43","v":0},{"$f":"'Cash Flow'!$K$56","v":0},{"$f":"Scoring!$AA$1","v":0},{"$f":"Scoring!$AK$4","v":0},{"$f":"Scoring!$AK$6","v":0},{"$f":"Scoring!$AK$19","v":0},{"$f":"Scoring!$AK$20","v":0},{"$f":"Scoring!$AK$22","v":0},{"$f":"Scoring!$AK$23","v":0},{"$f":"Scoring!$AK$24","v":0},{"$f":"Scoring!$AK$25","v":0},{"$f":"Scoring!$AK$26","v":0},{"$f":"Scoring!$AK$27","v":0},{"$f":"Scoring!$AK$29","v":0},{"$f":"Scoring!$AK$30","v":0},{"$f":"Scoring!$AK$31","v":0},{"$f":"Scoring!$AK$32","v":0},{"$f":"Scoring!$AK$33","v":0},{"$f":"Scoring!$AK$36","v":0},{"$f":"Scoring!$AK$57","v":0},{"$f":"Scoring!$AK$69","v":0},{"$f":"Scoring!$AK$70","v":0},{"$f":"Scoring!$AK$71","v":0},{"$f":"Scoring!$AK$72","v":0},{"$f":"Scoring!$AK$73","v":0},{"$f":"Scoring!$AK$74","v":0},{"$f":"Scoring!$AK$75","v":0},{"$f":"Scoring!$AK$76","v":0},{"$f":"Scoring!$U$90","v":{"$error":"#DIV/0!"}},{"$f":"Scoring!$AK$92","v":0},{"$f":"Scoring!$AK$94","v":0},{"$f":"Scoring!$AK$95","v":0},{"$f":"Scoring!$AK$96","v":0},{"$f":"Scoring!$AK$97","v":0},{"$f":"Scoring!$AK$98","v":0},{"$f":"Scoring!$AK$99","v":0},{"$f":"Scoring!$AK$100","v":0},{"$f":"Scoring!$AK$101","v":0},{"$f":"Scoring!$AK$111","v":0},{"$f":"Scoring!$AK$112","v":0},{"$f":"Scoring!$AK$114","v":0},{"$f":"Scoring!$AK$116","v":0},{"$f":"Scoring!$AK$118","v":0},{"$f":"Scoring!$AK$124","v":0},{"$f":"Scoring!$AK$125","v":0},{"$f":"Scoring!$AI$126","v":0},{"$f":"'S1 - Supportive Services Plan'!$AH$8","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$8","v":0},{"$f":"'S1 - Supportive Services Plan'!$V$11","v":0},{"$f":"'S1 - Supportive Services Plan'!$AH$11","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$11","v":0},{"$f":"'S1 - Supportive Services Plan'!$V$14","v":0},{"$f":"'S1 - Supportive Services Plan'!$AH$14","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$14","v":0},{"$f":"'S1 - Supportive Services Plan'!$V$17","v":0},{"$f":"'S1 - Supportive Services Plan'!$AH$17","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$17","v":0},{"$f":"'S1 - Supportive Services Plan'!$V$20","v":0},{"$f":"'S1 - Supportive Services Plan'!$AH$20","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$20","v":0},{"$f":"'S1 - Supportive Services Plan'!$K$31","v":0},{"$f":"'S1 - Supportive Services Plan'!$F$66","v":0},{"$f":"'S1 - Supportive Services Plan'!$X$184","v":0},{"$f":"'S1 - Supportive Services Plan'!$AB$184","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$199","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$200","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$201","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$206","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$207","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$208","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$210","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$211","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$212","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$214","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$215","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$216","v":0},{"$f":"'S1 - Supportive Services Plan'!$A$221","v":0},{"$f":"'S1 - Supportive Services Plan'!$W$221","v":0},{"$f":"'S1 - Supportive Services Plan'!$A$222","v":0},{"$f":"'S1 - Supportive Services Plan'!$W$222","v":0},{"$f":"'S1 - Supportive Services Plan'!$A$223","v":0},{"$f":"'S1 - Supportive Services Plan'!$W$223","v":0},{"$f":"'S1 - Supportive Services Plan'!$A$224","v":0},{"$f":"'S1 - Supportive Services Plan'!$W$224","v":0},{"$f":"'S1 - Supportive Services Plan'!$W$225","v":0},{"$f":"'S1 - Supportive Services Plan'!$W$239","v":0},{"$f":"'S1 - Supportive Services Plan'!$W$251","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$255","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$256","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$257","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$258","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$259","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$261","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$262","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$263","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$264","v":0},{"$f":"'S1 - Supportive Services Plan'!$AJ$265","v":0},{"$f":"'S2 - Supportive Services Costs'!$M$5","v":0},{"$f":"'S2 - Supportive Services Costs'!$AH$6","v":0},{"$f":"'S2 - Supportive Services Costs'!$AH$7","v":0},{"$f":"'S2 - Supportive Services Costs'!$AH$9","v":0},{"$f":"'S2 - Supportive Services Costs'!$AH$10","v":0},{"$f":"'S2 - Supportive Services Costs'!$AH$11","v":0},{"$f":"'High Cost Verification'!$AH$50","v":0},{"$f":"'High Cost Verification'!$AA$51","v":0},{"$f":"'High Cost Verification'!$AA$52","v":0},{"$f":"'High Cost Verification'!$AF$52","v":""},{"$f":"'Dev Fee 2021'!$F$9","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"MHP Cover Page","index":1,"n_rows":43,"n_cols":3,"rows_kept":43,"cut":false,"hidden":false,"merged":[[42,0,42,37],[0,0,0,37],[21,0,21,37],[22,0,22,37],[24,0,24,37],[25,0,25,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[27,0,27,37],[28,0,28,37],[31,0,31,37],[32,0,32,37],[33,0,33,37],[34,0,34,37],[35,0,35,37],[39,0,39,37],[41,0,41,1],[41,2,41,3]]}
[]
["Multifamily Housing Program"]
["Application"]
["July 2021 Notice of Funding Availability"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State of California"]
["Governor Gavin Newsom"]
[]
["Lourdes Castro Ramírez, 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: MHP@hcd.ca.gov"]
["Website: http://www.hcd.ca.gov/grants-funding/active-funding/MHP.shtml"]
[]
[]
[]
["NOFA DATE 07/23/2021"]
[]
["Rev.",null,"2021-07-23"]
["End of Document"]

{"sheet":"Instructions","index":2,"n_rows":14,"n_cols":36,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,34],[0,35,0,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[3,0,3,37],[2,0,2,22],[2,23,2,37],[13,0,13,37],[1,0,1,37],[4,0,4,37],[5,0,5,37],[9,0,9,37],[10,0,10,37]]}
["Instructions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Application materials must be submitted electronically via the FAAST system. Requirements for uploading the Application Workbook and required supporting "]
["documentation, including naming conventions, are described in the application instructions available at  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.hcd.ca.gov/grants-funding/active-funding/mhp.shtml"]
["Sponsors must upload all application materials to the FAAST system no later than 5:00 p.m. Pacific Daylight Time on September 20, 2021."]
["Applications must be on the Department’s forms and cannot be altered or modified by the Sponsor. Excel forms must be in Excel format, not a .pdf document. Please complete the Application Support worksheet and email the entire workbook to AppSupport@hcd.ca.gov and cc MHP@hcd.ca.gov if you discover application errors."]
["Additional instructions and guidance are given throughout the Application in \"red\" text and in cell comments."]
["\"Yellow\" cells are for Sponsor input. Failure to provide the information may disqualify your application from consideration or may negatively impact your point score."]
["Required attachments are indicated in \"Orange\" throughout the Application. Failure to provide the required attachments and documentation may disqualify your application from consideration or may negatively impact your point score. Electronically attached files must use the naming convention in the Application."]
["Self score points awarded are in \"Blue\" cells in the \"Scoring\" worksheet. These are automated calculations based on the inputs provided by the Sponsor. "]
["\"Red\" shaded cells indicate the Sponsor has failed to meet a requirement of the program. Point cells in \"Scoring\" worksheet shaded in \"Red\" indicate that the Sponsor has failed to meet the minimum points required. "]
["Disclosure of Application: Information provided in this application and attachments will become a public record available for review by the public pursuant to the Public Records Act. As such, any materials provided will be disclosable to any person making a public records request. Please use discretion in providing HCD with information that is not specifically requested, including but not limited to, bank account numbers, personal phone numbers and home addresses. By providing this information to HCD, the Sponsor is waiving any claim of confidentiality and consents to the disclosure of all submitted material upon request."]
[]
[]
["End of Document"]

{"sheet":"Project Overview","index":3,"n_rows":314,"n_cols":46,"rows_kept":314,"cut":false,"hidden":false,"merged":[[0,32,0,34],[0,29,0,31],[0,0,0,28],[118,12,118,29],[123,0,123,2],[69,0,69,2],[69,30,69,35],[116,0,116,2],[116,30,116,35],[112,36,112,37],[113,30,113,35],[114,30,114,35],[53,0,53,6],[53,7,53,23],[53,30,53,37],[53,24,53,29],[62,0,62,6],[62,7,62,23],[62,24,62,29],[62,30,62,37],[115,0,115,2],[115,30,115,35],[74,12,74,29],[79,0,79,2],[105,4,105,16],[105,17,105,23],[75,0,75,2],[83,30,83,35],[101,17,101,23],[97,0,97,35],[107,0,107,37],[102,30,102,37],[85,36,85,37],[113,0,113,2],[113,3,113,11],[85,3,85,11],[85,12,85,29],[110,30,110,35],[104,30,104,37],[105,24,105,29],[103,24,103,29],[105,30,105,37],[86,0,86,2],[86,3,86,11],[86,12,86,29],[86,30,86,35],[106,24,106,29],[106,30,106,37],[111,30,111,35],[111,36,111,37],[113,36,113,37],[100,24,100,29],[100,30,100,37],[95,0,95,37],[96,0,96,35],[101,0,101,3],[106,17,106,23],[104,24,104,29],[104,4,104,16],[103,17,103,23],[104,17,104,23],[101,4,101,16],[111,0,111,2],[102,24,102,29],[3,16,3,19],[121,0,121,2],[149,0,149,14],[147,36,147,37],[147,15,147,17],[128,3,128,37],[136,3,136,37],[162,11,162,37],[163,11,163,37],[196,0,196,37],[122,0,122,2],[139,3,139,11],[139,12,139,29],[124,3,124,11],[124,12,124,29],[123,12,123,29],[130,30,130,35],[149,32,149,34],[149,35,149,37],[161,12,161,25],[181,8,181,10],[143,0,143,37],[124,36,124,37],[126,3,126,11],[140,3,140,11],[163,0,163,3],[162,4,162,10],[123,36,123,37],[122,36,122,37],[182,20,182,22],[96,36,96,37],[113,12,113,29],[80,0,80,35],[79,12,79,29],[79,30,79,35],[79,36,79,37],[86,36,86,37],[87,0,87,2],[87,3,87,11],[87,12,87,29],[87,30,87,35],[87,36,87,37],[94,36,94,37],[100,0,100,3],[100,4,100,16],[100,17,100,23],[88,0,88,2],[88,30,88,35],[82,36,82,37],[83,0,83,2],[85,0,85,2],[82,0,82,2],[82,30,82,35],[88,12,88,29],[84,0,84,2],[88,36,88,37],[88,3,88,11],[84,30,84,35],[84,36,84,37],[84,12,84,29],[85,30,85,35],[98,36,98,37],[99,0,99,37],[97,36,97,37],[75,3,75,11],[75,12,75,29],[83,36,83,37],[98,0,98,35],[171,8,171,9],[172,8,172,9],[173,8,173,9],[174,8,174,9],[172,2,172,7],[173,2,173,7],[175,2,175,7],[101,24,101,29],[101,30,101,37],[106,4,106,16],[131,0,131,2],[132,0,132,2],[124,0,124,2],[124,30,124,35],[132,36,132,37],[125,3,125,11],[125,12,125,29],[117,12,117,29],[117,36,117,37],[117,3,117,11],[102,4,102,16],[102,17,102,23],[106,0,106,3],[130,36,130,37],[115,36,115,37],[129,12,129,29],[132,30,132,35],[131,30,131,35],[225,8,225,10],[224,22,224,23],[226,8,226,10],[228,28,228,33],[232,22,232,23],[228,22,228,23],[121,36,121,37],[123,30,123,35],[230,13,230,23],[126,36,126,37],[114,0,114,2],[117,0,117,2],[153,0,153,18],[140,30,140,35],[166,18,167,20],[168,21,169,37],[170,18,171,20],[186,20,186,23],[183,14,183,16],[121,12,121,29],[118,3,118,11],[132,3,132,11],[132,12,132,29],[134,0,134,2],[140,12,140,29],[222,25,222,37],[182,14,182,16],[120,3,120,37],[122,12,122,29],[121,3,121,11],[168,2,168,7],[169,2,169,7],[166,8,166,9],[167,8,167,9],[157,0,157,2],[139,0,139,2],[170,8,170,9],[139,30,139,35],[169,8,169,9],[169,0,169,1],[170,0,170,1],[168,10,168,17],[147,21,147,27],[146,0,146,14],[162,0,162,3],[163,4,163,10],[151,0,151,37],[138,36,138,37],[137,36,137,37],[147,18,147,20],[155,0,155,37],[146,21,146,27],[148,0,148,14],[158,30,158,35],[168,0,168,1],[157,12,157,29],[158,12,158,29],[145,0,145,35],[170,2,170,7],[167,10,167,17],[148,26,148,31],[149,15,149,25],[149,26,149,31],[148,32,148,34],[147,0,147,14],[147,33,147,35],[141,0,141,2],[103,4,103,16],[103,30,103,37],[110,3,110,11],[104,0,104,3],[110,0,110,2],[131,12,131,29],[115,3,115,11],[115,12,115,29],[141,12,141,29],[139,36,139,37],[145,36,145,37],[158,36,158,37],[160,26,160,30],[160,31,160,37],[146,15,146,17],[140,36,140,37],[142,0,142,2],[110,36,110,37],[133,0,133,2],[161,0,161,11],[109,0,109,2],[167,0,167,1],[137,3,137,11],[137,12,137,29],[82,3,82,11],[82,12,82,29],[232,26,232,33],[233,26,233,33],[229,26,229,33],[231,13,231,21],[137,30,137,35],[227,34,227,36],[182,0,182,2],[174,18,179,20],[157,3,157,11],[158,3,158,11],[185,7,185,12],[185,24,185,26],[183,3,183,5],[187,15,187,16],[141,36,141,37],[183,25,183,27],[183,8,183,10],[114,12,114,29],[129,0,129,2],[134,3,134,11],[134,12,134,29],[122,3,122,11],[122,30,122,35],[157,30,157,35],[117,30,117,35],[116,3,116,11],[130,3,130,11],[190,17,190,18],[193,17,193,18],[191,24,191,26],[267,11,267,15],[191,0,191,6],[191,31,191,34],[194,7,194,8],[152,36,152,37],[148,15,148,25],[259,17,259,19],[260,32,260,34],[256,0,256,37],[259,5,259,9],[259,20,259,22],[259,26,259,28],[259,29,259,31],[246,14,246,22],[161,31,161,37],[171,2,171,7],[188,20,188,23],[234,1,234,7],[250,23,250,26],[251,23,251,26],[235,26,235,36],[248,23,248,26],[181,3,181,5],[195,0,195,37],[229,13,229,23],[161,26,161,30],[168,8,168,9],[190,35,190,37],[186,27,186,30],[186,0,186,6],[186,17,186,18],[188,0,188,6],[261,32,261,34],[262,32,262,34],[260,26,260,28],[260,11,260,15],[262,20,262,22],[262,23,262,25],[250,34,250,37],[144,0,144,37],[142,30,142,35],[142,36,142,37],[116,36,116,37],[173,0,173,1],[134,30,134,35],[130,12,130,29],[131,3,131,11],[120,0,120,2],[182,17,182,19],[169,10,169,17],[170,21,171,37],[165,18,165,37],[185,13,185,18],[187,9,187,10],[192,9,192,10],[190,13,190,14],[188,13,188,14],[198,0,198,37],[189,20,189,23],[190,9,190,10],[185,19,194,19],[116,12,116,29],[154,19,154,32],[141,3,141,11],[272,2,272,4],[272,0,272,1],[248,27,248,29],[250,9,250,12],[272,21,272,37],[247,30,247,33],[248,30,248,33],[247,14,247,22],[254,9,254,12],[248,14,248,22],[272,5,272,6],[272,7,272,14],[248,9,248,12],[249,9,249,12],[252,0,252,8],[258,0,258,3],[253,9,253,12],[265,26,265,28],[265,29,265,31],[258,17,258,19],[250,30,250,33],[251,0,251,12],[258,32,258,34],[258,29,258,31],[253,30,253,33],[254,14,254,33],[248,34,248,37],[250,27,250,29],[251,27,251,29],[264,20,264,22],[264,23,264,25],[268,32,268,34],[257,11,258,15],[262,29,262,31],[259,11,259,15],[259,32,259,34],[254,34,254,37],[285,36,285,37],[266,0,266,3],[273,0,273,37],[274,0,274,37],[268,17,268,19],[268,0,268,16],[279,36,279,37],[309,0,309,37],[267,23,267,25],[267,26,267,28],[271,0,271,28],[275,36,275,37],[299,3,299,11],[299,12,299,29],[291,0,291,37],[294,36,294,37],[283,36,283,37],[282,0,282,35],[287,30,287,35],[258,20,258,22],[258,23,258,25],[260,29,260,31],[306,0,306,37],[307,0,307,35],[280,12,280,29],[285,3,285,11],[272,15,272,16],[294,12,294,29],[289,3,289,11],[289,30,289,35],[285,30,285,35],[308,0,308,37],[260,5,260,9],[310,30,310,35],[288,30,288,35],[288,36,288,37],[288,0,288,2],[288,3,288,11],[290,30,290,35],[290,36,290,37],[293,12,293,29],[293,30,293,35],[292,0,292,37],[277,0,277,9],[296,0,296,35],[299,30,299,35],[299,36,299,37],[298,0,298,37],[296,36,296,37],[299,0,299,2],[286,36,286,37],[261,0,261,3],[260,23,260,25],[267,5,267,9],[270,8,270,29],[263,29,263,31],[280,30,280,35],[272,19,272,20],[272,17,272,18],[15,27,15,32],[16,21,16,26],[16,27,16,32],[37,0,37,35],[67,0,67,2],[67,3,67,11],[67,12,67,29],[68,0,68,2],[63,0,63,2],[31,3,31,11],[71,0,71,10],[71,11,71,13],[38,0,38,35],[245,14,245,22],[36,0,36,35],[77,3,77,11],[84,3,84,11],[227,8,227,10],[226,22,226,23],[186,9,186,10],[166,10,166,17],[187,35,187,37],[183,34,183,37],[187,31,187,34],[185,31,185,34],[114,36,114,37],[194,15,194,16],[141,30,141,35],[138,3,138,11],[138,12,138,29],[181,20,181,22],[182,31,182,33],[23,0,23,37],[81,11,81,13],[81,14,81,37],[63,30,63,35],[60,30,60,35],[63,3,63,11],[74,0,74,2],[74,3,74,11],[76,0,76,2],[76,3,76,11],[76,12,76,29],[69,36,69,37],[68,36,68,37],[286,30,286,35],[295,0,295,37],[278,0,278,37],[310,0,310,2],[310,3,310,11],[277,10,277,11],[282,36,282,37],[279,0,279,35],[287,0,287,2],[287,3,287,11],[289,0,289,2],[310,12,310,29],[297,0,297,37],[287,36,287,37],[286,12,286,29],[307,36,307,37],[294,30,294,35],[293,3,293,11],[283,0,283,35],[19,16,19,17],[19,0,19,15],[19,18,19,35],[19,36,19,37],[50,0,50,37],[51,0,51,37],[52,11,52,13],[47,3,47,11],[48,0,48,2],[76,36,76,37],[80,36,80,37],[77,0,77,2],[58,36,58,37],[67,30,67,35],[67,36,67,37],[245,30,245,33],[245,34,245,37],[245,0,245,8],[234,8,234,10],[245,9,245,12],[244,0,244,8],[244,30,244,33],[244,14,244,22],[243,0,243,12],[243,14,243,37],[244,34,244,37],[131,36,131,37],[170,10,170,17],[118,36,118,37],[31,36,31,37],[32,0,32,35],[158,0,158,2],[31,0,31,2],[72,0,72,2],[55,0,55,2],[56,0,56,2],[54,30,54,35],[54,36,54,37],[81,0,81,10],[77,12,77,29],[76,30,76,35],[222,0,222,11],[224,8,224,10],[186,13,186,14],[189,35,189,37],[226,1,226,7],[201,17,201,20],[204,2,204,6],[54,3,54,11],[47,30,47,35],[48,36,48,37],[68,30,68,35],[68,3,68,11],[78,0,78,2],[78,3,78,11],[78,12,78,29],[78,30,78,35],[78,36,78,37],[66,0,66,2],[72,30,72,35],[79,3,79,11],[73,0,73,2],[66,36,66,37],[64,30,64,35],[14,36,14,37],[73,3,73,11],[73,12,73,29],[72,36,72,37],[73,30,73,35],[60,12,60,29],[65,36,65,37],[54,12,54,29],[55,3,55,11],[55,12,55,29],[56,3,56,11],[56,12,56,29],[57,3,57,11],[57,12,57,29],[58,3,58,11],[58,12,58,29],[73,36,73,37],[72,3,72,11],[72,12,72,29],[55,30,55,35],[55,36,55,37],[56,30,56,35],[61,0,61,10],[63,12,63,29],[60,0,60,2],[64,0,64,2],[15,33,15,37],[16,33,16,37],[60,36,60,37],[65,3,65,11],[65,12,65,29],[52,0,52,10],[14,0,14,18],[14,19,14,20],[14,21,14,28],[15,21,15,26],[8,0,8,5],[17,20,17,24],[18,20,18,24],[28,11,28,37],[39,36,39,37],[28,0,28,10],[37,36,37,37],[8,11,8,19],[8,8,8,10],[8,6,8,7],[9,18,9,20],[12,19,12,25],[12,26,12,31],[12,32,12,37],[27,30,27,35],[27,0,27,2],[27,3,27,11],[27,12,27,29],[35,36,35,37],[30,26,30,37],[16,0,16,4],[15,15,15,20],[13,0,13,5],[13,6,13,11],[17,5,17,9],[18,5,18,9],[17,10,17,14],[18,10,18,14],[15,5,15,8],[16,5,16,8],[15,0,15,4],[16,15,16,17],[31,12,31,29],[43,30,43,35],[35,30,35,35],[29,27,29,35],[16,18,16,20],[15,9,15,14],[16,9,16,11],[16,12,16,14],[17,0,17,4],[18,0,18,4],[34,29,34,37],[31,30,31,35],[17,25,17,29],[18,25,18,29],[32,36,33,37],[35,12,35,29],[17,30,18,34],[17,35,18,37],[27,36,27,37],[34,0,34,15],[34,16,34,20],[20,0,20,37],[21,0,21,37],[29,36,29,37],[30,0,30,25],[17,15,17,19],[18,15,18,19],[29,0,29,26],[4,14,4,18],[5,14,5,18],[13,12,13,18],[13,19,13,25],[13,26,13,31],[5,19,5,23],[6,14,6,18],[10,19,10,37],[11,0,11,5],[11,6,11,11],[6,19,6,23],[7,14,7,18],[7,19,7,23],[13,32,13,37],[8,25,8,30],[8,20,8,24],[9,21,9,26],[9,30,9,32],[9,33,9,35],[11,12,11,18],[11,19,11,25],[11,26,11,31],[11,32,11,37],[10,0,10,18],[0,35,0,37],[2,0,2,37],[24,0,24,35],[24,36,24,37],[9,27,9,29],[9,0,9,4],[9,5,9,17],[1,0,1,37],[3,4,3,7],[7,24,7,26],[7,27,7,37],[8,35,8,37],[3,0,3,3],[4,24,4,26],[5,24,5,26],[9,36,9,37],[8,31,8,34],[14,29,14,30],[14,31,14,35],[22,0,22,37],[12,0,12,5],[12,6,12,11],[12,12,12,18],[4,27,4,37],[5,27,5,37],[6,24,6,26],[6,27,6,37],[5,0,5,13],[4,0,4,13],[6,0,6,13],[4,19,4,23],[7,0,7,13],[64,36,64,37],[74,30,74,35],[74,36,74,37],[59,12,59,29],[68,12,68,29],[65,0,65,2],[65,30,65,35],[71,14,71,37],[77,30,77,35],[70,0,70,37],[63,36,63,37],[69,3,69,11],[69,12,69,29],[75,30,75,35],[75,36,75,37],[77,36,77,37],[41,36,41,37],[44,0,44,35],[61,11,61,13],[61,14,61,37],[59,3,59,11],[59,0,59,2],[66,3,66,11],[54,0,54,2],[56,36,56,37],[66,12,66,29],[57,0,57,2],[57,30,57,35],[57,36,57,37],[58,0,58,2],[59,36,59,37],[58,30,58,35],[33,0,33,35],[43,0,43,2],[43,3,43,11],[35,0,35,2],[35,3,35,11],[38,36,38,37],[40,0,40,35],[47,36,47,37],[40,36,40,37],[41,0,41,35],[44,36,44,37],[43,36,43,37],[52,14,52,37],[39,0,39,35],[34,21,34,28],[36,36,36,37],[42,0,42,37],[45,0,45,37],[49,30,49,35],[49,0,49,2],[49,3,49,11],[49,36,49,37],[48,30,48,35],[43,12,43,29],[46,0,46,37],[49,12,49,29],[47,0,47,2],[48,3,48,11],[47,12,47,29],[48,12,48,29],[59,30,59,35],[64,3,64,11],[64,12,64,29],[60,3,60,11],[66,30,66,35],[175,10,175,17],[182,34,182,37],[180,28,181,30],[180,31,181,33],[180,34,181,37],[184,0,184,37],[181,11,181,13],[180,0,180,22],[183,6,183,7],[201,2,201,6],[203,7,203,8],[187,11,187,12],[186,15,186,16],[190,20,190,23],[189,15,189,16],[203,26,203,30],[201,15,201,16],[202,15,202,16],[194,9,194,10],[192,11,192,12],[185,27,185,30],[188,35,188,37],[186,31,186,34],[193,11,193,12],[188,15,188,16],[186,35,186,37],[191,35,191,37],[192,24,192,26],[192,27,192,30],[192,31,192,34],[191,11,191,12],[190,15,190,16],[187,24,187,26],[192,13,192,14],[193,13,193,14],[188,17,188,18],[185,0,185,6],[186,11,186,12],[189,9,189,10],[187,20,187,23],[192,17,192,18],[189,13,189,14],[189,31,189,34],[189,27,189,30],[189,24,189,26],[194,20,194,37],[191,15,191,16],[192,35,192,37],[201,24,201,25],[200,15,200,23],[287,12,287,29],[288,12,288,29],[267,20,267,22],[263,5,263,9],[260,0,260,3],[275,30,275,35],[277,12,277,37],[261,29,261,31],[280,0,280,2],[281,0,281,37],[284,0,284,37],[204,15,204,16],[201,21,201,22],[223,13,223,23],[264,5,264,9],[253,23,253,26],[250,14,250,22],[251,14,251,22],[246,30,246,33],[246,23,246,26],[252,30,252,33],[252,34,252,37],[251,34,251,37],[191,17,191,18],[285,0,285,2],[286,0,286,2],[286,3,286,11],[265,5,265,9],[244,23,244,26],[249,23,249,26],[249,27,249,29],[267,29,267,31],[269,0,269,37],[266,32,266,34],[265,20,265,22],[265,32,265,34],[290,0,290,2],[290,3,290,11],[285,12,285,29],[289,12,289,29],[266,29,266,31],[268,26,268,28],[268,29,268,31],[247,0,247,12],[253,34,253,37],[261,11,261,15],[262,11,262,15],[262,0,262,3],[262,5,262,9],[268,20,268,22],[261,23,261,25],[261,26,261,28],[266,17,266,19],[260,20,260,22],[266,5,266,9],[254,0,254,8],[259,23,259,25],[249,14,249,22],[253,0,253,8],[252,27,252,29],[253,27,253,29],[249,34,249,37],[258,26,258,28],[266,11,266,15],[263,0,263,3],[264,0,264,3],[265,0,265,3],[247,34,247,37],[310,36,310,37],[290,12,290,29],[293,0,293,2],[293,36,293,37],[280,3,280,11],[294,0,294,2],[294,3,294,11],[280,36,280,37],[275,3,275,11],[275,12,275,29],[276,0,276,37],[275,0,275,2],[267,0,267,3],[289,36,289,37],[263,11,263,15],[264,11,264,15],[265,11,265,15],[267,32,267,34],[268,23,268,25],[270,0,270,1],[270,5,270,7],[270,2,270,4],[270,34,270,37],[270,30,270,33],[83,3,83,11],[83,12,83,29],[140,0,140,2],[160,12,160,25],[159,0,159,37],[164,0,164,37],[267,17,267,19],[264,26,264,28],[264,29,264,31],[264,32,264,34],[264,17,264,19],[265,17,265,19],[194,0,194,6],[194,17,194,18],[180,23,181,24],[168,18,169,20],[174,2,174,6],[165,2,165,6],[166,21,167,37],[189,0,189,6],[188,27,188,30],[188,31,188,34],[183,0,183,2],[174,21,179,37],[172,18,173,20],[172,21,173,37],[187,27,187,30],[176,0,179,17],[183,28,183,30],[183,31,183,33],[183,11,183,13],[110,12,110,29],[111,3,111,11],[125,0,125,2],[112,0,112,2],[112,30,112,35],[114,3,114,11],[142,3,142,11],[137,0,137,2],[109,3,109,37],[121,30,121,35],[126,12,126,29],[129,3,129,11],[153,33,153,37],[154,33,154,37],[150,0,150,37],[138,30,138,35],[146,33,146,37],[142,12,142,29],[134,36,134,37],[136,0,136,2],[146,28,146,32],[147,28,147,32],[102,0,102,3],[103,0,103,3],[301,36,301,37],[193,35,193,37],[193,20,193,34],[302,0,302,37],[303,0,303,35],[303,36,303,37],[304,0,304,37],[305,0,305,35],[305,36,305,37],[81,44,86,44],[135,0,135,37],[127,0,127,37],[119,0,119,37]],"merged_total":1305,"flags":["merged_cut"]}
["Project 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,"FAAST#",null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"},null,null,null,{"$f":"IF($AO$1=TRUE,1,0)","v":0},false,{"$f":"IF($AO$1=TRUE,\"Large Family \",\"\")","v":""},{"$f":"IF(AND(AO1=TRUE,'Max Loan & Unit Mix'!AK38<0.25,'Max Loan & Unit Mix'!AK39<0.5),1,0)","v":0}]
["Projects with any Supportive Housing units, including units reserved for Homeless populations under §7320(b)(2)(C), must complete worksheets: S1- Supportive Services Plan, S2 - Supportive Services Costs, S3 - Supportive Housing Exp, and S5 - Supportive Services Verif.\nProjects with any Special Needs units, including units reserved for Homeless populations under §7320(b)(2)(C), must complete worksheets: S1 - Supportive Services Plan, S2 - Supportive Services Costs, S4 - Special Needs Exp, and S5 - Supportive Services Verif.\nAt High Risk projects must complete the At High Risk Req worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$2=TRUE,1,0)","v":0},false,{"$f":"IF($AO$2=TRUE,\"Special Needs \",\"\")","v":""}]
["Project Type §7302, §7320(a)(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$3=TRUE,1,0)","v":0},false,{"$f":"IF($AO$3=TRUE,\"Senior \",\"\")","v":""}]
["Total MHP funds being requested:",null,null,null,{"$f":"'Max Loan & Unit Mix'!AI73","v":0},null,null,null,{"$f":"IF($AJ$18=\"None\",\"Supplemental assistance for non-tax credit projects\",\"\")","v":""},null,null,null,null,{"$f":"'Dev Sources'!$R$35","v":0},null,null,"Per unit development costs",null,null,null,{"$f":"IFERROR('Dev Budget & S&U'!$K$118/'Max Loan & Unit Mix'!$E$36,0)","v":0},null,null,"Has the Sponsor applied, plan to apply, or been awarded other HCD program funds for this project?",null,null,null,null,null,null,null,null,{"$f":"IF($AE$4=\"Yes\",\"If yes, please enter, below, the name(s) of other HCD program(s) funding.\",\"\")","v":""},null,null,null,null,null,{"$f":"E4+U4","v":0}]
["Other HCD program(s) name(s):",null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan amount",null,null,null,null,"Grant amount",null,null,null,null,"Awarded?",null,null,"Award date or expected award date?"]
[]
[]
[]
["Will this Project be a TCAC hybrid project?",null,null,null,null,null,null,null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,"Project Development Type:",null,null,null,null,null,null,null,null,null,null,"Project County:",null,null,null,null,null,null,null,{"$f":"IF($AO$9=TRUE,1,0)","v":0},false,{"$f":"IF($AO$9=TRUE,\"Supportive Housing \",\"\")","v":""}]
["Project Address:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project City:",null,null,null,null,null,null,null,null,"Project Zip:",null,null,null,null,null,"Geographic",null,null,{"$f":"IF(AJ9>0,VLOOKUP(AJ9,Dropdowns!G1:H58,2,FALSE),\"\")","v":""},null,null,{"$f":"IF($AO$10=TRUE,1,0)","v":0},false,{"$f":"IF($AO$10=TRUE,\"At High Risk \",\"\")","v":""}]
["(APNs):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Census Tract(s)"]
[]
[]
[]
["§7320(a)(9) New Construction Project: is demolition of existing residential required? ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T15=\"Yes\",\"# of bdrms in demolished structures?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(T15=\"Yes\",\"# of bedrms in new Project?\",\"\")","v":""}]
["# of Residential Units",null,null,null,null,"LIHTC Units",null,null,null,"Project Site Area",null,null,null,null,null,"Units per Acre",null,null,null,null,null,"Age Restrictions",null,null,null,null,null,"Special Facility Type",null,null,null,null,null,"Tenure Type",null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ18=4%,1,IF(AJ18=9%,2,\"\"))","v":""}]
[{"$f":"'Max Loan & Unit Mix'!$E$36","v":0},null,null,null,null,null,null,null,null,null,null,null,"Acres",null,null,{"$f":"IFERROR(IF(A17>0,$A$17/$J$17,\"\"),\"\")","v":""},null,null,"Per Acre"]
["Relocation Required?",null,null,null,null,"Commercial Space?",null,null,null,null,"Rental Subsidy?",null,null,null,null,"Operating Subsidy?",null,null,null,null,"HUD 811 Project?",null,null,null,null,"Demolition Required?",null,null,null,null,"Type of Tax Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ18=9%,1,2)","v":2}]
["§7320(a)(9) Is the Project a scattered site housing project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes, will Project meet the UMR §8303(b) requirements? "]
["Project Description"]
[]
["Describe any demolition to be completed (include any structures, parking lots, signage or billboards to be demolished)."]
[]
["Do you certify that at the time of the application due date, the construction or rehabilitation work has not commenced, except for emergency repairs to existing structures required to eliminate hazards or threats to health and safety?"]
[]
[]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$7","v":"3. Leg Letter"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$7","v":"Per Health & Safety Code §50675.7(e) Sponsor must notify the local legislative body (City Council or County Board of Supervisors) of the Sponsor’s loan application prior to application submission."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,{"$f":"OFFSET(AN33,1,MATCH($AK$33,$AN$33:$AO$33,0)-1,COUNTA(OFFSET($AN$33,1,MATCH($AK$33,$AN$33:$AO$33,0)-1,8,1)),1)","v":{"$error":"#N/A"}}]
["Project Type(s) - Select all that apply:"]
["Is Project in a Rural Area as defined by H&S Code §50199.21?. Sponsors must use the 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,null,null,null,null,null,null,"Documentation of rural status"]
["If Project is in a Rural Area, which methodology is being used to demonstrate that the project area is rural?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$103","v":"35. Rural Status Determination"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$103","v":"TCAC Method for determining rural status."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Is Project located in a High or Highest Resource Area per TCAC/HCD Opportunity Area Map available at the time of application §7307(b)(2), 7320(b)(2)(A), §7320(b)(4)(C), & §7320(b)(6)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","No"]
["https://www.treasurer.ca.gov/ctcac/opportunity.asp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highest Resource","Moderate Resource (Rapidly Changing)"]
["If \"Yes\", enter the entire TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opportunity Area Map Category: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Resource","Moderate Resource"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$99","v":"31. Opportunity Area "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$99","v":"Documentation of TCAC/HCD Opportunity Area status at time of application."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,"Low Resource"]
["(1) Large Family Project: Do you certify that the project meets the requirements set forth at §7302(e)(1)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Segregation & Poverty"]
["(2) Special Needs Project: Do you certify that the project meets the requirements set forth at §7302(e)(2) and §7302(g)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missing / Insufficient Data"]
["(3a) Senior Project: Do you certify that the project meets the requirements set forth at §7302(e)(3)? ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National & State Park / Forest / Rec Area"]
["(3b) Does this Senior Project also qualify as a Special Needs Project as set forth at §7302(e)(2)?"]
["(4) Supportive Housing Project: Do you certify that the project meets the requirements set forth at §7302(e)(4), §7302(f) and §7302(g)?"]
["(5) At High Risk Project: Do you certify that the Project meets the requirements set forth at §7302(e)(5)?"]
["Supportive Housing and Special Needs Projects"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$87","v":"20. Integration Plan"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$87","v":"For Special Needs and Supportive Housing Projects provide an Integration Plan that demonstrates how Sponsor will meet §7302(g) requirements."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Do you certify that the project will meet the service requirements set forth at §7320(a)(8)?"]
["Acquisition and Rehabilitation Projects"]
["For Acq/Rehab and Rehab projects ONLY: Provide a description of the current condition of the structure(s) and a general description of the overall scope of work. Include a discussion of any proposed modification to the unit configurations, unit mix, need for seismic retrofit, or modifications in use (e.g., commercial/tourist hotel to SRO or studio apartments). All projects must submit a Physical Needs Assessment (PNA) or Capital Needs Assessment (CNA) prepared by a qualified independent third party contractor, which supports the proposed scope of work. All projects must submit a current rent roll, which includes household income and household size for each unit."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$113","v":"42. Rehab Description"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$113","v":"Narrative description of current condition of structure(s) and overall scope of work. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$114","v":"43. PNA or CNA"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$114","v":"PNA or CNA prepared by a qualified independent third party contractor."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$115","v":"44. Rent Roll"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$115","v":"Current rent roll, including household income & size for each unit. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Eligible Sponsor §7303, §7320(a)(1) and UMR § 8301(s)"]
["\"Sponsor \" is defined as that entity having demonstrated prior experience in the development and ownership of affordable housing and having current capacity, including human and financial resources, which will have substantial and continuing control of the Rental Housing Development. Enter the name of the entity meeting this definition as Sponsor #1.  Additional entities partnering with Sponsor #1 (i.e. non-profit with for-profit or supportive housing partners) should be entered as Sponsor #2)"]
["Sponsor #1",null,null,null,null,null,null,null,null,null,null,"Entity Name:"]
["Eligible Sponsor Type:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$9","v":"4a. Spon1 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Corporation"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$10","v":"4b. Spon1 Authorizing Resolution"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$10","v":"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Duly Constituted Governing Body of an Indian Reservation or Rancheria"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$11","v":"4c. Spon1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Individual"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$12","v":"4d. Spon1 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$12","v":"Sponsor Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Joint Venture"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$13","v":"4e. Spon1 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$13","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Limited Liability Company"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$14","v":"4f. Spon1 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$14","v":"Certificate of Good Standing dated within 30 days of the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Limited Partnership"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$15","v":"4g. Spon1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$15","v":"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Local Public Entity"]
["Sponsor #2",null,null,null,null,null,null,null,null,null,null,"Entity Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other legal entity"]
["Eligible Sponsor Type:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partnership"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$17","v":"5a. Spon2 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,"Trust"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$18","v":"5b. Spon2 Authorizing  Resolution"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$18","v":"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$19","v":"5c. Spon2 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$20","v":"5d. Spon2 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$20","v":"Sponsor Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$21","v":"5e. Spon2 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$21","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$22","v":"5f. Spon2 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$22","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$23","v":"5g. Spon2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$23","v":"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["\"Joint Venture\" is defined as an association of two or more persons, or entities who combine their property, skill or knowledge to carry out a single business enterprise for profit.  A Sponsor formed as a joint venture in accordance §7303(a) shall comply with the requirements of §7303(d). The Borrower L.P. is not a joint venture within the meaning of §7303(a). Enter the entity relied upon for development experience as Joint Venture Entity #1.  "]
["Joint Venture Entity #1",null,null,null,null,null,null,null,null,null,null,"Entity Name:"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$25","v":"6a. Joint Venture Agreement"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$25","v":"Provide an executed copy stating the terms of your joint venture agreement."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$26","v":"6b. JV1 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$27","v":"6c. JV1 Authorizing Resolution"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$27","v":"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$28","v":"6d. JV1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$29","v":"6e. JV1 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$29","v":"Sponsor Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$30","v":"6f. JV1 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$30","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$31","v":"6g. JV1 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$31","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$32","v":"6h. JV1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$32","v":"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Do you certify that this entity has experience and capacity pursuant to §7303(d) and §7320(3) and has a controlling interest in the Joint Venture and will have a substantial and continued role in the Project's ongoing operations, as evidenced by the terms of the Joint Venture Agreement.  "]
["Joint Venture Entity #2",null,null,null,null,null,null,null,null,null,null,"Entity Name:"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$34","v":"7a. JV2 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$35","v":"7b. JV2 Authorizing Resolution "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$35","v":"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$36","v":"7c. JV2 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$37","v":"7d. JV2 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$37","v":"Sponsor Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$38","v":"7e. JV2 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$38","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$39","v":"7f. JV2 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$39","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$40","v":"7g. JV2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$40","v":"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK91=\"Yes\",1,IF(AK92=\"Yes\",2,\"\"))","v":""},null,null,null,null,null,null,"ask the group."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK92=\"Yes\",3,\"\")","v":""}]
[]
["Sponsor Experience §7303(c)(1)"]
["Does Sponsor or Principal certify to have successful prior ownership and development of affordable rental housing? If yes, complete \"Experience\" section of the Scoring tab."]
["Sponsor Capacity7303(c)(2)"]
["Do you certify that the Sponsor will employ experienced staff without reliance upon another entity or parent company?"]
["Do you certify that the Sponsor has sufficient financial capacity to provide payroll and employment benefits to staff without reliance upon another entity or parent company?"]
["Do you certify that the Sponsor has sufficient financial capacity to carry out its obligations pursuant to Program requirements including, but not limited to providing financial guarantees without reliance upon another entity or parent company?"]
["Project Staffing Chart"]
["Staff type",null,null,null,"Employee / Consultant full name",null,null,null,null,null,null,null,null,null,null,null,null,"Position title",null,null,null,null,null,null,"Full time / Part time",null,null,null,null,null,"% of time dedicated to this project"]
[]
[]
[]
[]
[]
[]
["Borrower Entities"]
["Owner/Borrower Entity"]
["Legal Name"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$47","v":"9a. Bwr Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$48","v":"9b. Bwr OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$49","v":"9c. Bwr OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$49","v":"Must demonstrate Sponsor control of the Borrower consistent with UMR §8313.2."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$50","v":"9d. Bwr Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$50","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$51","v":"9e. Bwr STD 204 Payee Data\n      Record"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$51","v":"Reference Payee Data Record STD-204 on the MHP webpage."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$52","v":"9f. Bwr Fi$CAL TIN Form"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$52","v":"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the MHP webpage."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$53","v":"9g. EIN Verification"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$53","v":"IRS Form SS4."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$54","v":"9h. Bwr Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$54","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$55","v":"9i. Bwr Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$55","v":"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Managing General Partner"]
["Legal Name"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$57","v":"10a. MGP Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$58","v":"10b. MGP OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$59","v":"10c. MGP OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$59","v":"MGP Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$60","v":"10d. MGP Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$60","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$61","v":"10e. MGP Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$61","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$62","v":"10f. MGP Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$62","v":"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Administrative General Partner #1"]
["Legal Name"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$64","v":"11a. AGP1 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$65","v":"11b. AGP1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$66","v":"11c. AGP1 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$66","v":"AGP Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$67","v":"11d. AGP1 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$67","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$68","v":"11e. AGP1 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$68","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$69","v":"11f. AGP1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$69","v":"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Administrative General Partner #2"]
["Legal Name"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$71","v":"12a. AGP2 Cert & Legal Disclosure"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$9","v":"Reference Sponsor Certification Worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$72","v":"12b. AGP2 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$11","v":"Reference Entity Org Docs worksheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$73","v":"12c. AGP2 OrgChart"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$73","v":"AGP Organization Chart."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$74","v":"12d. AGP2 Signature Block"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$74","v":"Signature Block - upload in Microsoft Word Document."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$75","v":"12e. AGP2 Cert of Good Standing "},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$75","v":"Certificate of Good Standing must be dated 30 days or less from the application due date."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$76","v":"12f. AGP2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$76","v":"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Site Control §7320(a)(9) & UMR §8303"]
["At time of application, a Sponsor must have site control of the proposed Project property, in the name of the Sponsor or an entity controlled by the Sponsor."]
["At time of application, does Sponsor, or its wholly controlled affiliate have site control pursuant to UMR §8303?"]
["Type of site control:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,"Expires",null,null,"Extensions Available",null,null,null,null,null,null,"Purchase Price",null,null,null,null,"Total Land Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J17","v":0},null,null,"acres"]
["Current owner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current owner street address",null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,"State",null,null,"Zip code"]
[]
["Provide details below for unusual site control special circumstances:"]
[]
["Planned and completed property transfer(s). ",null,null,null,null,null,null,null,null,null,null,"Ground Lease planned?"]
["Lessor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment"]
[]
["Below, describe property transfers occurring in connection with development of the project."]
[]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$78","v":"13. Site Control"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$78","v":"Provide documentation of site control in accordance with UMR §8303."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$79","v":"14. Preliminary Title Report"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$79","v":"Provide a preliminary report. (dated within 30 days of application due date)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Site and Unit Information"]
["Current Use",null,null,null,null,null,null,null,null,null,null,null,"Proposed Zoning (code and name)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Is Site Improved?",null,null,null,null,"Year Improvements Built?"]
[]
["Rent Control?",null,null,null,"Access Road Maintenance",null,null,null,null,null,null,"Sponsor Notes"]
[]
["Site conditions and adjoining land uses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Describe adjoining land uses within 300 feet of the Project"]
[null,null,"Poor drainage",null,null,null,null,null,null,null,"Grade 5-10%",null,null,null,null,null,null,null,"West"]
[null,null,"Erosion problems",null,null,null,null,null,null,null,"Grade over 10%"]
[null,null,"Unstable soil ",null,null,null," ",null,null,null,"Airport within 2 miles",null,null,null,null,null,null,null,"East "]
[null,null,"Retaining wall",null,null,null,null,null,null,null,"Possible high noise levels"]
[null,null,"Possible lead paint",null,null,null,null,null,null,null,"Abandoned well(s)",null,null,null,null,null,null,null,"North"]
[null,null,"Possible asbestos",null,null,null,null,null,null,null,"Railroad tracks w/i 100 yards"]
[null,null,"Wetlands area",null,null,null,null,null,null,null,"Unusual ingress/egress",null,null,null,null,null,null,null,"South"]
[null,null,"On-site stream/creek",null,null,null,null,null,null,null,"Ground water contamination"]
[null,null,"100-yr. flood plain",null,null,null,null,null,null,null,"High water table",null,null,null,null,null,null,null,"Unique Features"]
[null,null,"Possible soil pollution",null,null,null,null,null,null,null,"Underground storage tanks"]
[]
[]
[]
[]
["Existing versus proposed units  (include manager's units)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total # Units",null,"Total # Bedrooms",null,null,"Total # Buildings",null,null,"Total  # Mgr. Units",null,null,"Total # of Parking Spaces"]
[" ",null,null,"Beds",null,null,"0 Bdrm",null,"1 Bdrm",null,null,"2 Bdrm",null,null,"3 Bdrm",null,null,"4 Bdrm",null,null,"5 Bdrm"]
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$183+$I$183+$L$183+$O$183+$R$183+$U$183","v":0},null,{"$f":"SUM(($G$183*1)+($I$183*1)+($L$183*2)+($O$183*3)+($R$183*4)+($U$183*5))","v":0}]
["Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$184+$I$184+$L$184+$O$184+$R$184+$U$184","v":0},null,{"$f":"SUM(($G$184*1)+($I$184*1)+($L$184*2)+($O$184*3)+($R$184*4)+($U$184*5))","v":0}]
[]
["Building types",null,null,null,null,null,null,"New Construction",null,null,null,null,null,"Rehabilitation",null,null,null,null,null,null,"Unit Size",null,null,null,"Baths",null,null,"Layout",null,null,null,"Ave. Sq. Ft.",null,null,null,"No. of Units"]
[null,null,null,null,null,null,null,"Units",null,"Stories",null,"Bldgs.",null,"Units",null,"Stories",null,"Bldgs.",null,null,"0 Bdrm."]
["Townhouse/Row House",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Bdrm."]
["One or Two Story Walk-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bdrm."]
["Mid-Rise (3-5 stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bdrm."]
["High-Rise (6+stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 Bdrm."]
["Detached Single Family ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Bdrm."]
["Duplex/4-Plex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 Bdrm."]
["Non-Residential Bldg(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AJ$187:$AL$193)","v":0}]
["Totals",null,null,null,null,null,null,{"$f":"SUM($H$188:$H$193)","v":0},null,null,null,{"$f":"SUM($L$188:$L$194)","v":0},null,{"$f":"SUM($N$188:$N$193)","v":0},null,null,null,{"$f":"SUM($R$188:$R$194)","v":0}]
["Sponsor Notes"]
[]
[]
["Amenities"]
["Unit Amenities/Features",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Amenities",null,null,null,null,null,null,null,null,"Security & Other",null,null,null,null,null,null,"Other On-Site Services "]
[]
[null,null,"Air Conditioning",null,null,null,null,null,null,"Ceiling Fans",null,null,null,null,null,null,null,"Elevator(s)",null,null,null,null,null,null,null,null,"Gated Entry"]
[null,null,"Refrigerator",null,null,null,null,null,null,"Curtains/Blinds",null,null,null,null,null,null,null,"Laundry Rms.",null,null,null,null,null,null,null,null,"Bldg. Card Key"]
[null,null,"Range",null,null,null,null,null,null,"Fireplace",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security Patrol"]
[null,null,"Microwave",null,null,null,null,null,null,"Emergency Call ",null,null,null,null,null,null,null,"Washers"]
[null,null,"Disposal",null,null,null,null,null,null,"Free Cable TV",null,null,null,null,null,null,null,"Dryers",null,null,null,null,null,null,"Describe any mandatory charges to tenants beyond allowable rents.  "]
[null,null,"Dishwasher",null,null,null,null,null,null,"Lofts "]
[null,null,"Walk-In Closet",null,null,null,null,null,null,"Storage Area",null,null,null,null,null,null,null,"Community Room "]
[null,null,"Fenced Rear Yard",null,null,null,null,null,null,"Balcony",null,null,null,null,null,null,null,"Community Kitchen"]
[null,null,null,null,null,null,null,null,null,"Patio ",null,null,null,null,null,null,null,"Computer Room"]
["Other (s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Speed Internet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fitness Room "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Picnic/BBQ Area(s)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tot Lot/Playground"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sports Court"]
["Laundry Hookups or Appliances in Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tennis Court"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jacuzzi/Sauna"]
[]
[]
["Blank"]
["Miscellaneous information"]
["RESIDENTIAL SPACE",null,null,null,null,null,null,null,null,null,null,null,"RESIDENTIAL PARKING",null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL SPACE"]
[null,"Residential Square Footage",null,null,null,null,null,null,null,null,null," ",null,"Free Residential Parking Spaces",null,null,null,null,null,null,null,null,null,null,null," ","Commercial Square Footage",null,null,null,null,null,null,null,null,null,null," "]
[null,"Residential Units",null,null,null,null,null,null,null,null,null,null,null,"Uncovered Tenant Parking",null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Area"]
[null,"Community Room",null,null,null,null,null,null,null,null,null,null,null,"Covered Tenant Parking",null,null,null,null,null,null,null,null,null,null,null,null,"Offices"]
[null,"Leasing Office",null,null,null,null,null,null,null,null,null,null,null,"Enclosed Tenant Parking",null,null,null,null,null,null,null,null,null,null,null,null,"Childcare Center"]
[null,"Additional Storage Space",null,null,null,null,null,null,null,null,null,null,null,"Tenant Guest Spaces",null,null,null,null,null,null,null,null,null,null,null,null,"Storage Space"]
[null,"Subtotal Residential SF",null,null,null,null,null,null,{"$f":"SUM(I225:K228)","v":0},null,null,null,null,"Subtotal Parking Spaces",null,null,null,null,null,null,null,null,{"$f":"SUM(W225:X228)","v":0},null,null,null,"Other"]
[null,"Maintenance Shop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Commercial SF",null,null,null,null,null,null,null,{"$f":"SUM(AI225:AK229)","v":0}]
[null,"Childcare Center",null,null,null,null,null,null,null,null,null,null,null,"Extra Spaces Tenants Can Rent"]
[null,"Service Area",null,null,null,null,null,null,null,null,null,null,null,"Uncovered Parking",null,null,null,null,null,null,null,null,null,null,null,null,"Parking Spaces for Commercial Tenants"]
[null,"Service Office",null,null,null,null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,null,null,null,null,null,"Uncovered"]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,"Enclosed Parking",null,null,null,null,null,null,null,null,null,null,null,null,"Covered Spaces"]
[null,"Total Residential SF",null,null,null,null,null,null,{"$f":"SUM(I229:K234)","v":0},null,null,null,null,"Grand Total Parking Spaces",null,null,null,null,null,null,null,null,{"$f":"SUM(W229:X234)","v":0},null,null,null,"Total Spaces",null,null,null,null,null,null,null,{"$f":"SUM(AI233:AK234)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Handicap Parking Spaces",null,null,null,null,null,null,null,null,null,null,null,null,"Describe other available parking for commercial patrons. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(included in totals above)",null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
["Income from sources other than residential rents and subsidies"]
["Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Leased Spaces "]
["No. of Units Using Central Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,"Lease Terms",null,null,null,"Sq. Feet",null,null,"Rent/SF/Mo.",null,null,null,"Annual Gross"]
["Weekly Assumed Income Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB246*AE246*12","v":0}]
["Annual Total Laundry Income",null,null,null,null,null,null,null,null,{"$f":"+J246*J245*52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB247*AE247*12","v":0}]
["Residential Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB248*AE248*12","v":0}]
["Tenant Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"SUM(W232:X234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB249*AE249*12","v":0}]
["Monthly  Income Per Space",null,null,null,null,null,null,null,null,0,null,null,null,null,"Commercial",null,null,null,null,null,null,null,null,"Lease Terms",null,null,null,"Sq. Feet",null,null,"Rent/SF/Mo.",null,null,null,"Annual Gross"]
["Annual Residential Parking Income",null,null,null,null,null,null,null,null,{"$f":"+J249*J250*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB251*AE251*12","v":0}]
["Commercial Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB252*AE252*12","v":0}]
["Number of Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"+$AI$235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB253*AE253*12","v":0}]
["Monthly  Income Per Space",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB254*AE254*12","v":0}]
["Annual Commercial Parking Income",null,null,null,null,null,null,null,null,{"$f":"+J253*J254*12","v":0},null,null,null,null,"Total Income from Other Leased Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI246:AL254)","v":0}]
[]
["Monthly utility allowance"]
[null,null,null,null,null,"Type of Utility",null,null,null,null,null,"Does the owner or tenant pay utilities?",null,null,null,null,null,"Enter Allowances for Tenant Paid Utilities by Bdrm. Size"]
["Utilities",null,null,null,null,"(Gas, Electric, etc.)",null,null,null,null,null,null,null,null,null,null,null,"0 bdrm",null,null,"1 bdrm",null,null,"2 bdrms",null,null,"3 bdrms",null,null,"4 bdrms",null,null,"≥5 bdrms"]
["Heating"]
["Cooking"]
["Other Electric"]
["Air Conditioning"]
["Water Heating"]
["Water"]
["Sewer"]
["Trash"]
["Other"]
["Total Tenant Utility Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R260:T268)","v":0},null,null,{"$f":"SUM(U260:W268)","v":0},null,null,{"$f":"SUM(X260:Z268)","v":0},null,null,{"$f":"SUM(AA260:AC268)","v":0},null,null,{"$f":"SUM(AD260:AF268)","v":0},null,null,{"$f":"SUM(AG260:AI268)","v":0}]
["Source for utility allowances"]
[null,null,"Local PHA",null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective date:"]
[]
[null,null,"HUD",null,null,null,null,"Utility Company (Actual Survey)",null,null,null,null,null,null,null,null,null,"Other",null,"Name:"]
["Sponsor Notes"]
[]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$100","v":"32. Utility Allowance"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$100","v":"Schedule of Utility Allowances."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Relocation §7315"]
["Does Project trigger State Relocation Assistance Law (CA Gov Code §7260-7277)? ",null,null,null,null,null,null,null,null,null,null,null,"If \"Yes\", sponsor must submit an initial relocation plan prepared in accordance with 24 CFR 93.352. If No, provide a narrative explanation, in the box below, supporting why relocation is not required. \"N/A\" or \"Vacant Land\" is not sufficient. "]
[]
["If relocation is required, are costs sufficient, pursuant to the relocation plan and included in the Project's Development Budget?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$84","v":"18. Relocation"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$84","v":"Relocation Plan."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Environmental Requirements & Reports"]
["Do you certify that the Project is free from severe adverse environmental conditions which are economically infeasible, or cannot be mitigated pursuant to §7320(a)(6). "]
["If environmental mitigation is required, are costs sufficient, pursuant to the environmental reports and included in the Project's Development Budget?"]
["Environmental Reports are required as set forth in the application checklist and the Notice of Funding Availability."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$119","v":"47. Env. Report 1"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$119","v":"Phase I (prepared or updated no earlier than 12 months prior to the application due date)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$120","v":"48. Env. Report 2"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$120","v":"Phase II (prepared or updated no earlier than 12 months prior to the application due date)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$121","v":"49. Env. Report 3"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$121","v":"Lead Based Paint Report (for structures built prior to 1978) (rehab only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$122","v":"50. Env. Report 4"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$122","v":"Mold Report (rehab only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$123","v":"51. Env. Report 5"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$123","v":"Asbestos Report (for structures built prior to 1978) (rehab only)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$124","v":"52. Env. Report 6"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$124","v":"Other Environmental Report."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Article XXXIV"]
["Sponsor shall provide an Article XXXIV legal opinion or evidence of Article XXXIV authority allocated pursuant to the Notice of Funding Availability. "]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$81","v":"15. Article XXXIV Legal Opinion"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$81","v":"Legal opinion regarding Article XXXIV, prepared in accordance with NOFA Section IV."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$82","v":"16. Article XXXIV Authority"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$82","v":"Documentation of Article XXXIV Authority prepared in accordance with NOFA Section IV."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Tenant Selection UMR §8305"]
["Sponsor certifies the Project will comply with the requirements of UMR §8305 as applicable."]
["Fair Housing Act"]
["For senior Projects, include a legal opinion which demonstrates that units are lawfully restricted to senior households in compliance with state and federal fair housing laws."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$83","v":"17. Fair Housing Legal Opinion"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$83","v":"Attach a Project-specific legal opinion labeled \"Fair Housing Legal Opinion\" with supporting materials describing how the Project complies with fair housing laws. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Americans with Disabilities Act §504"]
["Sponsor certifies Project will comply with Americans with Disabilities Act and its implementing regulations."]
["Violence Against Women Act"]
["Sponsor certifies Project will comply with Violence Against Women Act."]
["Pet Friendly Housing Act"]
["Sponsor certifies that residents of the housing development will be authorized to own or otherwise maintain one or more common household pets pursuant to the Pet Friendly Housing Act of 2017 (California Health & Safety Code, §50466)"]
["State Prevailing Wage Requirements"]
["Sponsor certifies the Project will comply with State prevailing wage law, as set forth at Health and Safety Code Part 2, Chapter 6.7, §50675.4."]
["Explanations "]
["Submit a letter of explanation providing details for all \"No\" answers that are shaded red above."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$135","v":"63. LOE"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$135","v":"Letter of Explanation(s)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
[]
[]
["End of Document"]

{"sheet":"Dropdowns","index":4,"n_rows":80,"n_cols":8,"rows_kept":80,"cut":false,"hidden":true,"merged":[]}
["Individual","For-profit","Alameda",null,1,null,"Alameda","North"]
["Joint Venture","Nonprofit","Alpine",null,2,null,"Alpine","North"]
["Partnership",null,"Amador",null,3,null,"Amador","North"]
["Limited Partnership",null,"Butte",null,4,null,"Butte","North"]
["Trust",null,"Calaveras",null,5,null,"Calaveras","North"]
["Corporation",null,"Colusa",null,6,null,"Colusa","North"]
["Limited Liability Corporation","Non-profit Corporation","Contra Costa",null,7,null,"Contra Costa","North"]
["Local Public Entity","Non-profit Public Benefit Corporation","Del Norte",null,8,null,"Del Norte","North"]
["Other legal entity","For-profit Corporation ","El Dorado",null,9,null,"El Dorado","North"]
[null,"Public Agency","Fresno",null,10,null,"Fresno","North"]
[null,"Federally Recognized Indian Tribe","Glenn",null,11,null,"Glenn","North"]
[null,"Joint Powers Authority","Humboldt",null,12,null,"Humboldt","North"]
[null,"Sole Proprietorship","Imperial",null,13,null,"Imperial","South"]
[null,"Private/Public Partnership","Inyo",null,14,null,"Inyo","North"]
[null,null,"Kern",null,15,null,"Kern","South"]
[null,null,"Kings",null,16,null,"Kings","North"]
[null,null,"Lake",null,17,null,"Lake","North"]
[null,null,"Lassen",null,18,null,"Lassen","North"]
[null,null,"Los Angeles",null,19,null,"Los Angeles","South"]
["Highest Resource",null,"Madera",null,20,null,"Madera","North"]
["High Resource",null,"Marin",null,21,null,"Marin","North"]
["Moderate Resource (Rapidly Changing)",null,"Mariposa",null,22,null,"Mariposa","North"]
["Moderate Resource",null,"Mendocino",null,23,null,"Mendocino","North"]
["Low Resource",null,"Merced",null,24,null,"Merced","North"]
["High Segregation & Poverty",null,"Modoc",null,25,null,"Modoc","North"]
["Missing / Insufficient Data",null,"Mono",null,26,null,"Mono","North"]
["National & State Park / Forest / Rec Area",null,"Monterey",null,27,null,"Monterey","North"]
[null,null,"Napa",null,28,null,"Napa","North"]
[null,null,"Nevada",null,29,null,"Nevada","North"]
[null,null,"Orange",null,30,null,"Orange","South"]
[null,null,"Placer",null,31,null,"Placer","North"]
["Fixed for Term",null,"Plumas",null,32,null,"Plumas","North"]
["Fixed with Reset",null,"Riverside",null,33,null,"Riverside","South"]
["Fixed, then Variable",null,"Sacramento",null,34,null,"Sacramento","North"]
["Variable",null,"San Benito",null,35,null,"San Benito","North"]
["Other",null,"San Bernardino",null,36,null,"San Bernardino","South"]
["None",null,"San Diego",null,37,null,"San Diego","South"]
[null,null,"San Francisco",null,38,null,"San Francisco","North"]
[null,null,"San Joaquin",null,39,null,"San Joaquin","North"]
[null,null,"San Luis Obispo",null,40,null,"San Luis Obispo","South"]
[null,null,"San Mateo",null,41,null,"San Mateo","North"]
[null,null,"Santa Barbara",null,42,null,"Santa Barbara","South"]
[null,null,"Santa Clara",null,43,null,"Santa Clara","North"]
[null,null,"Santa Cruz",null,44,null,"Santa Cruz","North"]
[null,null,"Shasta",null,45,null,"Shasta","North"]
[null,null,"Sierra",null,46,null,"Sierra","North"]
[null,null,"Siskiyou",null,47,null,"Siskiyou","North"]
[null,null,"Solano",null,48,null,"Solano","North"]
[null,null,"Sonoma",null,49,null,"Sonoma","North"]
[null,null,"Stanislaus",null,50,null,"Stanislaus","North"]
[null,null,"Sutter",null,51,null,"Sutter","North"]
[null,null,"Tehama",null,52,null,"Tehama","North"]
[null,null,"Trinity",null,53,null,"Trinity","North"]
[null,null,"Tulare",null,54,null,"Tulare","North"]
[null,null,"Tuolumne",null,55,null,"Tuolumne","North"]
[null,null,"Ventura",null,56,null,"Ventura","South"]
[null,null,"Yolo",null,57,null,"Yolo","North"]
[null,null,"Yuba",null,58,null,"Yuba","North"]
[null,null,null,null,59]
[null,null,null,null,60]
[null,null,null,null,61]
[null,null,null,null,62]
[null,null,null,null,63]
["<=1 Point for Full 5% point increments above 100%",null,{"$f":"Scoring!AW86","v":0},null,64]
["<=1 Point for Full 5% point increments above 50%",null,{"$f":"IF(AND(OR('Project Overview'!#REF!=\"Not Applicable\",'Project Overview'!#REF!=\"High Segregation & Poverty\", 'Project Overview'!#REF!=\"Low Resource\"),#REF!= 0,#REF!=\"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}},null,65]
["<=2 Points for Full 5% point increments above 100%",null,{"$f":"IF(AND(OR('Project Overview'!#REF!=\"High Resource\",'Project Overview'!#REF!=\"Highest Resource\"),#REF!= \"No 9% Tax Credits\"),#REF!,0)","v":{"$error":"#REF!"}},null,66]
["<=1 Point for Full 5% point increments above 50% X (% of Restricted SH Units X 2 + % of Restricted Non SH Units)",null,{"$f":"IF(AND(OR('Project Overview'!#REF!=\"Not Applicable\",'Project Overview'!#REF!=\"High Segregation & Poverty\", 'Project Overview'!#REF!=\"Low Resource\"),#REF!>0,#REF!=\"No 9% Tax Credits\"),Scoring!#REF!,0)","v":{"$error":"#REF!"}},null,67]
[null,null,null,null,68]
[null,null,null,null,69]
["Leadership in Energy & Environmental Design (LEED) ",null,null,null,70]
["GreenPoint Program",null,null,null,71]
["Passive House Institute US (PHIUS)",null,null,null,72]
["Passive House",null,null,null,73]
["Living Building Challenge",null,null,null,74]
["National Green Building Standard ICC / ASRAE – 700 silver or higher rating",null,null,null,75]
["2011 Enterprise Green Communities",null,null,null,76]
["WELL (when not combined with the programs listed)",null,null,null,77]
["N/A",null,null,null,78]
[null,null,null,null,79]
[null,null,null,null,80]

{"sheet":"Document Checklist","index":5,"n_rows":137,"n_cols":36,"rows_kept":137,"cut":false,"hidden":false,"merged":[[42,0,42,37],[43,0,43,2],[43,3,43,11],[43,12,43,33],[43,34,43,37],[44,0,44,2],[44,3,44,11],[44,12,44,33],[44,34,44,37],[60,34,60,37],[67,0,67,2],[67,3,67,11],[67,12,67,33],[67,34,67,37],[60,12,60,33],[59,34,59,37],[57,34,57,37],[54,12,54,33],[56,12,56,33],[57,12,57,33],[58,0,58,2],[57,0,57,2],[58,3,58,11],[54,34,54,37],[56,34,56,37],[56,0,56,2],[65,3,65,11],[62,0,62,37],[74,0,74,2],[74,3,74,11],[74,12,74,33],[74,34,74,37],[61,34,61,37],[71,0,71,2],[71,3,71,11],[72,0,72,2],[71,12,71,33],[72,12,72,33],[73,12,73,33],[66,3,66,11],[68,3,68,11],[61,12,61,33],[64,12,64,33],[65,12,65,33],[64,34,64,37],[65,34,65,37],[68,34,68,37],[70,34,70,37],[71,34,71,37],[72,34,72,37],[66,34,66,37],[65,0,65,2],[7,0,7,37],[6,0,6,2],[50,0,50,2],[49,0,49,2],[48,0,48,2],[47,0,47,2],[45,0,45,37],[38,0,38,2],[33,0,33,2],[27,0,27,2],[24,0,24,2],[25,0,25,2],[25,3,25,11],[25,12,25,33],[29,12,29,33],[30,12,30,33],[31,12,31,33],[20,34,20,37],[21,34,21,37],[22,34,22,37],[24,34,24,37],[23,0,23,37],[28,34,28,37],[26,0,26,2],[93,0,93,2],[92,0,92,2],[91,0,91,2],[90,0,90,2],[89,0,89,2],[88,0,88,2],[87,0,87,2],[120,0,120,2],[118,0,118,2],[117,0,117,2],[102,0,102,2],[101,0,101,2],[100,0,100,2],[98,0,98,2],[96,0,96,2],[108,0,108,2],[97,0,97,37],[116,34,116,37],[100,34,100,37],[101,34,101,37],[107,0,107,37],[115,0,115,37],[102,3,102,11],[110,0,110,2],[133,0,133,2],[132,0,132,2],[131,0,131,2],[128,0,128,2],[124,0,124,2],[122,0,122,2],[129,3,129,11],[132,12,132,33],[132,3,132,11],[126,12,126,33],[131,3,131,11],[126,3,126,11],[130,3,130,11],[128,3,128,11],[127,12,127,33],[128,12,128,33],[131,12,131,33],[86,12,86,33],[73,34,73,37],[87,34,87,37],[133,3,133,11],[133,12,133,33],[133,34,133,37],[108,3,108,11],[108,12,108,33],[108,34,108,37],[129,34,129,37],[131,34,131,37],[132,34,132,37],[129,12,129,33],[123,12,123,33],[118,34,118,37],[119,34,119,37],[120,34,120,37],[104,34,104,37],[105,12,105,33],[105,34,105,37],[106,12,106,33],[104,12,104,33],[128,34,128,37],[118,12,118,33],[86,0,86,2],[84,0,84,2],[78,0,78,2],[77,0,77,2],[73,0,73,2],[70,0,70,2],[68,0,68,2],[75,3,75,11],[77,3,77,11],[78,3,78,11],[69,0,69,37],[77,34,77,37],[78,34,78,37],[73,3,73,11],[82,0,82,2],[82,3,82,11],[86,34,86,37],[80,12,80,33],[81,12,81,33],[86,3,86,11],[80,3,80,11],[84,3,84,11],[76,0,76,37],[83,34,83,37],[20,0,20,2],[21,0,21,2],[20,12,20,33],[21,12,21,33],[22,12,22,33],[24,12,24,33],[17,3,17,11],[58,34,58,37],[58,12,58,33],[46,12,46,33],[52,3,52,11],[53,12,53,33],[53,34,53,37],[51,34,51,37],[47,3,47,11],[38,12,38,33],[48,12,48,33],[49,12,49,33],[38,3,38,11],[19,0,19,2],[28,0,28,2],[36,0,36,2],[34,0,34,2],[55,0,55,37],[25,34,25,37],[19,12,19,33],[19,3,19,11],[134,12,134,33],[84,12,84,33],[112,34,112,37],[113,34,113,37],[114,34,114,37],[134,34,134,37],[48,3,48,11],[49,3,49,11],[34,3,34,11],[36,3,36,11],[26,3,26,11],[32,0,32,37],[29,34,29,37],[26,34,26,37],[35,34,35,37],[39,12,39,33],[36,34,36,37],[29,0,29,2],[29,3,29,11],[30,0,30,2],[22,0,22,2],[8,34,8,37],[9,34,9,37],[10,34,10,37],[11,34,11,37],[12,34,12,37],[13,34,13,37],[112,12,112,33],[113,12,113,33],[114,12,114,33],[8,12,8,33],[9,12,9,33],[36,12,36,33],[50,12,50,33],[51,12,51,33],[52,12,52,33],[47,12,47,33],[17,12,17,33],[18,12,18,33],[12,12,12,33],[30,34,30,37],[31,34,31,37],[33,34,33,37],[35,12,35,33],[27,34,27,37],[13,0,13,2],[14,0,14,2],[13,3,13,11],[14,3,14,11],[15,0,15,37],[14,34,14,37],[16,34,16,37],[17,34,17,37],[18,34,18,37],[13,12,13,33],[16,3,16,11],[17,0,17,2],[16,0,16,2],[18,0,18,2],[18,3,18,11],[14,12,14,33],[16,12,16,33],[8,3,8,11],[9,3,9,11],[10,3,10,11],[11,3,11,11],[12,3,12,11],[10,12,10,33],[11,12,11,33],[85,0,85,37],[78,12,78,33],[84,34,84,37],[80,34,80,37],[81,34,81,37],[66,12,66,33],[68,12,68,33],[70,12,70,33],[63,12,63,33],[19,34,19,37],[52,34,52,37],[75,34,75,37],[35,3,35,11],[8,0,8,2],[9,0,9,2],[33,3,33,11],[27,3,27,11],[134,0,134,2],[134,3,134,11],[99,0,99,2],[99,3,99,11],[83,0,83,2],[83,3,83,11],[119,0,119,2],[59,0,59,2],[59,3,59,11],[61,0,61,2],[61,3,61,11],[70,3,70,11],[63,0,63,2],[63,3,63,11],[64,0,64,2],[64,3,64,11],[79,0,79,37],[83,12,83,33],[75,0,75,2],[96,12,96,33],[63,34,63,37],[72,3,72,11],[121,0,121,2],[80,0,80,2],[37,34,37,37],[38,34,38,37],[39,34,39,37],[46,34,46,37],[47,34,47,37],[48,34,48,37],[49,34,49,37],[50,34,50,37],[101,3,101,11],[50,3,50,11],[93,3,93,11],[51,3,51,11],[88,12,88,33],[89,12,89,33],[90,12,90,33],[88,34,88,37],[89,34,89,37],[90,34,90,37],[93,12,93,33],[82,34,82,37],[87,12,87,33],[82,12,82,33],[75,12,75,33],[77,12,77,33],[52,0,52,2],[59,12,59,33],[54,0,54,2],[54,3,54,11],[56,3,56,11],[57,3,57,11],[130,0,130,2],[123,0,123,2],[123,3,123,11],[129,0,129,2],[127,0,127,2],[92,3,92,11],[87,3,87,11],[88,3,88,11],[89,3,89,11],[90,3,90,11],[100,3,100,11],[91,3,91,11],[126,0,126,2],[105,0,105,2],[106,0,106,2],[112,3,112,11],[66,0,66,2],[130,12,130,33],[20,3,20,11],[21,3,21,11],[22,3,22,11],[24,3,24,11],[28,3,28,11],[96,3,96,11],[116,0,116,2],[113,3,113,11],[114,3,114,11],[37,0,37,2],[51,0,51,2],[53,0,53,2],[53,3,53,11],[60,0,60,2],[60,3,60,11],[105,3,105,11],[104,3,104,11],[39,0,39,2],[39,3,39,11],[46,0,46,2],[46,3,46,11],[81,0,81,2],[81,3,81,11],[30,3,30,11],[34,12,34,33],[33,12,33,33],[27,12,27,33],[28,12,28,33],[26,12,26,33],[31,0,31,2],[31,3,31,11],[37,3,37,11],[35,0,35,2],[0,35,0,37],[0,0,0,34],[6,3,6,11],[6,12,6,33],[6,34,6,37],[34,34,34,37],[37,12,37,33],[4,12,4,33],[3,12,3,33],[5,0,5,2],[3,0,3,2],[4,0,4,2],[1,0,1,37],[2,0,2,37],[3,34,3,37],[4,34,4,37],[5,34,5,37],[5,12,5,33],[3,3,3,11],[4,3,4,11],[5,3,5,11],[10,0,10,2],[11,0,11,2],[12,0,12,2],[98,12,98,33],[91,34,91,37],[92,12,92,33],[92,34,92,37],[99,12,99,33],[91,12,91,33],[100,12,100,33],[101,12,101,33],[93,34,93,37],[96,34,96,37],[110,34,110,37],[111,0,111,37],[112,0,112,2],[113,0,113,2],[114,0,114,2],[125,0,125,2],[125,3,125,11],[124,3,124,11],[102,12,102,22],[102,23,102,33],[117,3,117,11],[118,3,118,11],[122,3,122,11],[108,39,110,39],[136,0,136,37],[109,12,109,33],[109,34,109,37],[96,38,96,39],[127,38,128,38],[122,12,122,33],[119,12,119,33],[120,12,120,33],[121,34,121,37],[123,34,123,37],[120,3,120,11],[122,34,122,37],[121,12,121,33],[99,34,99,37],[102,34,102,37],[98,34,98,37],[98,3,98,11],[109,0,109,2],[109,3,109,11],[103,0,103,37],[104,0,104,2],[117,34,117,37],[127,34,127,37],[94,0,94,2],[94,3,94,11],[94,12,94,33],[94,34,94,37],[95,0,95,2],[95,3,95,11],[95,12,95,33],[95,34,95,37],[130,34,130,37],[124,34,124,37],[125,12,125,33],[125,34,125,37],[106,3,106,11],[119,3,119,11],[117,12,117,33],[121,3,121,11],[116,12,116,33],[116,3,116,11],[127,3,127,11],[126,34,126,37],[106,34,106,37],[124,12,124,33],[110,3,110,11],[110,12,110,33]]}
["Multifamily Housing Program (MHP) 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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Instructions for the MHP application submission:"]
["Use the electronic file name descriptions below for the electronic submission via the FAAST system. Application materials, workbooks, and supporting documentation must be submitted no later than 5:00 p.m. Pacific Daylight Time on September 20, 2021."]
["Threshold Required",null,null,"Electronic File Name",null,null,null,null,null,null,null,null,"Document Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included?"]
["X",null,null,"1. Document Checklist",null,null,null,null,null,null,null,null,"Document Checklist."]
["X",null,null,"2. Application",null,null,null,null,null,null,null,null,"MHP Application."]
["X",null,null,"3. Leg Letter",null,null,null,null,null,null,null,null,"Per Health & Safety Code §50675.7(e) Sponsor must notify the local legislative body (City Council or County Board of Supervisors) of the Sponsor’s loan application prior to application submission."]
["Sponsor 1 Organizational Documents"]
["X",null,null,"4a. Spon1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
["X",null,null,"4b. Spon1 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "]
["X",null,null,"4c. Spon1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
["X",null,null,"4d. Spon1 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
["X",null,null,"4e. Spon1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
["X",null,null,"4f. Spon1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing dated within 30 days of the application due date."]
["X",null,null,"4g. Spon1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
["Sponsor 2 Organizational Documents"]
["X",null,null,"5a. Spon2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
["X",null,null,"5b. Spon2 Authorizing  Resolution",null,null,null,null,null,null,null,null,"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "]
["X",null,null,"5c. Spon2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
["X",null,null,"5d. Spon2 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
["X",null,null,"5e. Spon2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
["X",null,null,"5f. Spon2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
["X",null,null,"5g. Spon2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
["Joint Venture 1 Organizational Documents"]
["X",null,null,"6a. Joint Venture Agreement",null,null,null,null,null,null,null,null,"Provide an executed copy stating the terms of your joint venture agreement."]
["X",null,null,"6b. JV1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
["X",null,null,"6c. JV1 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "]
["X",null,null,"6d. JV1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
["X",null,null,"6e. JV1 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
["X",null,null,"6f. JV1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
["X",null,null,"6g. JV1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
["X",null,null,"6h. JV1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
["Joint Venture 2 Organizational Documents"]
["X",null,null,"7a. JV2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
["X",null,null,"7b. JV2 Authorizing Resolution ",null,null,null,null,null,null,null,null,"Reference: MHP webpage for Sponsor Authorizing Resolution Document. "]
["X",null,null,"7c. JV2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
["X",null,null,"7d. JV2 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
["X",null,null,"7e. JV2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
["X",null,null,"7f. JV2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
["X",null,null,"7g. JV2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[]
["Tribal Entities"]
[null,null,null,"8a. Indian Country Verification",null,null,null,null,null,null,null,null,"Documentation verifying land is located in Indian country as defined by 18 USC 1151"]
[null,null,null,"8b. Fee Land Verification",null,null,null,null,null,null,null,null,"Documentation verifying land is located on fee land."]
["Borrower Organizational Documents - (Bonus Requirement)"]
[null,null,null,"9a. Bwr Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,null,null,"9b. Bwr OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,null,null,"9c. Bwr OrgChart",null,null,null,null,null,null,null,null,"Must demonstrate Sponsor control of the Borrower consistent with UMR §8313.2."]
[null,null,null,"9d. Bwr Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,null,null,"9e. Bwr STD 204 Payee Data\n      Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the MHP webpage."]
[null,null,null,"9f. Bwr Fi$CAL TIN Form",null,null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the MHP webpage."]
[null,null,null,"9g. EIN Verification",null,null,null,null,null,null,null,null,"IRS Form SS4."]
[null,null,null,"9h. Bwr Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,null,null,"9i. Bwr Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
["MGP Org documents (if different from Sponsor) - (Bonus Requirement)"]
[null,null,null,"10a. MGP Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,null,null,"10b. MGP OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,null,null,"10c. MGP OrgChart",null,null,null,null,null,null,null,null,"MGP Organization Chart."]
[null,null,null,"10d. MGP Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,null,null,"10e. MGP Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,null,null,"10f. MGP Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
["AGP #1 Org documents (if different from Sponsor) - (Bonus Requirement)"]
[null,null,null,"11a. AGP1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,null,null,"11b. AGP1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,null,null,"11c. AGP1 OrgChart",null,null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,null,null,"11d. AGP1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,null,null,"11e. AGP1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,null,null,"11f. AGP1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
["AGP #2 Org documents (if different from Sponsor) - (Bonus Requirement)"]
[null,null,null,"12a. AGP2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,null,null,"12b. AGP2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,null,null,"12c. AGP2 OrgChart",null,null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,null,null,"12d. AGP2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,null,null,"12e. AGP2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,null,null,"12f. AGP2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
["Site Control"]
["X",null,null,"13. Site Control",null,null,null,null,null,null,null,null,"Provide documentation of site control in accordance with UMR §8303."]
["X",null,null,"14. Preliminary Title Report",null,null,null,null,null,null,null,null,"Provide a preliminary report. (dated within 30 days of application due date)"]
["Legal Opinion Letters"]
["X",null,null,"15. Article XXXIV Legal Opinion",null,null,null,null,null,null,null,null,"Legal opinion regarding Article XXXIV, prepared in accordance with NOFA Section IV."]
["X",null,null,"16. Article XXXIV Authority",null,null,null,null,null,null,null,null,"Documentation of Article XXXIV Authority prepared in accordance with NOFA Section IV."]
["Senior Only",null,null,"17. Fair Housing Legal Opinion",null,null,null,null,null,null,null,null,"Attach a Project-specific legal opinion labeled \"Fair Housing Legal Opinion\" with supporting materials describing how the Project complies with fair housing laws. "]
[null,null,null,"18. Relocation",null,null,null,null,null,null,null,null,"Relocation Plan."]
[null,null,null,"19. Op Exp Compare",null,null,null,null,null,null,null,null,"Submit at least 3 operating expense comparables for similar projects located in the same market area. Projects should be affordable housing projects similar in size, type, amenities and population to the proposed project. One comparable may be submitted for a 100% market rate project if unable to locate affordable housing comparables. The most recent two years audited statements for each comparable is preferred, if available. Additional information may be required."]
["Supportive Housing or Special Needs Units"]
["X",null,null,"20. Integration Plan",null,null,null,null,null,null,null,null,"For Special Needs and Supportive Housing Projects provide an Integration Plan that demonstrates how Sponsor will meet §7302(g) requirements."]
["SH Only",null,null,"21. Sponsor SOQ",null,null,null,null,null,null,null,null,"Statement of Qualifications regarding owning and managing Supportive Housing Projects include list of projects."]
["SH Only",null,null,"22. Property Management SOQ",null,null,null,null,null,null,null,null,"Property Management Statement of Qualifications regarding owing and managing Supportive Housing Projects include list of projects."]
["SH Only",null,null,"23. LSP SOQ",null,null,null,null,null,null,null,null,"Statement of Qualifications of LSP Company & Resumes of Principals."]
["SH Only",null,null,"24. LSP Exp Contracts",null,null,null,null,null,null,null,null,"Executed contracts must be attached for experience to count.  Attach only these pages of the contract:  page(s) identifying the Project name, scope of work; term of the contract or agreement; and execution page(s) showing all signatures of all parties to the contracts."]
[null,null,null,"25. LSP NonSpon Contract Basic",null,null,null,null,null,null,null,null,"Lead Service Provider Contract, Agreement or Letter of Intent (non Sponsor provider)."]
[null,null,null,"26. NonSpon SS Contract Enhanced",null,null,null,null,null,null,null,null,"Contract, Agreement or Letter of Intent to Provide Services (other non Sponsor providers)."]
[null,null,null,"27. Duty Stmt1, Duty Stmt2, Duty\n      Stmt3, Duty Stmt4",null,null,null,null,null,null,null,null,"Staff Duty Statements (all providers)."]
["X",null,null,"28. Supportive Service Plan",null,null,null,null,null,null,null,null,"Supportive Service Plan (tab S1) (PDF Version)"]
["X",null,null,"29. Supportive Service Verification",null,null,null,null,null,null,null,null,"Supportive Service Verification (tab S5) (PDF Version)"]
["X",null,null,"30. SS Fund Ltr1, SS Fund Ltr2, SS\n      Fund Ltr3, etc.",null,null,null,null,null,null,null,null,"Services funding commitment letters; Include: Project name; description of services; dollar value of funds or in-kind services; if cash is provided, state funding source; funding term; description & history of agency/org. providing funding or services. "]
["Project Selection"]
[null,null,null,"31. Opportunity Area ",null,null,null,null,null,null,null,null,"Documentation of TCAC/HCD Opportunity Area status at time of application."]
[null,null,null,"32. Utility Allowance",null,null,null,null,null,null,null,null,"Schedule of Utility Allowances."]
[null,null,null,"33. Operating Subsidy Commitment",null,null,null,null,null,null,null,null,"Documentation evidencing commitment of Operating Subsidies including source, term (in years), total subsidy amount and estimated first year allocation."]
[null,null,null,"34. Current Contract Rents",null,null,null,null,null,null,null,null,"Projects proposing project-based rental assistance: Provide documentation of current contract rents for HAP, Shelter Plus or other source, as applicable."]
[null,null,null,"35. Rural Status Determination",null,null,null,null,null,null,null,null,"TCAC Method for determining rural status.",null,null,null,null,null,null,null,null,null,null,"Documentation of rural status"]
["Experience of the Principal"]
[null,null,null,"36. Resume Principal",null,null,null,null,null,null,null,null,"Resume of Principal."]
[null,null,null,"37. SOQ Principal",null,null,null,null,null,null,null,null,"Statement of Qualifications of Principal"]
[null,null,null,"38. Cert of Employment",null,null,null,null,null,null,null,null,"Certification of Prior Employment."]
["Alternate Scoring Method - (Special Needs or Tribal Entities)"]
[null,null,null,"39a. Dev Cont1, Dev Cont2, Dev\n      Cont3, etc.",null,null,null,null,null,null,null,null,"Development Services Agreement setting forth the responsibilities of the developer, including, but not limited to, financial packaging, selection of other consultants, selection of the construction contractor and property management agent, oversight of architectural design, construction management, and other major aspects of the development process."]
[null,null,null,"40a. SPOwn Comp1, SPOwn\n         Comp2, SPOwn Comp3, etc.",null,null,null,null,null,null,null,null,"Narrative description of Sponsor Ownership/Managing Experience to document operation experience for each project listed above."]
[null,null,null,"41a. Own Nar1, Own Nar2, Own\n         Nar3, etc.",null,null,null,null,null,null,null,null,"Narrative description of job title or position, roles, and responsibilities of Sponsor for each project listed above for Ownership/Operation Experience to document operation experience."]
["Acquisition & Rehabilitation Projects"]
["Rehab Only",null,null,"42. Rehab Description",null,null,null,null,null,null,null,null,"Narrative description of current condition of structure(s) and overall scope of work. "]
["Rehab Only",null,null,"43. PNA or CNA",null,null,null,null,null,null,null,null,"PNA or CNA prepared by a qualified independent third party contractor."]
["Rehab Only",null,null,"44. Rent Roll",null,null,null,null,null,null,null,null,"Current rent roll, including household income & size for each unit. "]
["Reports"]
["X",null,null,"45. Appraisal",null,null,null,null,null,null,null,null,"If land cost or value is included in the development budget, an appraisal report supporting the cost or value is required. "]
["X",null,null,"46. Market Study",null,null,null,null,null,null,null,null,"Market Study (prepared in accordance with TCAC 2019 & 2020 Market Study Guideline requirements prepared or updated no earlier than 12 months prior to the application due date)."]
["X",null,null,"47. Env. Report 1",null,null,null,null,null,null,null,null,"Phase I (prepared or updated no earlier than 12 months prior to the application due date)."]
["X",null,null,"48. Env. Report 2",null,null,null,null,null,null,null,null,"Phase II (prepared or updated no earlier than 12 months prior to the application due date)."]
["Rehab only",null,null,"49. Env. Report 3",null,null,null,null,null,null,null,null,"Lead Based Paint Report (for structures built prior to 1978) (rehab only)."]
["Rehab only",null,null,"50. Env. Report 4",null,null,null,null,null,null,null,null,"Mold Report (rehab only)."]
["Rehab only",null,null,"51. Env. Report 5",null,null,null,null,null,null,null,null,"Asbestos Report (for structures built prior to 1978) (rehab only)."]
[null,null,null,"52. Env. Report 6",null,null,null,null,null,null,null,null,"Other Environmental Report."]
["X",null,null,"53. Local Approvals",null,null,null,null,null,null,null,null,"Local Approvals and Environmental Review Verification form(s) completed and signed by local authority or Responsible Entity, if different from jurisdiction)."]
[null,null,null,"54. NEPA",null,null,null,null,null,null,null,null,"Copy of Authority to Use Grant Funds (NHTF Verification from Responsible Entity)."]
[null,null,null,"55. CEQA",null,null,null,null,null,null,null,null,"Copy of CEQA Determination Documents."]
[null,null,null,"56. Const EFC #1, #2, etc.",null,null,null,null,null,null,null,null,"Commitment letter or other evidence documenting construction financing commitments."]
[null,null,null,"57. Perm EFC #1, #2, etc.",null,null,null,null,null,null,null,null,"Commitment letter or other evidence documenting deferred payment permanent financing commitments."]
[null,null,null,"58. Adaptive Reuse Narrative",null,null,null,null,null,null,null,null,"Narrative describing Project and area in which Project will be built; must confirm Project will consist of the rehab of a vacant or underused commercial or industrial building(s). Structures such as residential hotels that are currently used for housing will not be considered to be eligible in meeting the adaptive reuse criteria. Narrative must confirm Project site is located within a developed area served with public infrastructure."]
[null,null,null,"59. Infill-Aerial Photos",null,null,null,null,null,null,null,null,"Aerial Photographs of Proposed Project Site."]
[null,null,null,"60. Amenities-Scaled Distance Map",null,null,null,null,null,null,null,null,"Attach a scaled distance map showing the location of amenities in relation to the project, which correspond with the Amenities List.   "]
[null,null,null,"61. Amenities List",null,null,null,null,null,null,null,null,"List of amenities qualifying for TCAC points identified in the Project Selection worksheet. Include amenity name, address, distance from the project and amount of TCAC points earned. "]
[null,null,null,"62. Sponsor Certification LOE",null,null,null,null,null,null,null,null,"Letter of Explanation(s) for Certification & Legal \"Yes\" answers, or as clarification deemed necessary by the Sponsor for information included in this application."]
[null,null,null,"63. LOE",null,null,null,null,null,null,null,null,"Letter of Explanation(s)."]
[]
["End of Document"]

{"sheet":"Contact List","index":6,"n_rows":77,"n_cols":36,"rows_kept":77,"cut":false,"hidden":false,"merged":[[54,27,54,28],[54,29,54,37],[31,28,31,29],[31,30,31,32],[17,12,17,13],[18,4,18,11],[18,12,18,13],[22,4,22,11],[22,12,22,13],[23,12,23,13],[29,2,29,20],[29,22,29,27],[29,28,29,29],[29,30,29,32],[17,21,17,22],[17,23,17,31],[52,34,52,37],[33,23,33,31],[33,32,33,33],[33,34,33,37],[39,23,39,31],[39,32,39,33],[39,34,39,37],[45,23,45,31],[45,32,45,33],[45,34,45,37],[51,23,51,31],[51,32,51,33],[49,28,49,29],[49,34,49,37],[47,0,47,37],[46,0,46,1],[51,34,51,37],[44,34,44,37],[45,4,45,11],[44,0,44,3],[50,34,50,37],[44,23,44,31],[45,12,45,13],[49,22,49,27],[48,3,48,37],[23,14,23,20],[23,21,23,22],[48,0,48,2],[43,2,43,20],[43,22,43,27],[43,30,43,32],[43,0,43,1],[43,28,43,29],[45,0,45,3],[44,4,44,11],[44,12,44,13],[44,14,44,20],[44,21,44,22],[44,32,44,33],[46,28,46,29],[46,2,46,20],[30,14,30,37],[30,0,30,10],[18,32,18,33],[18,34,18,37],[23,23,23,31],[23,32,23,33],[23,34,23,37],[28,14,28,20],[28,21,28,22],[28,12,28,13],[27,14,27,20],[27,21,27,22],[25,0,25,10],[25,11,25,13],[25,14,25,37],[26,0,26,1],[26,2,26,20],[27,32,27,33],[27,34,27,37],[22,34,22,37],[21,34,21,37],[21,2,21,20],[22,0,22,3],[22,32,22,33],[43,34,43,37],[51,0,51,3],[51,4,51,11],[52,0,52,1],[52,2,52,20],[52,22,52,27],[52,28,52,29],[52,30,52,32],[50,0,50,3],[50,32,50,33],[51,12,51,13],[51,14,51,20],[51,21,51,22],[50,4,50,11],[50,12,50,13],[50,14,50,20],[50,21,50,22],[50,23,50,31],[46,34,46,37],[46,30,46,32],[49,0,49,1],[49,30,49,32],[49,2,49,20],[46,22,46,27],[42,0,42,2],[38,14,38,20],[37,0,37,1],[37,2,37,20],[37,22,37,27],[37,28,37,29],[38,23,38,31],[39,12,39,13],[39,14,39,20],[39,21,39,22],[37,30,37,32],[42,3,42,37],[37,34,37,37],[38,0,38,3],[38,34,38,37],[34,0,34,1],[34,2,34,20],[34,22,34,27],[34,28,34,29],[34,30,34,32],[34,34,34,37],[35,0,35,37],[36,0,36,2],[45,14,45,20],[45,21,45,22],[41,0,41,37],[38,32,38,33],[39,0,39,3],[39,4,39,11],[40,0,40,1],[40,2,40,20],[40,22,40,27],[40,28,40,29],[40,30,40,32],[40,34,40,37],[38,4,38,11],[38,12,38,13],[36,3,36,37],[38,21,38,22],[33,0,33,3],[32,32,32,33],[31,2,31,20],[31,22,31,27],[33,4,33,11],[28,0,28,3],[28,4,28,11],[29,0,29,1],[31,34,31,37],[32,4,32,11],[32,12,32,13],[32,14,32,20],[32,21,32,22],[32,23,32,31],[33,12,33,13],[33,14,33,20],[33,21,33,22],[28,23,28,31],[28,32,28,33],[28,34,28,37],[32,34,32,37],[29,34,29,37],[30,11,30,13],[31,0,31,1],[32,0,32,3],[20,0,20,10],[20,11,20,13],[20,14,20,37],[21,22,21,27],[21,30,21,32],[27,0,27,3],[24,34,24,37],[21,0,21,1],[21,28,21,29],[23,0,23,3],[23,4,23,11],[24,28,24,29],[24,30,24,32],[24,0,24,1],[24,2,24,20],[24,22,24,27],[27,4,27,11],[27,12,27,13],[27,23,27,31],[26,22,26,27],[26,28,26,29],[26,30,26,32],[26,34,26,37],[17,0,17,3],[19,0,19,1],[19,2,19,20],[19,22,19,27],[19,28,19,29],[19,30,19,32],[19,34,19,37],[18,0,18,3],[17,34,17,37],[22,21,22,22],[22,23,22,31],[17,4,17,11],[17,32,17,33],[18,14,18,20],[18,21,18,22],[22,14,22,20],[12,4,12,11],[12,23,12,31],[12,32,12,33],[17,14,17,20],[12,34,12,37],[12,0,12,3],[12,14,12,20],[12,21,12,22],[15,0,15,5],[18,23,18,31],[15,6,15,22],[15,23,15,27],[15,28,15,37],[12,12,12,13],[16,0,16,1],[16,2,16,20],[16,22,16,27],[16,28,16,29],[16,30,16,32],[16,34,16,37],[14,0,14,10],[14,11,14,13],[14,14,14,37],[13,0,13,1],[13,2,13,20],[13,22,13,27],[13,28,13,29],[13,30,13,32],[13,34,13,37],[2,0,2,9],[1,0,1,37],[2,10,2,12],[2,13,2,22],[2,23,2,25],[2,26,2,34],[2,35,2,37],[5,0,5,9],[5,10,5,12],[5,35,5,37],[3,23,3,25],[3,35,3,37],[3,26,3,34],[4,0,4,9],[4,10,4,12],[4,13,4,22],[4,23,4,25],[4,26,4,34],[4,35,4,37],[5,26,5,34],[3,0,3,9],[3,10,3,12],[3,13,3,22],[73,31,73,32],[73,34,73,37],[73,0,73,1],[73,2,73,6],[73,7,73,8],[73,9,73,20],[73,22,73,28],[73,29,73,30],[70,31,70,32],[70,34,70,37],[72,0,72,2],[72,3,72,14],[70,0,70,1],[70,2,70,6],[70,7,70,8],[70,9,70,20],[70,22,70,28],[70,29,70,30],[72,15,72,18],[72,19,72,26],[71,0,71,37],[72,27,72,28],[72,29,72,37],[67,31,67,32],[67,34,67,37],[69,0,69,2],[69,3,69,14],[67,0,67,1],[67,2,67,6],[67,7,67,8],[67,9,67,20],[67,22,67,28],[67,29,67,30],[69,15,69,18],[69,19,69,26],[68,0,68,37],[69,27,69,28],[69,29,69,37],[64,31,64,32],[64,34,64,37],[66,0,66,2],[66,3,66,14],[64,0,64,1],[64,2,64,6],[64,7,64,8],[64,9,64,20],[64,22,64,28],[64,29,64,30],[66,15,66,18],[66,19,66,26],[65,0,65,37],[66,27,66,28],[66,29,66,37],[63,0,63,2],[63,3,63,14],[61,0,61,1],[61,2,61,6],[61,7,61,8],[61,9,61,20],[61,22,61,28],[61,29,61,30],[63,15,63,18],[63,19,63,26],[62,0,62,37],[63,27,63,28],[63,29,63,37],[61,31,61,32],[61,34,61,37],[60,0,60,2],[60,3,60,14],[58,0,58,1],[58,2,58,6],[58,7,58,8],[58,9,58,20],[58,22,58,28],[58,29,58,30],[60,15,60,18],[60,19,60,26],[59,0,59,37],[60,27,60,28],[60,29,60,37],[58,31,58,32],[58,34,58,37],[57,0,57,2],[57,3,57,14],[55,0,55,1],[55,2,55,6],[55,7,55,8],[55,9,55,20],[55,22,55,28],[55,29,55,30],[57,15,57,18],[57,19,57,26],[56,0,56,37],[57,27,57,28],[57,29,57,37],[10,28,10,29],[10,30,10,32],[11,32,11,33],[11,34,11,37],[11,23,11,31],[7,0,7,37],[10,0,10,1],[10,2,10,20],[10,22,10,27],[11,0,11,3],[11,12,11,13],[9,0,9,5],[9,6,9,22],[9,23,9,27],[9,28,9,37],[11,4,11,11],[76,0,76,37],[0,0,0,34],[0,35,0,37],[54,0,54,2],[54,3,54,14],[55,31,55,32],[55,34,55,37],[54,15,54,18],[54,19,54,26],[53,0,53,37],[8,0,8,10],[8,11,8,13],[8,14,8,37],[10,34,10,37],[6,0,6,9],[5,13,5,22],[5,23,5,25],[6,10,6,12],[6,13,6,22],[6,23,6,25],[6,26,6,34],[6,35,6,37],[11,14,11,20],[11,21,11,22]]}
["Development Team Contacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["LEGISLATIVE INFORMATION"]
["Congressperson Name(s)",null,null,null,null,null,null,null,null,null,"District #",null,null,"State Senator Name(s)",null,null,null,null,null,null,null,null,null,"District #",null,null,"State Assembly Member Name(s) ",null,null,null,null,null,null,null,null,"District #"]
[]
[]
[]
[]
[]
["Sponsor #1",null,null,null,null,null,null,null,null,null,null,"Entity Name:",null,null,{"$f":"IF('Project Overview'!$O$53>0,'Project Overview'!$O$53,\"\")","v":""}]
["Eligible Sponsor Type:",null,null,null,null,null,{"$f":"IF('Project Overview'!$H$54>0,'Project Overview'!$H$54,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:",null,null,null,null,{"$f":"IF('Project Overview'!$AE$54>0,'Project Overview'!$AE$54,\"\")","v":""}]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Sponsor #2",null,null,null,null,null,null,null,null,null,null,"Entity Name:",null,null,{"$f":"IF('Project Overview'!$O$62>0,'Project Overview'!$O$62,\"\")","v":""}]
["Eligible Sponsor Type:",null,null,null,null,null,{"$f":"IF('Project Overview'!$L$63>0,'Project Overview'!$L$63,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type:",null,null,null,null,{"$f":"IF('Project Overview'!$AE$63>0,'Project Overview'!$AE$63,\"\")","v":""}]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Joint Venture Entity #1",null,null,null,null,null,null,null,null,null,null,"Entity Name:",null,null,{"$f":"IF('Project Overview'!$O$72>0,'Project Overview'!$O$72,\"\")","v":""}]
["Address",null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Joint Venture Entity #2",null,null,null,null,null,null,null,null,null,null,"Entity Name:",null,null,{"$f":"IF('Project Overview'!O82>0,'Project Overview'!O82,\"\")","v":""}]
["Address",null,"N/A",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 Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["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"]
["Owner/Borrower Entity",null,null,null,null,null,null,null,null,null,null,"Legal Name",null,null,{"$f":"IF('Project Overview'!$D$110>0,'Project Overview'!$D$110,\"\")","v":""}]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Managing General Partner"]
["Legal Name",null,null,{"$f":"IF('Project Overview'!$D$121>0,'Project Overview'!$D$121,\"\")","v":""}]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Administrative General Partner #1"]
["Legal Name",null,null,{"$f":"IF('Project Overview'!$D$129>0,'Project Overview'!$D$129,\"\")","v":""}]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Administrative General Partner #2"]
["Legal Name",null,null,{"$f":"IF('Project Overview'!D137>0,'Project Overview'!D137,\"\")","v":""}]
["Address",null,"N/A",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 Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["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"]
["Property Management Agent"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Financial Consultant"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Lead (primary) Service Provider"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Borrower Legal Counsel"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["General Contractor"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Architect"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Financial Consultant"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
[]
[]
["End of Document"]

{"sheet":"Entity Org Docs","index":7,"n_rows":30,"n_cols":36,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,0,29,37],[5,0,5,37],[0,0,0,34],[0,35,0,37],[1,0,1,37],[2,0,2,37],[4,0,4,37],[15,0,15,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[10,0,10,37],[11,0,11,37],[12,0,12,37],[13,0,13,37],[23,0,23,37],[24,0,24,37],[2,38,2,39],[0,38,0,39],[3,0,3,37],[14,0,14,37],[22,0,22,37],[16,0,16,37],[19,0,19,37],[17,0,17,37],[18,0,18,37],[20,0,20,37],[21,0,21,37]]}
["Entity Organizational Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Sponsor Authorizing Resolution (Program Forms Section)"]
["1. Entity Name (identity of the contracting party (Sponsor) and Entity Type (corporation, non-profit, for-profit, LLC, etc.)"]
["2. Name & Title of Signatory(ies)****          "]
["3. NOFA Date."]
["4. Language authorizing Signatory(ies) to sign Standard Agreement. (Private entities MUST include Name and Title of signatory(ies). Public entities may include Title only."]
["**** Ensure when identifying the Signatory(ies), if more than one is listed, that \"and\" or \"or\" is defined for individuals required to sign. "]
["5. Amendment Provision included. "]
["6. Aggregate dollar amount (should be equal to or greater than the requested/award amount), Loan Amount, and each to be listed individually."]
["7. Person attesting validity of resolution (must be someone other than person authorized to sign Standard Agreement)."]
["8. The meeting date authorizing resolution."]
["9. All votes taken at meeting authorizing resolution (ayes, no's, absent, vacant).  DO NOT LEAVE BLANK LINES"]
["10. Project name as it appears on MHP application."]
["Organizational Documents"]
["The following is intended as a brief summary of legal documents commonly required to verify the legal authority of the private entity or entities applying to HCD for an award of funds and does not apply to public applicants. Documents required to apply for funds(threshold requirements)are legally distinct from those required to enter into a standard agreement or to receive bonus points.  For projects receiving an award of MHP funds, additional documents, or corrections, may be required prior to execution of the standard agreement."]
["Organizational Charts"]
["Complete organizational charts are required for the Sponsor, Borrower, MGP and AGP (if different from the Sponsor)."]
["Corporate Entities"]
["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. Certificate of Good Standing must be dated 30 days or less from the application due date."]
["Limited Liability Companies "]
["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. Certificate of Good Standing must be dated 30 days or less from the application due date."]
["Limited Partnerships"]
["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)\nAmended and Restated Limited Partnership Agreement\nCertificate of Good Standing certified by Secretary of State."]
["Federally Recognized Indian Tribe"]
["Tribe Formation Documents (Constitution, Charters, etc.)\nFederal Register of Indian Entities Recognized (81 Fed. Reg. 26826)"]
[]
[]
[]
[]
["End of Document"]

{"sheet":"Dev Sources","index":8,"n_rows":47,"n_cols":63,"rows_kept":47,"cut":false,"hidden":false,"merged":[[41,9,41,15],[41,0,41,6],[41,7,41,8],[18,0,18,3],[18,4,18,16],[38,0,38,3],[38,4,38,16],[46,0,46,58],[44,0,44,58],[26,0,26,2],[24,3,24,14],[25,3,25,14],[19,0,19,16],[19,17,19,20],[36,0,36,2],[34,0,34,2],[35,0,35,2],[32,3,32,14],[33,3,33,14],[34,3,34,14],[35,3,35,14],[24,17,24,20],[25,17,25,20],[26,17,26,20],[24,0,24,2],[28,0,28,2],[18,39,18,42],[19,39,19,42],[22,28,23,30],[22,39,23,42],[18,28,18,30],[18,21,18,27],[28,36,28,38],[26,3,26,14],[24,36,24,38],[25,36,25,38],[28,24,28,27],[22,0,23,2],[22,3,23,14],[27,24,27,27],[20,0,20,58],[3,43,19,58],[15,0,15,2],[12,17,12,20],[13,17,13,20],[14,3,14,14],[15,24,15,27],[14,21,14,23],[15,21,15,23],[16,21,16,23],[14,15,14,16],[14,17,14,20],[15,17,15,20],[10,21,10,23],[8,24,8,27],[9,24,9,27],[10,24,10,27],[11,24,11,27],[12,24,12,27],[13,24,13,27],[26,36,26,38],[27,36,27,38],[18,17,18,20],[17,17,17,20],[16,17,16,20],[22,17,23,20],[21,0,21,58],[19,21,19,30],[18,31,18,34],[19,31,19,34],[18,35,18,38],[19,35,19,38],[16,3,16,14],[17,3,17,14],[17,15,17,16],[16,15,16,16],[17,21,17,23],[17,28,17,30],[16,24,16,27],[25,0,25,2],[17,24,17,27],[16,0,16,2],[17,0,17,2],[27,0,27,2],[3,0,4,2],[12,0,12,2],[13,0,13,2],[14,0,14,2],[5,3,5,14],[6,3,6,14],[7,3,7,14],[8,3,8,14],[5,15,5,16],[10,0,10,2],[11,0,11,2],[3,3,4,14],[6,15,6,16],[7,15,7,16],[8,15,8,16],[9,15,9,16],[10,15,10,16],[9,3,9,14],[11,15,11,16],[10,3,10,14],[11,3,11,14],[3,17,4,20],[5,17,5,20],[6,17,6,20],[11,17,11,20],[3,15,4,16],[12,15,12,16],[13,15,13,16],[15,15,15,16],[2,0,2,58],[12,3,12,14],[13,3,13,14],[5,0,5,2],[6,0,6,2],[15,3,15,14],[7,0,7,2],[8,0,8,2],[9,0,9,2],[7,17,7,20],[8,17,8,20],[9,17,9,20],[10,17,10,20],[7,21,7,23],[8,21,8,23],[9,21,9,23],[14,28,14,30],[3,24,4,27],[6,24,6,27],[7,24,7,27],[11,21,11,23],[10,28,10,30],[11,28,11,30],[3,28,4,30],[5,28,5,30],[6,28,6,30],[9,28,9,30],[14,24,14,27],[11,31,11,34],[12,31,12,34],[12,28,12,30],[13,28,13,30],[5,24,5,27],[3,21,4,23],[5,21,5,23],[6,21,6,23],[12,21,12,23],[13,21,13,23],[7,28,7,30],[8,28,8,30],[3,35,4,38],[5,35,5,38],[6,35,6,38],[7,35,7,38],[8,35,8,38],[9,35,9,38],[10,35,10,38],[3,31,4,34],[5,31,5,34],[6,31,6,34],[7,31,7,34],[8,31,8,34],[9,31,9,34],[10,31,10,34],[10,39,10,42],[11,39,11,42],[22,15,23,16],[23,36,23,38],[12,39,12,42],[13,39,13,42],[14,39,14,42],[15,39,15,42],[17,31,17,34],[13,35,13,38],[14,35,14,38],[15,35,15,38],[16,35,16,38],[17,35,17,38],[16,39,16,42],[17,39,17,42],[13,31,13,34],[14,31,14,34],[15,31,15,34],[16,31,16,34],[15,28,15,30],[16,28,16,30],[11,35,11,38],[12,35,12,38],[27,17,27,20],[28,17,28,20],[37,28,37,30],[38,21,38,27],[38,28,38,30],[36,15,36,16],[37,15,37,16],[36,3,36,14],[3,39,4,42],[5,39,5,42],[6,39,6,42],[7,39,7,42],[8,39,8,42],[30,3,30,14],[31,3,31,14],[33,21,33,23],[34,21,34,23],[35,21,35,23],[24,28,24,30],[33,24,33,27],[34,24,34,27],[25,24,25,27],[26,24,26,27],[9,39,9,42],[35,24,35,27],[36,24,36,27],[37,24,37,27],[37,31,37,35],[36,21,36,23],[37,21,37,23],[38,17,38,20],[29,17,29,20],[30,17,30,20],[31,17,31,20],[32,17,32,20],[33,17,33,20],[31,31,31,35],[32,31,32,35],[33,31,33,35],[22,31,22,38],[23,31,23,35],[37,0,37,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[27,15,27,16],[28,15,28,16],[29,15,29,16],[30,15,30,16],[31,15,31,16],[37,3,37,14],[32,15,32,16],[33,15,33,16],[24,31,24,35],[25,31,25,35],[26,31,26,35],[27,31,27,35],[28,31,28,35],[29,31,29,35],[30,31,30,35],[34,31,34,35],[39,0,39,16],[39,17,39,20],[22,21,22,27],[23,21,23,23],[23,24,23,27],[24,21,24,23],[24,24,24,27],[25,21,25,23],[26,21,26,23],[27,21,27,23],[28,21,28,23],[29,21,29,23],[30,21,30,23],[31,21,31,23],[32,21,32,23],[34,17,34,20],[35,17,35,20],[36,17,36,20],[37,17,37,20],[30,24,30,27],[31,24,31,27],[32,24,32,27],[27,3,27,14],[28,3,28,14],[25,28,25,30],[26,28,26,30],[27,28,27,30],[28,28,28,30],[29,28,29,30],[30,28,30,30],[31,28,31,30],[32,28,32,30],[33,28,33,30],[37,47,37,50],[38,47,38,50],[29,36,29,38],[30,36,30,38],[31,36,31,38],[32,36,32,38],[33,36,33,38],[34,36,34,38],[35,36,35,38],[36,36,36,38],[37,36,37,38],[38,31,38,38],[35,31,35,35],[36,31,36,35],[39,39,39,42],[39,21,39,38],[22,43,23,46],[24,43,24,46],[25,43,25,46],[26,43,26,46],[27,43,27,46],[28,43,28,46],[29,43,29,46],[30,43,30,46],[31,43,31,46],[32,43,32,46],[33,43,33,46],[34,43,34,46],[35,43,35,46],[34,39,34,42],[35,39,35,42],[36,39,36,42],[37,39,37,42],[29,39,29,42],[24,39,24,42],[25,39,25,42],[26,39,26,42],[38,39,38,42],[38,55,38,58],[39,55,39,58],[43,0,43,58],[39,51,39,54],[22,55,23,58],[24,55,24,58],[25,55,25,58],[26,55,26,58],[27,55,27,58],[28,55,28,58],[29,55,29,58],[30,55,30,58],[31,55,31,58],[32,55,32,58],[33,55,33,58],[34,55,34,58],[39,47,39,50],[36,43,36,46],[37,43,37,46],[38,43,38,46],[39,43,39,46],[38,51,38,54],[22,47,23,50],[24,47,24,50],[37,55,37,58],[34,51,34,54],[35,51,35,54],[28,39,28,42],[32,47,32,50],[33,47,33,50],[34,47,34,50],[24,51,24,54],[25,51,25,54],[26,51,26,54],[27,51,27,54],[28,51,28,54],[36,51,36,54],[37,51,37,54],[29,51,29,54],[30,51,30,54],[31,51,31,54],[32,51,32,54],[33,51,33,54],[25,47,25,50],[26,47,26,50],[27,47,27,50],[28,47,28,50],[29,47,29,50],[0,0,1,55],[0,56,1,58],[27,39,27,42],[30,39,30,42],[31,39,31,42],[32,39,32,42],[33,39,33,42],[35,55,35,58],[36,55,36,58],[30,47,30,50],[31,47,31,50],[22,51,23,54],[35,47,35,50],[36,47,36,50],[29,24,29,27],[34,28,34,30],[35,28,35,30],[36,28,36,30],[29,3,29,14],[24,15,24,16],[25,15,25,16],[26,15,26,16],[34,15,34,16],[35,15,35,16]]}
["Sources of Development Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
[]
["Construction Period Sources of Funds "]
["Committed?",null,null,"Source Name\n(in lien priority order)",null,null,null,null,null,null,null,null,null,null,null,"Lien\nNo.",null,"Amount",null,null,null,"Interest\nRate",null,null,"Required\nPayment ",null,null,null,"Loan Term\n(months)",null,null,"Tax Exempt\nAmount",null,null,null,"Residential\nAmount",null,null,null,"Commercial\nAmount",null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Deferred Developer Fees"]
[null,null,null,"Developer Fee Contribution"]
[null,null,null,"GP Equity"]
["Tax Credit Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Tax Credits",null,null,null,null,null,null,{"$f":"'Project Overview'!$AJ$18","v":0},null,null,null,null,null,null,{"$f":"R19","v":0}]
["Construction Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R6:U19)","v":0},null,null,null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF6:AI18)","v":0},null,null,null,{"$f":"SUM(AJ6:AM19)","v":0},null,null,null,{"$f":"SUM(AN6:AQ18)","v":0}]
[" "]
["Permanent Sources of Funds "]
["Committed?",null,null,"Source Name\n(in lien priority order)",null,null,null,null,null,null,null,null,null,null,null,"Lien\nNo.",null,"Amount",null,null,null,"Interest Rate ",null,null,null,null,null,null,"Amortizing\nPeriod (yrs.)",null,null,"Repayment Terms",null,null,null,null,null,null,null,"Required\nResidential\nDebt Service",null,null,null,"Required\nCommercial\nDebt Service",null,null,null,"Tax Exempt\nAmount",null,null,null,"Residential\nAmount",null,null,null,"Commercial\nAmount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,null,"Type ",null,null,null,null,null,null,"Type",null,null,null,null,"Due in (yrs.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R25,\">\"&0)*(R25>0)","v":0}]
[null,null,null,"MHP loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R26,\">\"&0)*(R26>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R27,\">\"&0)*(R27>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R28,\">\"&0)*(R28>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R29,\">\"&0)*(R29>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R30,\">\"&0)*(R30>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R31,\">\"&0)*(R31>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R32,\">\"&0)*(R32>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R33,\">\"&0)*(R33>0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R34,\">\"&0)*(R34>0)","v":0}]
[null,null,null,"Supplemental Assistance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R35,\">\"&0)*(R35>0)","v":0}]
[null,null,null,"Deferred Developer Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R36,\">\"&0)*(R36>0)","v":0}]
[null,null,null,"Developer Fee Contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R37,\">\"&0)*(R37>0)","v":0}]
[null,null,null,"GP Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($R$25:R38,\">\"&0)*(R38>0)","v":0}]
["Tax Credit Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Tax Credits",null,null,null,null,null,null,{"$f":"'Project Overview'!$AJ$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R39","v":0}]
["Permanent Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R25:U39)","v":0},null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN25:AQ38)","v":0},null,null,null,{"$f":"SUM(AR25:AU38)","v":0},null,null,null,{"$f":"SUM(AV25:AY38)","v":0},null,null,null,{"$f":"SUM(AZ25:BC38)","v":0},null,null,null,{"$f":"SUM(BD25:BG38)","v":0}]
[]
["Tax Credit Equity based on",null,null,null,null,null,null,null,null,"per one dollar of tax credit. "]
[]
["Sponsor Comments"]
[]
[]
["End of Document"]

{"sheet":"Dev Budget & S&U","index":9,"n_rows":139,"n_cols":96,"rows_kept":139,"cut":false,"hidden":false,"merged":[[115,18,115,21],[115,22,115,25],[116,18,116,21],[116,22,116,25],[117,18,117,21],[117,22,117,25],[119,4,119,7],[119,8,119,11],[120,8,120,11],[122,14,122,17],[123,14,123,17],[124,14,124,17],[125,14,125,17],[126,14,126,17],[127,14,127,17],[96,18,96,25],[97,18,97,21],[97,22,97,25],[98,18,98,21],[98,22,98,25],[99,18,99,21],[99,22,99,25],[100,18,100,21],[100,22,100,25],[101,18,101,21],[101,22,101,25],[102,18,102,21],[102,22,102,25],[103,18,103,21],[103,22,103,25],[99,0,99,9],[99,10,99,13],[130,0,136,49],[129,0,129,49],[119,0,119,3],[120,0,120,7],[125,0,125,13],[123,0,123,13],[124,0,124,13],[126,0,126,13],[127,0,127,13],[105,18,105,21],[105,22,105,25],[106,18,106,21],[106,22,106,25],[107,18,107,21],[107,22,107,25],[108,18,108,21],[108,22,108,25],[110,18,110,21],[110,22,110,25],[111,18,111,21],[111,22,111,25],[112,18,112,21],[112,22,112,25],[113,18,113,21],[113,22,113,25],[114,18,114,21],[114,22,114,25],[105,0,105,9],[105,10,105,13],[105,14,105,17],[106,0,106,9],[106,10,106,13],[76,18,76,21],[76,22,76,25],[78,18,85,25],[87,18,87,21],[87,22,87,25],[88,18,88,21],[88,22,88,25],[89,18,89,21],[89,22,89,25],[91,18,91,25],[92,18,92,21],[92,22,92,25],[93,18,93,21],[93,22,93,25],[94,18,94,21],[94,22,94,25],[95,18,95,21],[95,22,95,25],[58,18,58,21],[58,22,58,25],[59,18,59,21],[59,22,59,25],[60,18,60,21],[60,22,60,25],[61,18,61,21],[61,22,61,25],[62,18,62,21],[62,22,62,25],[64,18,71,25],[72,18,72,21],[72,22,72,25],[74,18,74,21],[74,22,74,25],[75,18,75,21],[75,22,75,25],[48,18,48,21],[48,22,48,25],[49,18,49,21],[49,22,49,25],[51,18,51,21],[51,22,51,25],[52,18,52,21],[52,22,52,25],[53,18,53,21],[53,22,53,25],[54,18,54,21],[54,22,54,25],[55,18,55,21],[55,22,55,25],[56,18,56,21],[56,22,56,25],[57,18,57,21],[57,22,57,25],[38,18,38,21],[38,22,38,25],[39,18,39,21],[39,22,39,25],[40,18,40,21],[40,22,40,25],[41,18,41,21],[41,22,41,25],[42,18,42,21],[42,22,42,25],[43,18,43,21],[43,22,43,25],[44,18,44,21],[44,22,44,25],[46,18,46,21],[46,22,46,25],[47,18,47,21],[47,22,47,25],[28,18,28,21],[28,22,28,25],[29,18,29,21],[29,22,29,25],[30,18,30,21],[30,22,30,25],[31,18,31,21],[31,22,31,25],[33,18,33,21],[33,22,33,25],[34,18,34,21],[34,22,34,25],[35,18,35,21],[35,22,35,25],[36,18,36,21],[36,22,36,25],[37,18,37,21],[37,22,37,25],[19,18,19,21],[19,22,19,25],[20,18,20,21],[20,22,20,25],[21,18,21,21],[21,22,21,25],[22,18,22,21],[22,22,22,25],[23,18,23,21],[23,22,23,25],[24,18,24,21],[24,22,24,25],[25,18,25,21],[25,22,25,25],[26,18,26,21],[26,22,26,25],[27,18,27,21],[27,22,27,25],[0,95,0,97],[6,10,6,13],[2,10,3,13],[7,10,7,13],[2,14,3,17],[6,14,6,17],[7,14,7,17],[2,26,3,29],[6,26,6,29],[7,26,7,29],[2,34,3,37],[9,66,9,69],[6,54,6,57],[7,54,7,57],[8,54,8,57],[9,54,9,57],[2,58,3,61],[0,26,1,89],[0,0,1,25],[8,26,8,29],[9,26,9,29],[6,58,6,61],[7,58,7,61],[8,58,8,61],[9,58,9,61],[6,46,6,49],[7,46,7,49],[8,46,8,49],[9,46,9,49],[2,50,3,53],[6,50,6,53],[7,50,7,53],[10,26,10,29],[2,30,3,33],[6,30,6,33],[7,30,7,33],[8,30,8,33],[9,30,9,33],[2,66,3,69],[6,66,6,69],[7,66,7,69],[8,66,8,69],[2,18,3,21],[2,22,3,25],[6,18,10,25],[11,18,11,21],[11,22,11,25],[2,82,3,85],[2,94,3,97],[2,38,3,41],[2,46,3,49],[2,54,3,57],[2,62,3,65],[8,38,8,41],[9,38,9,41],[2,42,3,45],[6,42,6,45],[7,42,7,45],[8,42,8,45],[9,42,9,45],[6,34,6,37],[7,34,7,37],[8,34,8,37],[9,34,9,37],[8,50,8,53],[9,50,9,53],[2,86,3,89],[6,86,6,89],[7,86,7,89],[8,86,8,89],[9,86,9,89],[2,78,3,81],[6,78,6,81],[7,78,7,81],[8,78,8,81],[9,78,9,81],[2,74,3,77],[6,74,6,77],[7,74,7,77],[8,74,8,77],[9,74,9,77],[2,70,3,73],[6,70,6,73],[7,70,7,73],[8,70,8,73],[9,70,9,73],[2,0,3,9],[6,0,6,9],[7,0,7,9],[8,0,8,9],[9,0,9,9],[10,0,10,9],[11,0,11,9],[12,0,12,9],[13,0,13,9],[14,0,14,9],[6,94,6,97],[7,94,7,97],[8,94,8,97],[9,94,9,97],[5,0,5,97],[1,90,1,97],[8,10,8,13],[9,10,9,13],[8,14,8,17],[9,14,9,17],[2,90,3,93],[6,90,6,93],[7,90,7,93],[8,90,8,93],[9,90,9,93],[6,82,6,85],[7,82,7,85],[13,10,13,13],[14,10,14,13],[13,14,13,17],[14,14,14,17],[11,30,11,33],[15,0,15,9],[15,10,15,13],[16,10,16,13],[17,10,17,13],[17,0,17,9],[15,14,15,17],[16,14,16,17],[17,14,17,17],[13,26,13,29],[10,10,10,13],[10,14,10,17],[11,10,11,13],[11,14,11,17],[12,10,12,13],[12,14,12,17],[14,26,14,29],[16,26,16,29],[17,26,17,29],[11,26,11,29],[12,26,12,29],[16,0,16,9],[12,18,12,21],[12,22,12,25],[13,18,14,21],[13,22,13,25],[14,22,14,25],[15,18,15,21],[15,22,15,25],[16,18,16,21],[16,22,16,25],[17,18,17,25],[15,26,15,29],[11,34,11,37],[11,38,11,41],[10,94,10,97],[10,78,10,81],[10,82,10,85],[10,86,10,89],[10,90,10,93],[10,58,10,61],[10,62,10,65],[10,66,10,69],[10,70,10,73],[10,74,10,77],[10,38,10,41],[10,42,10,45],[10,46,10,49],[10,50,10,53],[10,54,10,57],[11,78,11,81],[11,42,11,45],[11,46,11,49],[11,50,11,53],[11,54,11,57],[11,58,11,61],[11,86,11,89],[11,94,11,97],[11,70,11,73],[11,74,11,77],[10,30,10,33],[10,34,10,37],[8,82,8,85],[9,82,9,85],[6,62,6,65],[7,62,7,65],[8,62,8,65],[9,62,9,65],[6,38,6,41],[7,38,7,41],[19,0,19,9],[20,0,20,9],[21,0,21,9],[22,0,22,9],[23,0,23,9],[11,82,11,85],[12,30,12,33],[12,34,12,37],[12,38,12,41],[12,42,12,45],[12,46,12,49],[12,50,12,53],[12,54,12,57],[12,58,12,61],[12,62,12,65],[12,66,12,69],[12,70,12,73],[12,74,12,77],[12,78,12,81],[12,82,12,85],[11,62,11,65],[11,66,11,69],[28,10,28,13],[28,14,28,17],[29,10,29,13],[29,14,29,17],[30,10,30,13],[30,14,30,17],[25,14,25,17],[26,10,26,13],[26,14,26,17],[27,10,27,13],[27,14,27,17],[29,0,29,9],[30,0,30,9],[31,0,31,9],[19,10,19,13],[19,14,19,17],[20,10,20,13],[20,14,20,17],[21,10,21,13],[21,14,21,17],[22,10,22,13],[22,14,22,17],[23,10,23,13],[23,14,23,17],[24,10,24,13],[24,14,24,17],[25,10,25,13],[24,0,24,9],[25,0,25,9],[26,0,26,9],[27,0,27,9],[28,0,28,9],[36,0,36,9],[36,10,36,13],[36,14,36,17],[37,0,37,9],[37,10,37,13],[37,14,37,17],[34,0,34,9],[34,10,34,13],[34,14,34,17],[35,0,35,9],[35,10,35,13],[35,14,35,17],[31,10,31,13],[31,14,31,17],[32,0,32,97],[33,0,33,9],[33,10,33,13],[33,14,33,17],[31,26,31,29],[31,30,31,33],[31,34,31,37],[31,38,31,41],[31,42,31,45],[31,46,31,49],[31,50,31,53],[31,54,31,57],[31,58,31,61],[31,62,31,65],[34,74,34,77],[34,78,34,81],[34,82,34,85],[33,62,33,65],[42,0,42,9],[42,10,42,13],[42,14,42,17],[43,0,43,9],[43,10,43,13],[43,14,43,17],[40,0,40,9],[40,10,40,13],[40,14,40,17],[41,0,41,9],[41,10,41,13],[41,14,41,17],[38,0,38,9],[38,10,38,13],[38,14,38,17],[39,0,39,9],[39,10,39,13],[39,14,39,17],[47,0,47,9],[47,10,47,13],[47,14,47,17],[48,0,48,9],[48,10,48,13],[48,14,48,17],[44,0,44,9],[44,10,44,13],[44,14,44,17],[45,0,45,97],[46,0,46,9],[46,10,46,13],[46,14,46,17],[44,78,44,81],[44,82,44,85],[46,74,46,77],[46,78,46,81],[46,82,46,85],[46,86,46,89],[46,90,46,93],[47,30,47,33],[47,34,47,37],[47,38,47,41],[47,42,47,45],[47,46,47,49],[47,74,47,77],[47,78,47,81],[47,82,47,85],[48,30,48,33],[48,34,48,37],[46,26,46,29],[47,26,47,29],[54,0,54,9],[54,10,54,13],[54,14,54,17],[55,0,55,9],[55,10,55,13],[55,14,55,17],[52,0,52,9],[52,10,52,13],[52,14,52,17],[53,0,53,9],[53,10,53,13],[53,14,53,17],[49,0,49,9],[49,10,49,13],[49,14,49,17],[50,0,50,97],[51,0,51,9],[51,10,51,13],[51,14,51,17],[51,26,51,29],[51,30,51,33],[51,34,51,37],[51,38,51,41],[51,42,51,45],[51,46,51,49],[51,50,51,53],[51,54,51,57],[51,58,51,61],[52,78,52,81],[52,82,52,85],[51,78,51,81],[53,74,53,77],[60,0,60,9],[60,10,60,13],[60,14,60,17],[61,0,61,9],[61,10,61,13],[61,14,61,17],[58,0,58,9],[58,10,58,13],[58,14,58,17],[59,0,59,9],[59,10,59,13],[59,14,59,17],[56,0,56,9],[56,10,56,13],[56,14,56,17],[57,0,57,9],[57,10,57,13],[57,14,57,17],[65,0,65,9],[65,10,65,13],[65,14,65,17],[66,0,66,9],[66,10,66,13],[66,14,66,17],[62,0,62,9],[62,10,62,13],[62,14,62,17],[63,0,63,97],[64,0,64,9],[64,10,64,13],[64,14,64,17],[62,26,62,29],[62,30,62,33],[62,34,62,37],[62,38,62,41],[62,42,62,45],[62,46,62,49],[62,50,62,53],[62,54,62,57],[62,58,62,61],[62,82,62,85],[62,90,62,93],[62,94,62,97],[64,34,64,37],[64,38,64,41],[64,42,64,45],[64,46,64,49],[64,50,64,53],[65,38,65,41],[64,58,64,61],[71,0,71,9],[71,10,71,13],[71,14,71,17],[72,0,72,9],[72,10,72,13],[72,14,72,17],[69,0,69,9],[69,10,69,13],[69,14,69,17],[70,0,70,9],[70,10,70,13],[70,14,70,17],[67,0,67,9],[67,10,67,13],[67,14,67,17],[68,0,68,9],[68,10,68,13],[68,14,68,17],[76,0,76,9],[76,10,76,13],[76,14,76,17],[77,0,77,97],[78,0,78,9],[78,10,78,13],[78,14,78,17],[76,26,76,29],[76,30,76,33],[76,34,76,37],[76,38,76,41],[76,42,76,45],[76,46,76,49],[76,50,76,53],[76,54,76,57],[76,58,76,61],[73,0,73,97],[74,0,74,9],[74,10,74,13],[74,14,74,17],[75,0,75,9],[75,10,75,13],[75,14,75,17],[74,26,74,29],[75,26,75,29],[74,30,74,33],[74,34,74,37],[74,38,74,41],[74,42,74,45],[74,46,74,49],[74,50,74,53],[74,54,74,57],[83,0,83,9],[83,10,83,13],[83,14,83,17],[84,0,84,9],[84,10,84,13],[84,14,84,17],[81,0,81,9],[81,10,81,13],[81,14,81,17],[82,0,82,9],[82,10,82,13],[82,14,82,17],[79,0,79,9],[79,10,79,13],[79,14,79,17],[80,0,80,9],[80,10,80,13],[80,14,80,17],[88,0,88,9],[88,10,88,13],[88,14,88,17],[89,0,89,9],[89,10,89,13],[89,14,89,17],[85,0,85,9],[85,10,85,13],[85,14,85,17],[86,0,86,97],[87,0,87,9],[87,10,87,13],[87,14,87,17],[85,26,85,29],[85,78,85,81],[85,82,85,85],[85,90,85,93],[85,94,85,97],[85,46,85,49],[85,50,85,53],[85,54,85,57],[85,58,85,61],[85,62,85,65],[85,66,85,69],[85,70,85,73],[85,74,85,77],[89,26,89,29],[87,30,87,33],[87,34,87,37],[87,38,87,41],[87,26,87,29],[88,26,88,29],[93,0,93,9],[93,10,93,13],[93,14,93,17],[94,0,94,9],[94,10,94,13],[94,14,94,17],[90,0,90,97],[91,0,91,9],[91,10,91,13],[91,14,91,17],[92,0,92,9],[92,10,92,13],[92,14,92,17],[91,26,91,29],[92,26,92,29],[91,46,91,49],[91,50,91,53],[91,54,91,57],[91,58,91,61],[91,62,91,65],[91,66,91,69],[91,70,91,73],[91,30,91,33],[91,34,91,37],[91,38,91,41],[91,42,91,45],[94,30,94,33],[94,34,94,37],[94,38,94,41],[94,42,94,45],[93,26,93,29],[94,26,94,29],[99,14,99,17],[100,0,100,9],[100,10,100,13],[100,14,100,17],[97,0,97,9],[97,10,97,13],[97,14,97,17],[98,0,98,9],[98,10,98,13],[98,14,98,17],[95,0,95,9],[95,10,95,13],[95,14,95,17],[96,0,96,9],[96,10,96,13],[96,14,96,17],[106,14,106,17],[103,0,103,9],[103,10,103,13],[103,14,103,17],[104,0,104,9],[104,10,104,13],[104,14,104,17],[101,0,101,9],[101,10,101,13],[101,14,101,17],[102,0,102,9],[102,10,102,13],[102,14,102,17],[111,10,111,13],[111,14,111,17],[110,26,110,29],[111,50,111,53],[102,34,102,37],[102,38,102,41],[102,42,102,45],[102,46,102,49],[102,50,102,53],[103,50,103,53],[108,30,108,33],[108,34,108,37],[108,38,108,41],[108,42,108,45],[104,18,104,21],[104,22,104,25],[107,0,107,9],[108,0,108,9],[107,10,107,13],[107,14,107,17],[108,10,108,13],[108,14,108,17],[108,26,108,29],[109,0,109,97],[110,0,110,9],[110,10,110,13],[110,14,110,17],[111,0,111,9],[106,30,106,33],[106,34,106,37],[106,38,106,41],[106,42,106,45],[108,54,108,57],[108,58,108,61],[108,62,108,65],[108,66,108,69],[108,70,108,73],[108,74,108,77],[107,50,107,53],[107,54,107,57],[107,58,107,61],[107,62,107,65],[107,66,107,69],[107,46,107,49],[107,70,107,73],[107,74,107,77],[13,30,13,33],[13,34,13,37],[13,38,13,41],[13,42,13,45],[14,30,14,33],[14,34,14,37],[14,38,14,41],[14,42,14,45],[15,30,15,33],[15,34,15,37],[15,38,15,41],[16,30,16,33],[16,34,16,37],[16,38,16,41],[15,42,15,45],[15,46,15,49],[15,50,15,53],[15,54,15,57],[116,0,116,9],[117,0,117,9],[116,10,116,13],[116,14,116,17],[117,10,117,13],[117,14,117,17],[114,0,114,9],[114,10,114,13],[114,14,114,17],[115,0,115,9],[115,10,115,13],[115,14,115,17],[112,0,112,9],[112,10,112,13],[112,14,112,17],[113,0,113,9],[113,10,113,13],[113,14,113,17],[12,86,12,89],[13,86,13,89],[14,66,14,69],[14,70,14,73],[14,74,14,77],[14,78,14,81],[14,82,14,85],[14,46,14,49],[14,50,14,53],[14,54,14,57],[14,58,14,61],[14,62,14,65],[13,66,13,69],[13,70,13,73],[13,74,13,77],[13,78,13,81],[13,82,13,85],[13,46,13,49],[13,50,13,53],[13,54,13,57],[13,58,13,61],[13,62,13,65],[15,58,15,61],[15,62,15,65],[15,66,15,69],[15,70,15,73],[15,74,15,77],[15,78,15,81],[15,82,15,85],[12,94,12,97],[13,90,13,93],[13,94,13,97],[14,90,14,93],[14,94,14,97],[14,86,14,89],[11,90,11,93],[12,90,12,93],[17,30,17,33],[17,34,17,37],[17,38,17,41],[17,42,17,45],[17,46,17,49],[17,50,17,53],[17,54,17,57],[17,58,17,61],[17,62,17,65],[17,66,17,69],[17,70,17,73],[17,74,17,77],[17,78,17,81],[17,82,17,85],[16,62,16,65],[16,66,16,69],[16,70,16,73],[16,74,16,77],[16,78,16,81],[16,42,16,45],[16,46,16,49],[16,50,16,53],[16,54,16,57],[16,58,16,61],[29,26,29,29],[30,26,30,29],[19,30,19,33],[19,34,19,37],[19,38,19,41],[21,30,21,33],[21,34,21,37],[21,38,21,41],[23,30,23,33],[23,34,23,37],[23,38,23,41],[25,30,25,33],[25,34,25,37],[25,38,25,41],[27,30,27,33],[27,34,27,37],[24,26,24,29],[25,26,25,29],[26,26,26,29],[27,26,27,29],[28,26,28,29],[19,26,19,29],[20,26,20,29],[21,26,21,29],[22,26,22,29],[23,26,23,29],[20,30,20,33],[20,34,20,37],[20,38,20,41],[22,30,22,33],[22,34,22,37],[22,38,22,41],[20,42,20,45],[20,46,20,49],[20,50,20,53],[20,54,20,57],[20,58,20,61],[20,62,20,65],[20,66,20,69],[20,70,20,73],[20,74,20,77],[20,78,20,81],[20,82,20,85],[19,62,19,65],[19,66,19,69],[19,70,19,73],[19,74,19,77],[19,78,19,81],[19,42,19,45],[19,46,19,49],[19,50,19,53],[19,54,19,57],[19,58,19,61],[22,42,22,45],[22,46,22,49],[22,50,22,53],[22,54,22,57],[22,58,22,61],[22,62,22,65],[22,66,22,69],[22,70,22,73],[22,74,22,77],[22,78,22,81],[22,82,22,85],[21,62,21,65],[21,66,21,69],[21,70,21,73],[21,74,21,77],[21,78,21,81],[21,42,21,45],[21,46,21,49],[21,50,21,53],[21,54,21,57],[21,58,21,61],[24,30,24,33],[24,34,24,37],[24,38,24,41],[24,42,24,45],[24,46,24,49],[24,50,24,53],[24,54,24,57],[24,58,24,61],[24,62,24,65],[24,66,24,69],[24,70,24,73],[24,74,24,77],[24,78,24,81],[24,82,24,85],[23,62,23,65],[23,66,23,69],[23,70,23,73],[23,74,23,77],[23,78,23,81],[23,42,23,45],[23,46,23,49],[23,50,23,53],[23,54,23,57],[23,58,23,61],[26,30,26,33],[26,34,26,37],[26,38,26,41],[26,42,26,45],[26,46,26,49],[26,50,26,53],[26,54,26,57],[26,58,26,61],[26,62,26,65],[26,66,26,69],[26,70,26,73],[26,74,26,77],[26,78,26,81],[26,82,26,85],[25,62,25,65],[25,66,25,69],[25,70,25,73],[25,74,25,77],[25,78,25,81],[25,42,25,45],[25,46,25,49],[25,50,25,53]],"merged_total":2360,"flags":["merged_cut"]}
["Residential Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permanent Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources "]
["USES OF FUNDS",null,null,null,null,null,null,null,null,null,"Total Project Costs (Residential &\nCommercial)",null,null,null," Total Residential Cost/Sources",null,null,null,{"$f":"IF('Dev Sources'!$AC$39=\"\",\"30% PVC for New Const/Rehab\",IF('Dev Sources'!$AC$39=0.09,\"70% PVC for New Const/Rehab\",IF('Dev Sources'!$AC$39=0.04,\"30% PVC for New Const/Rehab\",\"N/A - No tax credits per Dev Sources\")))","v":"N/A - No tax credits per Dev Sources"},null,null,null,{"$f":"IF('Dev Sources'!$AC$39=\"\",\"30% PVC for Acquisition\",IF('Dev Sources'!$AC$39=0.09,\"30% PVC for Acquisition\",IF('Dev Sources'!$AC$39=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"N/A - No tax credits per Dev Sources"},null,null,null,{"$f":"'Dev Sources'!$D$25","v":0},null,null,null,{"$f":"IF('Project Overview'!AJ18=\"None\",CONCATENATE('Dev Sources'!$D$26,\" \",\"and Supplemental Assistance\"),'Dev Sources'!$D$26)","v":"MHP loan"},null,null,null,{"$f":"'Dev Sources'!$D$27","v":0},null,null,null,{"$f":"'Dev Sources'!$D$28","v":0},null,null,null,{"$f":"'Dev Sources'!$D$29","v":0},null,null,null,{"$f":"'Dev Sources'!$D$30","v":0},null,null,null,{"$f":"'Dev Sources'!$D$31","v":0},null,null,null,{"$f":"'Dev Sources'!$D$32","v":0},null,null,null,{"$f":"'Dev Sources'!$D$33","v":0},null,null,null,{"$f":"'Dev Sources'!$D$34","v":0},null,null,null,{"$f":"'Dev Sources'!$D$35","v":"Supplemental Assistance"},null,null,null,{"$f":"'Dev Sources'!$D$36","v":"Deferred Developer Fees"},null,null,null,{"$f":"'Dev Sources'!$D$37","v":"Developer Fee Contribution"},null,null,null,{"$f":"'Dev Sources'!$D$38","v":"GP Equity"},null,null,null,"Gross Tax Credit Equity",null,null,null,"Total Commercial Cost/Sources",null,null,null,"Source Name:",null,null,null,"Source Name:"]
[]
[]
["LAND COST/ACQUISITION"]
["Land Cost or Value",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM7,CQ7,O7)","v":0},null,null,null,{"$f":"SUM(AA7:CH7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM7:CT7)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM8,CQ8,O8)","v":0},null,null,null,{"$f":"SUM(AA8:CH8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM8:CT8)","v":0}]
["Legal",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM9,CQ9,O9)","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Land Lease Rent Prepayment",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM10,CQ10,O10)","v":0},null,null,null,{"$f":"SUM(AA10:CH10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM10:CT10)","v":0}]
["Total Land Cost or Value",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K7:N10)","v":0},null,null,null,{"$f":"SUM(O7:R10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA7:AD10)","v":0},null,null,null,{"$f":"SUM(AE7:AH10)","v":0},null,null,null,{"$f":"SUM(AI7:AL10)","v":0},null,null,null,{"$f":"SUM(AM7:AP10)","v":0},null,null,null,{"$f":"SUM(AQ7:AT10)","v":0},null,null,null,{"$f":"SUM(AU7:AX10)","v":0},null,null,null,{"$f":"SUM(AY7:BB10)","v":0},null,null,null,{"$f":"SUM(BC7:BF10)","v":0},null,null,null,{"$f":"SUM(BG7:BJ10)","v":0},null,null,null,{"$f":"SUM(BK7:BN10)","v":0},null,null,null,{"$f":"SUM(BO7:BR10)","v":0},null,null,null,{"$f":"SUM(BS7:BV10)","v":0},null,null,null,{"$f":"SUM(BW7:BZ10)","v":0},null,null,null,{"$f":"SUM(CA7:CD10)","v":0},null,null,null,{"$f":"SUM(CE7:CH10)","v":0},null,null,null,{"$f":"SUM(CI7:CL10)","v":0},null,null,null,{"$f":"SUM(CM7:CP10)","v":0},null,null,null,{"$f":"SUM(CQ7:CT10)","v":0}]
["Existing Improvements Cost or Value",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM12,CQ12,O12)","v":0},null,null,null,{"$f":"SUM(AA12:CH12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM12:CT12)","v":0}]
["Off-Site Improvements",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM13,CQ13,O13)","v":0},null,null,null,{"$f":"SUM(AA13:CH13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Acquisition Cost",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K12:N13)","v":0},null,null,null,{"$f":"SUM(O12:R13)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W12:Z13)","v":0},null,null,null,{"$f":"SUM(AA12:AD13)","v":0},null,null,null,{"$f":"SUM(AE12:AH13)","v":0},null,null,null,{"$f":"SUM(AI12:AL13)","v":0},null,null,null,{"$f":"SUM(AM12:AP13)","v":0},null,null,null,{"$f":"SUM(AQ12:AT13)","v":0},null,null,null,{"$f":"SUM(AU12:AX13)","v":0},null,null,null,{"$f":"SUM(AY12:BB13)","v":0},null,null,null,{"$f":"SUM(BC12:BF13)","v":0},null,null,null,{"$f":"SUM(BG12:BJ13)","v":0},null,null,null,{"$f":"SUM(BK12:BN13)","v":0},null,null,null,{"$f":"SUM(BO12:BR13)","v":0},null,null,null,{"$f":"SUM(BS12:BV13)","v":0},null,null,null,{"$f":"SUM(BW12:BZ13)","v":0},null,null,null,{"$f":"SUM(CA12:CD13)","v":0},null,null,null,{"$f":"SUM(CE12:CH13)","v":0},null,null,null,{"$f":"SUM(CI12:CL13)","v":0},null,null,null,{"$f":"SUM(CM12:CP13)","v":0},null,null,null,{"$f":"SUM(CQ12:CT13)","v":0}]
["Total Land Cost / Acquisition Cost",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K11,K14)","v":0},null,null,null,{"$f":"SUM(O11,O14)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA11+AA14)","v":0},null,null,null,{"$f":"SUM(AE11+AE14)","v":0},null,null,null,{"$f":"SUM(AI11+AI14)","v":0},null,null,null,{"$f":"SUM(AM11+AM14)","v":0},null,null,null,{"$f":"SUM(AQ11+AQ14)","v":0},null,null,null,{"$f":"SUM(AU11+AU14)","v":0},null,null,null,{"$f":"SUM(AY11+AY14)","v":0},null,null,null,{"$f":"SUM(BC11+BC14)","v":0},null,null,null,{"$f":"SUM(BG11+BG14)","v":0},null,null,null,{"$f":"SUM(BK11+BK14)","v":0},null,null,null,{"$f":"SUM(BO11+BO14)","v":0},null,null,null,{"$f":"SUM(BS11+BS14)","v":0},null,null,null,{"$f":"SUM(BW11+BW14)","v":0},null,null,null,{"$f":"SUM(CA11+CA14)","v":0},null,null,null,{"$f":"SUM(CE11+CE14)","v":0},null,null,null,{"$f":"SUM(CI11+CI14)","v":0},null,null,null,{"$f":"SUM(CM11+CM14)","v":0},null,null,null,{"$f":"SUM(CQ11+CQ14)","v":0}]
["Predevelopment Interest/Holding Cost",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM16,CQ16,O16)","v":0},null,null,null,{"$f":"SUM(AA16:CH16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM16:CT16)","v":0}]
["Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM17,CQ17,O17)","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM17:CT17)","v":0}]
["Excess Purchase Price Over Appraisal",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM18,CQ18,O18)","v":0},null,null,null,{"$f":"SUM(AA18:CH18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["REHABILITATION"]
["Site Work",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM20,CQ20,O20)","v":0},null,null,null,{"$f":"SUM(AA20:CH20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM20:CT20)","v":0}]
["Structures",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["General Requirements",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Contractor Overhead",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Contractor Profit",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Prevailing Wages",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["General Liability Insurance",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Rehabilitation Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K20:N30)","v":0},null,null,null,{"$f":"SUM(O20:R30)","v":0},null,null,null,{"$f":"SUM(S20:V30)","v":0},null,null,null,{"$f":"SUM(W20:Z30)","v":0},null,null,null,{"$f":"SUM(AA20:AD30)","v":0},null,null,null,{"$f":"SUM(AE20:AH30)","v":0},null,null,null,{"$f":"SUM(AI20:AL30)","v":0},null,null,null,{"$f":"SUM(AM20:AP30)","v":0},null,null,null,{"$f":"SUM(AQ20:AT30)","v":0},null,null,null,{"$f":"SUM(AU20:AX30)","v":0},null,null,null,{"$f":"SUM(AY20:BB30)","v":0},null,null,null,{"$f":"SUM(BC20:BF30)","v":0},null,null,null,{"$f":"SUM(BG20:BJ30)","v":0},null,null,null,{"$f":"SUM(BK20:BN30)","v":0},null,null,null,{"$f":"SUM(BO20:BR30)","v":0},null,null,null,{"$f":"SUM(BS20:BV30)","v":0},null,null,null,{"$f":"SUM(BW20:BZ30)","v":0},null,null,null,{"$f":"SUM(CA20:CD30)","v":0},null,null,null,{"$f":"SUM(CE20:CH30)","v":0},null,null,null,{"$f":"SUM(CI20:CL30)","v":0},null,null,null,{"$f":"SUM(CM20:CP30)","v":0},null,null,null,{"$f":"SUM(CQ20:CT30)","v":0}]
["Total Relocation Expenses",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM32,CQ32,O32)","v":0},null,null,null,{"$f":"SUM(AA32:CH32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM32:CT32)","v":0}]
["NEW CONSTRUCTION"]
["Site Work",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM34,CQ34,O34)","v":0},null,null,null,{"$f":"SUM(AA34:CH34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM34:CT34)","v":0}]
["Structures",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["General Requirements",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Contractor Overhead",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Contractor Profit",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Prevailing Wages",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["General Liability Insurance",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total New Construction Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K34:N44)","v":0},null,null,null,{"$f":"SUM(O34:R44)","v":0},null,null,null,{"$f":"SUM(S34:V44)","v":0},null,null,null,{"$f":"SUM(W34:Z44)","v":0},null,null,null,{"$f":"SUM(AA34:AD44)","v":0},null,null,null,{"$f":"SUM(AE34:AH44)","v":0},null,null,null,{"$f":"SUM(AI34:AL44)","v":0},null,null,null,{"$f":"SUM(AM34:AP44)","v":0},null,null,null,{"$f":"SUM(AQ34:AT44)","v":0},null,null,null,{"$f":"SUM(AU34:AX44)","v":0},null,null,null,{"$f":"SUM(AY34:BB44)","v":0},null,null,null,{"$f":"SUM(BC34:BF44)","v":0},null,null,null,{"$f":"SUM(BG34:BJ44)","v":0},null,null,null,{"$f":"SUM(BK34:BN44)","v":0},null,null,null,{"$f":"SUM(BO34:BR44)","v":0},null,null,null,{"$f":"SUM(BS34:BV44)","v":0},null,null,null,{"$f":"SUM(BW34:BZ44)","v":0},null,null,null,{"$f":"SUM(CA34:CD44)","v":0},null,null,null,{"$f":"SUM(CE34:CH44)","v":0},null,null,null,{"$f":"SUM(CI34:CL44)","v":0},null,null,null,{"$f":"SUM(CM34:CP44)","v":0},null,null,null,{"$f":"SUM(CQ34:CT44)","v":0}]
["ARCHITECTURAL FEES"]
["Design",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM47,CQ47,O47)","v":0},null,null,null,{"$f":"SUM(AA47:CH47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM47:CT47)","v":0}]
["Supervision",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM48,CQ48,O48)","v":0},null,null,null,{"$f":"SUM(AA48:CH48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Architectural Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K47:N48)","v":0},null,null,null,{"$f":"SUM(O47:R48)","v":0},null,null,null,{"$f":"SUM(S47:V48)","v":0},null,null,null,{"$f":"SUM(W47:Z48)","v":0},null,null,null,{"$f":"SUM(AA47:AD48)","v":0},null,null,null,{"$f":"SUM(AE47:AH48)","v":0},null,null,null,{"$f":"SUM(AI47:AL48)","v":0},null,null,null,{"$f":"SUM(AM47:AP48)","v":0},null,null,null,{"$f":"SUM(AQ47:AT48)","v":0},null,null,null,{"$f":"SUM(AU47:AX48)","v":0},null,null,null,{"$f":"SUM(AY47:BB48)","v":0},null,null,null,{"$f":"SUM(BC47:BF48)","v":0},null,null,null,{"$f":"SUM(BG47:BJ48)","v":0},null,null,null,{"$f":"SUM(BK47:BN48)","v":0},null,null,null,{"$f":"SUM(BO47:BR48)","v":0},null,null,null,{"$f":"SUM(BS47:BV48)","v":0},null,null,null,{"$f":"SUM(BW47:BZ48)","v":0},null,null,null,{"$f":"SUM(CA47:CD48)","v":0},null,null,null,{"$f":"SUM(CE47:CH48)","v":0},null,null,null,{"$f":"SUM(CI47:CL48)","v":0},null,null,null,{"$f":"SUM(CM47:CP48)","v":0},null,null,null,{"$f":"SUM(CQ47:CT48)","v":0}]
["Total Survey & Engineering",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM50,CQ50,O50)","v":0},null,null,null,{"$f":"SUM(AA50:CH50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM50:CT50)","v":0}]
["CONSTRUCTION INTEREST & FEES"]
["Construction Loan Interest",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM52,CQ52,O52)","v":0},null,null,null,{"$f":"SUM(AA52:CH52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM52:CT52)","v":0}]
["Origination Fee",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Bond Premium",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Cost of Issuance",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Title & Recording",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Taxes",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Insurance",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Construction Interest & Fees",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K52:N62)","v":0},null,null,null,{"$f":"SUM(O52:R62)","v":0},null,null,null,{"$f":"SUM(S52:V62)","v":0},null,null,null,{"$f":"SUM(W52:Z62)","v":0},null,null,null,{"$f":"SUM(AA52:AD62)","v":0},null,null,null,{"$f":"SUM(AE52:AH62)","v":0},null,null,null,{"$f":"SUM(AI52:AL62)","v":0},null,null,null,{"$f":"SUM(AM52:AP62)","v":0},null,null,null,{"$f":"SUM(AQ52:AT62)","v":0},null,null,null,{"$f":"SUM(AU52:AX62)","v":0},null,null,null,{"$f":"SUM(AY52:BB62)","v":0},null,null,null,{"$f":"SUM(BC52:BF62)","v":0},null,null,null,{"$f":"SUM(BG52:BJ62)","v":0},null,null,null,{"$f":"SUM(BK52:BN62)","v":0},null,null,null,{"$f":"SUM(BO52:BR62)","v":0},null,null,null,{"$f":"SUM(BS52:BV62)","v":0},null,null,null,{"$f":"SUM(BW52:BZ62)","v":0},null,null,null,{"$f":"SUM(CA52:CD62)","v":0},null,null,null,{"$f":"SUM(CE52:CH62)","v":0},null,null,null,{"$f":"SUM(CI52:CL62)","v":0},null,null,null,{"$f":"SUM(CM52:CP62)","v":0},null,null,null,{"$f":"SUM(CQ52:CT62)","v":0}]
["PERMANENT FINANCING"]
["Loan Origination Fee",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM65,CQ65,O65)","v":0},null,null,null,{"$f":"SUM(AA65:CH65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM65:CT65)","v":0}]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Title & Recording",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Taxes",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Insurance",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Permanent Financing Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K65:N71)","v":0},null,null,null,{"$f":"SUM(O65:R71)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA65:AD71)","v":0},null,null,null,{"$f":"SUM(AE65:AH71)","v":0},null,null,null,{"$f":"SUM(AI65:AL71)","v":0},null,null,null,{"$f":"SUM(AM65:AP71)","v":0},null,null,null,{"$f":"SUM(AQ65:AT71)","v":0},null,null,null,{"$f":"SUM(AU65:AX71)","v":0},null,null,null,{"$f":"SUM(AY65:BB71)","v":0},null,null,null,{"$f":"SUM(BC65:BF71)","v":0},null,null,null,{"$f":"SUM(BG65:BJ71)","v":0},null,null,null,{"$f":"SUM(BK65:BN71)","v":0},null,null,null,{"$f":"SUM(BO65:BR71)","v":0},null,null,null,{"$f":"SUM(BS65:BV71)","v":0},null,null,null,{"$f":"SUM(BW65:BZ71)","v":0},null,null,null,{"$f":"SUM(CA65:CD71)","v":0},null,null,null,{"$f":"SUM(CE65:CH71)","v":0},null,null,null,{"$f":"SUM(CI65:CL71)","v":0},null,null,null,{"$f":"SUM(CM65:CP71)","v":0},null,null,null,{"$f":"SUM(CQ65:CT71)","v":0}]
["Subtotals Forward",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K11+K14+K16+K17+K18+K31+K32+K45+K49+K50+K63+K72)","v":0},null,null,null,{"$f":"SUM(O11+O14+O16+O17+O18+O31+O32+O45+O49+O50+O63+O72)","v":0},null,null,null,{"$f":"SUM(S13+S16+S17+S31+S32+S45+S49+S50+S63)","v":0},null,null,null,{"$f":"SUM(W14+W16+W17+W31+W32+W45+W49+W50+W63)","v":0},null,null,null,{"$f":"SUM(AA11+AA14+AA16+AA17+AA18+AA31+AA32+AA45+AA49+AA50+AA63+AA72)","v":0},null,null,null,{"$f":"SUM(AE11+AE14+AE16+AE17+AE18+AE31+AE32+AE45+AE49+AE50+AE63+AE72)","v":0},null,null,null,{"$f":"SUM(AI11+AI14+AI16+AI17+AI18+AI31+AI32+AI45+AI49+AI50+AI63+AI72)","v":0},null,null,null,{"$f":"SUM(AM11+AM14+AM16+AM17+AM18+AM31+AM32+AM45+AM49+AM50+AM63+AM72)","v":0},null,null,null,{"$f":"SUM(AQ11+AQ14+AQ16+AQ17+AQ18+AQ31+AQ32+AQ45+AQ49+AQ50+AQ63+AQ72)","v":0},null,null,null,{"$f":"SUM(AU11+AU14+AU16+AU17+AU18+AU31+AU32+AU45+AU49+AU50+AU63+AU72)","v":0},null,null,null,{"$f":"SUM(AY11+AY14+AY16+AY17+AY18+AY31+AY32+AY45+AY49+AY50+AY63+AY72)","v":0},null,null,null,{"$f":"SUM(BC11+BC14+BC16+BC17+BC18+BC31+BC32+BC45+BC49+BC50+BC63+BC72)","v":0},null,null,null,{"$f":"SUM(BG11+BG14+BG16+BG17+BG18+BG31+BG32+BG45+BG49+BG50+BG63+BG72)","v":0},null,null,null,{"$f":"SUM(BK11+BK14+BK16+BK17+BK18+BK31+BK32+BK45+BK49+BK50+BK63+BK72)","v":0},null,null,null,{"$f":"SUM(BO11+BO14+BO16+BO17+BO18+BO31+BO32+BO45+BO49+BO50+BO63+BO72)","v":0},null,null,null,{"$f":"SUM(BS11+BS14+BS16+BS17+BS18+BS31+BS32+BS45+BS49+BS50+BS63+BS72)","v":0},null,null,null,{"$f":"SUM(BW11+BW14+BW16+BW17+BW18+BW31+BW32+BW45+BW49+BW50+BW63+BW72)","v":0},null,null,null,{"$f":"SUM(CA11+CA14+CA16+CA17+CA18+CA31+CA32+CA45+CA49+CA50+CA63+CA72)","v":0},null,null,null,{"$f":"SUM(CE11+CE14+CE16+CE17+CE18+CE31+CE32+CE45+CE49+CE50+CE63+CE72)","v":0},null,null,null,{"$f":"SUM(CI11+CI14+CI16+CI17+CI18+CI31+CI32+CI45+CI49+CI50+CI63+CI72)","v":0},null,null,null,{"$f":"SUM(CM11+CM14+CM16+CM17+CM18+CM31+CM32+CM45+CM49+CM50+CM63+CM72)","v":0},null,null,null,{"$f":"SUM(CQ11+CQ14+CQ16+CQ17+CQ18+CQ31+CQ32+CQ45+CQ49+CQ50+CQ63+CQ72)","v":0}]
["LEGAL FEES"]
["Legal Paid by Applicant",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM75,CQ75,O75)","v":0},null,null,null,{"$f":"SUM(AA75:CH75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM75:CT75)","v":0}]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM76,CQ76,O76)","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Attorney Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K75:N76)","v":0},null,null,null,{"$f":"SUM(O75:R76)","v":0},null,null,null,{"$f":"SUM(S75:V76)","v":0},null,null,null,{"$f":"SUM(W75:Z76)","v":0},null,null,null,{"$f":"SUM(AA75:AD76)","v":0},null,null,null,{"$f":"SUM(AE75:AH76)","v":0},null,null,null,{"$f":"SUM(AI75:AL76)","v":0},null,null,null,{"$f":"SUM(AM75:AP76)","v":0},null,null,null,{"$f":"SUM(AQ75:AT76)","v":0},null,null,null,{"$f":"SUM(AU75:AX76)","v":0},null,null,null,{"$f":"SUM(AY75:BB76)","v":0},null,null,null,{"$f":"SUM(BC75:BF76)","v":0},null,null,null,{"$f":"SUM(BG75:BJ76)","v":0},null,null,null,{"$f":"SUM(BK75:BN76)","v":0},null,null,null,{"$f":"SUM(BO75:BR76)","v":0},null,null,null,{"$f":"SUM(BS75:BV76)","v":0},null,null,null,{"$f":"SUM(BW75:BZ76)","v":0},null,null,null,{"$f":"SUM(CA75:CD76)","v":0},null,null,null,{"$f":"SUM(CE75:CH76)","v":0},null,null,null,{"$f":"SUM(CI75:CL76)","v":0},null,null,null,{"$f":"SUM(CM75:CP76)","v":0},null,null,null,{"$f":"SUM(CQ75:CT76)","v":0}]
["RESERVES"]
["Operating Reserve",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM79,CQ79,O79)","v":0},null,null,null,{"$f":"SUM(AA79:CH79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM79:CT79)","v":0}]
["Replacement Reserve",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Transition Reserve",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Rent Reserve",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Reserve Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K79:N85)","v":0},null,null,null,{"$f":"SUM(O79:R85)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA79:AD85)","v":0},null,null,null,{"$f":"SUM(AE79:AH85)","v":0},null,null,null,{"$f":"SUM(AI79:AL85)","v":0},null,null,null,{"$f":"SUM(AM79:AP85)","v":0},null,null,null,{"$f":"SUM(AQ79:AT85)","v":0},null,null,null,{"$f":"SUM(AU79:AX85)","v":0},null,null,null,{"$f":"SUM(AY79:BB85)","v":0},null,null,null,{"$f":"SUM(BC79:BF85)","v":0},null,null,null,{"$f":"SUM(BG79:BJ85)","v":0},null,null,null,{"$f":"SUM(BK79:BN85)","v":0},null,null,null,{"$f":"SUM(BO79:BR85)","v":0},null,null,null,{"$f":"SUM(BS79:BV85)","v":0},null,null,null,{"$f":"SUM(BW79:BZ85)","v":0},null,null,null,{"$f":"SUM(CA79:CD85)","v":0},null,null,null,{"$f":"SUM(CE79:CH85)","v":0},null,null,null,{"$f":"SUM(CI79:CL85)","v":0},null,null,null,{"$f":"SUM(CM79:CP85)","v":0},null,null,null,{"$f":"SUM(CQ79:CT85)","v":0}]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM88,CQ88,O88)","v":0},null,null,null,{"$f":"SUM(AA88:CH88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM88:CT88)","v":0}]
["Soft Cost Contingency",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM89,CQ89,O89)","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Contingency Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K88:N89)","v":0},null,null,null,{"$f":"SUM(O88:R89)","v":0},null,null,null,{"$f":"SUM(S88:V89)","v":0},null,null,null,{"$f":"SUM(W88:Z89)","v":0},null,null,null,{"$f":"SUM(AA88:AD89)","v":0},null,null,null,{"$f":"SUM(AE88:AH89)","v":0},null,null,null,{"$f":"SUM(AI88:AL89)","v":0},null,null,null,{"$f":"SUM(AM88:AP89)","v":0},null,null,null,{"$f":"SUM(AQ88:AT89)","v":0},null,null,null,{"$f":"SUM(AU88:AX89)","v":0},null,null,null,{"$f":"SUM(AY88:BB89)","v":0},null,null,null,{"$f":"SUM(BC88:BF89)","v":0},null,null,null,{"$f":"SUM(BG88:BJ89)","v":0},null,null,null,{"$f":"SUM(BK88:BN89)","v":0},null,null,null,{"$f":"SUM(BO88:BR89)","v":0},null,null,null,{"$f":"SUM(BS88:BV89)","v":0},null,null,null,{"$f":"SUM(BW88:BZ89)","v":0},null,null,null,{"$f":"SUM(CA88:CD89)","v":0},null,null,null,{"$f":"SUM(CE88:CH89)","v":0},null,null,null,{"$f":"SUM(CI88:CL89)","v":0},null,null,null,{"$f":"SUM(CM88:CP89)","v":0},null,null,null,{"$f":"SUM(CQ88:CT89)","v":0}]
["OTHER PROJECT COSTS"]
["TCAC App",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM92,CQ92,O92)","v":0},null,null,null,{"$f":"SUM(AA92:CH92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM92:CT92)","v":0}]
["Environmental Audit",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Local Development Impact Fees",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Permit Processing Fees",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Capital Fees",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Marketing",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Furnishings",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Market Study",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Accounting/Reimbursable",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Appraisal Costs",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Other Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K92:N107)","v":0},null,null,null,{"$f":"SUM(O92:R107)","v":0},null,null,null,{"$f":"SUM(S93:V96,S98:V107)","v":0},null,null,null,{"$f":"SUM(W93:Z96,W98:Z107)","v":0},null,null,null,{"$f":"SUM(AA92:AD107)","v":0},null,null,null,{"$f":"SUM(AE92:AH107)","v":0},null,null,null,{"$f":"SUM(AI92:AL107)","v":0},null,null,null,{"$f":"SUM(AM92:AP107)","v":0},null,null,null,{"$f":"SUM(AQ92:AT107)","v":0},null,null,null,{"$f":"SUM(AU92:AX107)","v":0},null,null,null,{"$f":"SUM(AY92:BB107)","v":0},null,null,null,{"$f":"SUM(BC92:BF107)","v":0},null,null,null,{"$f":"SUM(BG92:BJ107)","v":0},null,null,null,{"$f":"SUM(BK92:BN107)","v":0},null,null,null,{"$f":"SUM(BO92:BR107)","v":0},null,null,null,{"$f":"SUM(BS92:BV107)","v":0},null,null,null,{"$f":"SUM(BW92:BZ107)","v":0},null,null,null,{"$f":"SUM(CA92:CD107)","v":0},null,null,null,{"$f":"SUM(CE92:CH107)","v":0},null,null,null,{"$f":"SUM(CI92:CL107)","v":0},null,null,null,{"$f":"SUM(CM92:CP107)","v":0},null,null,null,{"$f":"SUM(CQ92:CT107)","v":0}]
["SUBTOTAL PROJECT COST",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K73+K77+K86+K90+K108)","v":0},null,null,null,{"$f":"SUM(O73+O77+O86+O90+O108)","v":0},null,null,null,{"$f":"SUM(+S73+S77+S90+S108)","v":0},null,null,null,{"$f":"SUM(W73+W77+W90+W108)","v":0},null,null,null,{"$f":"SUM(AA73+AA77+AA86+AA90+AA108)","v":0},null,null,null,{"$f":"SUM(AE73+AE77+AE86+AE90+AE108)","v":0},null,null,null,{"$f":"SUM(AI73+AI77+AI86+AI90+AI108)","v":0},null,null,null,{"$f":"SUM(AM73+AM77+AM86+AM90+AM108)","v":0},null,null,null,{"$f":"SUM(AQ73+AQ77+AQ86+AQ90+AQ108)","v":0},null,null,null,{"$f":"SUM(AU73+AU77+AU86+AU90+AU108)","v":0},null,null,null,{"$f":"SUM(AY73+AY77+AY86+AY90+AY108)","v":0},null,null,null,{"$f":"SUM(BC73+BC77+BC86+BC90+BC108)","v":0},null,null,null,{"$f":"SUM(BG73+BG77+BG86+BG90+BG108)","v":0},null,null,null,{"$f":"SUM(BK73+BK77+BK86+BK90+BK108)","v":0},null,null,null,{"$f":"SUM(BO73+BO77+BO86+BO90+BO108)","v":0},null,null,null,{"$f":"SUM(BS73+BS77+BS86+BS90+BS108)","v":0},null,null,null,{"$f":"SUM(BW73+BW77+BW86+BW90+BW108)","v":0},null,null,null,{"$f":"SUM(CA73+CA77+CA86+CA90+CA108)","v":0},null,null,null,{"$f":"SUM(CE73+CE77+CE86+CE90+CE108)","v":0},null,null,null,{"$f":"SUM(CI73+CI77+CI86+CI90+CI108)","v":0},null,null,null,{"$f":"SUM(CM73+CM77+CM86+CM90+CM108)","v":0},null,null,null,{"$f":"SUM(CQ73+CQ77+CQ86+CQ90+CQ108)","v":0}]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM111,CQ111,O111)","v":0},null,null,null,{"$f":"SUM(AA111:CH111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM111:CT111)","v":0}]
["Consultant/Processing Agent",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Project Administration",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Broker Fees Paid  to a Related Party",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Construction Oversight by Developer",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other: (Specify)",null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM116:CT116)","v":0}]
["Total Developer Costs",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K111:N116)","v":0},null,null,null,{"$f":"SUM(O111:R116)","v":0},null,null,null,{"$f":"SUM(S111:V116)","v":0},null,null,null,{"$f":"SUM(W111:Z116)","v":0},null,null,null,{"$f":"SUM(AA111:AD116)","v":0},null,null,null,{"$f":"SUM(AE111:AH116)","v":0},null,null,null,{"$f":"SUM(AI111:AL116)","v":0},null,null,null,{"$f":"SUM(AM111:AP116)","v":0},null,null,null,{"$f":"SUM(AQ111:AT116)","v":0},null,null,null,{"$f":"SUM(AU111:AX116)","v":0},null,null,null,{"$f":"SUM(AY111:BB116)","v":0},null,null,null,{"$f":"SUM(BC111:BF116)","v":0},null,null,null,{"$f":"SUM(BG111:BJ116)","v":0},null,null,null,{"$f":"SUM(BK111:BN116)","v":0},null,null,null,{"$f":"SUM(BO111:BR116)","v":0},null,null,null,{"$f":"SUM(BS111:BV116)","v":0},null,null,null,{"$f":"SUM(BW111:BZ116)","v":0},null,null,null,{"$f":"SUM(CA111:CD116)","v":0},null,null,null,{"$f":"SUM(CE111:CH116)","v":0},null,null,null,{"$f":"SUM(CI111:CL116)","v":0},null,null,null,{"$f":"SUM(CM111:CP116)","v":0},null,null,null,{"$f":"SUM(CQ111:CT116)","v":0}]
["TOTAL PROJECT COST",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K109,K117)","v":0},null,null,null,{"$f":"SUM(O109,O117)","v":0},null,null,null,{"$f":"S109+S117","v":0},null,null,null,{"$f":"W109+W117","v":0},null,null,null,{"$f":"SUM(AA109+AA117)","v":0},null,null,null,{"$f":"SUM(AE109+AE117)","v":0},null,null,null,{"$f":"SUM(AI109+AI117)","v":0},null,null,null,{"$f":"SUM(AM109+AM117)","v":0},null,null,null,{"$f":"SUM(AQ109+AQ117)","v":0},null,null,null,{"$f":"SUM(AU109+AU117)","v":0},null,null,null,{"$f":"SUM(AY109+AY117)","v":0},null,null,null,{"$f":"SUM(BC109+BC117)","v":0},null,null,null,{"$f":"SUM(BG109+BG117)","v":0},null,null,null,{"$f":"SUM(BK109+BK117)","v":0},null,null,null,{"$f":"SUM(BO109+BO117)","v":0},null,null,null,{"$f":"SUM(BS109+BS117)","v":0},null,null,null,{"$f":"SUM(BW109+BW117)","v":0},null,null,null,{"$f":"SUM(CA109+CA117)","v":0},null,null,null,{"$f":"SUM(CE109+CE117)","v":0},null,null,null,{"$f":"SUM(CI109+CI117)","v":0},null,null,null,{"$f":"SUM(CM109+CM117)","v":0},null,null,null,{"$f":"SUM(CQ109+CQ117)","v":0}]
[]
[" Eligible Basis:",null,null,null,{"$f":"$S$118","v":0},null,null,null,{"$f":"$W$118","v":0}]
["Total Eligible Basis:",null,null,null,null,null,null,null,{"$f":"SUM($E$120:$L$120)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DF 2021"]
["Total Developer Fee (equals Total Developer Costs above):",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Fee 2021'!H5","v":0}]
["Total Developer Fee paid from development funding sources:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Fee 2021'!H6","v":0}]
["Deferred Developer Fee payable on a priority basis from available Cash Flow:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Fee 2021'!H7","v":0}]
["Deferred Developer Fee payable from allowable 50% Distribution:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Fee 2021'!H8","v":0}]
["Developer Fee Contributed as Capital:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Fee 2021'!F10","v":0},{"$f":"'[10]Dev Fee 2021'!Q13","v":0},{"$f":"'[10]Dev Fee 2021'!R13","v":0},{"$f":"'[10]Dev Fee 2021'!S13","v":0}]
[]
["Comments and explanation of basis changes or other general comments:"]
[]
[]
[]
[]
[]
[]
[]
[]
["End of Document"]

{"sheet":"9 Loan Limits","index":10,"n_rows":583,"n_cols":11,"rows_kept":583,"cut":false,"hidden":true,"merged":[[1,1,1,5],[1,6,1,10]]}
[1,2,3,4,5,6,7,8,9,10,11]
["Multifamily Housing Program (MHP) 2021 Per Unit Loan Limits","Unit Loan Limits Projects with 9% Tax Credits - other Restricted unit",null,null,null,null,"Multifamily Housing Program (MHP) 2021 Per Unit Loan Limits - Projects with 9% Tax Credits (Supportive Housing units & Restricted units in a Large Family new construction project located in a “High Resource” or “Highest Resource” area on the TCAC/HCD Opportunity Map)"]
[null,"0 BR ","1 BR","2 BR","3 BR","4+ BR","0 BR ","1 BR","2 BR","3 BR","4+ BR"]
["ALAMEDA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["ALAMEDA55%",112286,113582,117183,120640,123665,127286,128582,132183,135640,138665]
["ALAMEDA50%",129571,132020,139367,146281,152331,144571,147020,154367,161281,167331]
["ALAMEDA45%",146857,150602,161550,171921,180996,161857,165602,176550,186921,195996]
["ALAMEDA40%",163999,169040,183733,197562,209518,178999,184040,198733,212562,224518]
["ALAMEDA35%",181284,187478,206060,223346,238183,196284,202478,221060,238346,253183]
["ALAMEDA30%",198570,206060,228244,248987,266848,213570,221060,243244,263987,281848]
["ALAMEDA25%",215856,224499,250427,274627,295514,230856,239499,265427,289627,310514]
["ALAMEDA20%",233141,243081,272610,300267,324035,248141,258081,287610,315267,339035]
["ALAMEDA15%",250427,261519,294794,325908,352701,265427,276519,309794,340908,367701]
["ALPINE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["ALPINE55%",105227,105948,108108,110125,111998,120227,120948,123108,125125,126998]
["ALPINE50%",115455,117039,121361,125394,128995,130455,132039,136361,140394,143995]
["ALPINE45%",125682,127987,134469,140519,145993,140682,142987,149469,155519,160993]
["ALPINE40%",135909,138934,147577,155788,162846,150909,153934,162577,170788,177846]
["ALPINE35%",146281,149882,160830,171057,179844,161281,164882,175830,186057,194844]
["ALPINE30%",156508,160830,173938,186182,196841,171508,175830,188938,201182,211841]
["ALPINE25%",166736,171921,187190,201451,213839,181736,186921,202190,216451,228839]
["ALPINE20%",176963,182869,200299,216576,230693,191963,197869,215299,231576,245693]
["ALPINE15%",187190,193816,213407,231845,247690,202190,208816,228407,246845,262690]
["AMADOR60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["AMADOR55%",104939,105515,107676,109549,111277,119939,120515,122676,124549,126277]
["AMADOR50%",114734,116031,120352,124098,127555,129734,131031,135352,139098,142555]
["AMADOR45%",124530,126546,133028,138790,143832,139530,141546,148028,153790,158832]
["AMADOR40%",134325,137062,145561,153339,160109,149325,152062,160561,168339,175109]
["AMADOR35%",144264,147721,158237,167888,176387,159264,162721,173237,182888,191387]
["AMADOR30%",154059,158237,170913,182581,192664,169059,173237,185913,197581,207664]
["AMADOR25%",163855,168752,183589,197130,208941,178855,183752,198589,212130,223941]
["AMADOR20%",173650,179268,196121,211678,225219,188650,194268,211121,226678,240219]
["AMADOR15%",183589,189783,208797,226371,241496,198589,204783,223797,241371,256496]
["BUTTE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["BUTTE55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["BUTTE50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["BUTTE45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["BUTTE40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["BUTTE35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["BUTTE30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["BUTTE25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["BUTTE20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["BUTTE15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["CALAVERAS60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["CALAVERAS55%",105371,106092,108252,110413,112142,120371,121092,123252,125413,127142]
["CALAVERAS50%",115599,117039,121505,125682,129139,130599,132039,136505,140682,144139]
["CALAVERAS45%",125970,128131,134757,140951,146281,140970,143131,149757,155951,161281]
["CALAVERAS40%",136198,139078,148009,156220,163278,151198,154078,163009,171220,178278]
["CALAVERAS35%",146569,150170,161262,171633,180420,161569,165170,176262,186633,195420]
["CALAVERAS30%",156796,161262,174514,186902,197418,171796,176262,189514,201902,212418]
["CALAVERAS25%",167168,172209,187766,202171,214559,182168,187209,202766,217171,229559]
["CALAVERAS20%",177395,183301,201019,217440,231557,192395,198301,216019,232440,246557]
["CALAVERAS15%",187766,194393,214271,232853,248698,202766,209393,229271,247853,263698]
["COLUSA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["COLUSA55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["COLUSA50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["COLUSA45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["COLUSA40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["COLUSA35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["COLUSA30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["COLUSA25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["COLUSA20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["COLUSA15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["CONTRA COSTA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["CONTRA COSTA55%",112286,113582,117183,120640,123665,127286,128582,132183,135640,138665]
["CONTRA COSTA50%",129571,132020,139367,146281,152331,144571,147020,154367,161281,167331]
["CONTRA COSTA45%",146857,150602,161550,171921,180996,161857,165602,176550,186921,195996]
["CONTRA COSTA40%",163999,169040,183733,197562,209518,178999,184040,198733,212562,224518]
["CONTRA COSTA35%",181284,187478,206060,223346,238183,196284,202478,221060,238346,253183]
["CONTRA COSTA30%",198570,206060,228244,248987,266848,213570,221060,243244,263987,281848]
["CONTRA COSTA25%",215856,224499,250427,274627,295514,230856,239499,265427,289627,310514]
["CONTRA COSTA20%",233141,243081,272610,300267,324035,248141,258081,287610,315267,339035]
["CONTRA COSTA15%",250427,261519,294794,325908,352701,265427,276519,309794,340908,367701]
["DEL NORTE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["DEL NORTE55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["DEL NORTE50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["DEL NORTE45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["DEL NORTE40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["DEL NORTE35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["DEL NORTE30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["DEL NORTE25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["DEL NORTE20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["DEL NORTE15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["EL DORADO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["EL DORADO55%",106380,107244,109693,111998,113870,121380,122244,124693,126998,128870]
["EL DORADO50%",117904,119488,124386,128851,132884,132904,134488,139386,143851,147884]
["EL DORADO45%",129283,131732,139078,145849,151755,144283,146732,154078,160849,166755]
["EL DORADO40%",140663,143976,153771,162846,170625,155663,158976,168771,177846,185625]
["EL DORADO35%",152187,156220,168464,179844,189639,167187,171220,183464,194844,204639]
["EL DORADO30%",163567,168464,183157,196841,208509,178567,183464,198157,211841,223509]
["EL DORADO25%",175090,180708,197850,213695,227524,190090,195708,212850,228695,242524]
["EL DORADO20%",186470,192952,212543,230693,246394,201470,207952,227543,245693,261394]
["EL DORADO15%",197850,205196,227235,247690,265264,212850,220196,242235,262690,280264]
["FRESNO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["FRESNO55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["FRESNO50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["FRESNO45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["FRESNO40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["FRESNO35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["FRESNO30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["FRESNO25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["FRESNO20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["FRESNO15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["GLENN60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["GLENN55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["GLENN50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["GLENN45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["GLENN40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["GLENN35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["GLENN30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["GLENN25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["GLENN20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["GLENN15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["HUMBOLDT60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["HUMBOLDT55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["HUMBOLDT50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["HUMBOLDT45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["HUMBOLDT40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["HUMBOLDT35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["HUMBOLDT30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["HUMBOLDT25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["HUMBOLDT20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["HUMBOLDT15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["IMPERIAL60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["IMPERIAL55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["IMPERIAL50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["IMPERIAL45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["IMPERIAL40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["IMPERIAL35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["IMPERIAL30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["IMPERIAL25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["IMPERIAL20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["IMPERIAL15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["INYO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["INYO55%",104363,105083,106956,108829,110557,119363,120083,121956,123829,125557]
["INYO50%",113726,115023,119056,122801,125970,128726,130023,134056,137801,140970]
["INYO45%",123089,125106,131012,136630,141527,138089,140106,146012,151630,156527]
["INYO40%",132308,135045,142968,150458,156940,147308,150045,157968,165458,171940]
["INYO35%",141671,145128,155068,164431,172497,156671,160128,170068,179431,187497]
["INYO30%",151034,155068,167024,178259,187911,166034,170068,182024,193259,202911]
["INYO25%",160397,165151,179124,192232,203468,175397,180151,194124,207232,218468]
["INYO20%",169761,175090,191080,206060,218881,184761,190090,206080,221060,233881]
["INYO15%",179124,185174,203035,219889,234438,194124,200174,218035,234889,249438]
["KERN60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["KERN55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["KERN50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["KERN45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["KERN40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["KERN35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["KERN30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["KERN25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["KERN20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["KERN15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["KINGS60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["KINGS55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["KINGS50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["KINGS45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["KINGS40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["KINGS35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["KINGS30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["KINGS25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["KINGS20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["KINGS15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["LAKE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["LAKE55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["LAKE50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["LAKE45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["LAKE40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["LAKE35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["LAKE30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["LAKE25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["LAKE20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["LAKE15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["LASSEN60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["LASSEN55%",104219,104795,106812,108540,110125,119219,119795,121812,123540,125125]
["LASSEN50%",113294,114590,118480,122081,125250,128294,129590,133480,137081,140250]
["LASSEN45%",122369,124386,130148,135621,140375,137369,139386,145148,150621,155375]
["LASSEN40%",131444,134037,141815,149018,155356,146444,149037,156815,164018,170356]
["LASSEN35%",140663,143832,153627,162558,170481,155663,158832,168627,177558,185481]
["LASSEN30%",149738,153627,165295,176099,185606,164738,168627,180295,191099,200606]
["LASSEN25%",158813,163422,176963,189639,200731,173813,178422,191963,204639,215731]
["LASSEN20%",167888,173074,188631,203180,215712,182888,188074,203631,218180,230712]
["LASSEN15%",177107,182869,200443,216720,230837,192107,197869,215443,231720,245837]
["LOS ANGELES60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["LOS ANGELES55%",109981,110989,114158,117183,119776,124981,125989,129158,132183,134776]
["LOS ANGELES50%",124818,126979,133317,139367,144408,139818,141979,148317,154367,159408]
["LOS ANGELES45%",139799,142968,152475,161406,169184,154799,157968,167475,176406,184184]
["LOS ANGELES40%",154636,158813,171633,183589,193816,169636,173813,186633,198589,208816]
["LOS ANGELES35%",169617,174802,190791,205772,218593,184617,189802,205791,220772,233593]
["LOS ANGELES30%",184453,190791,209950,227812,243225,199453,205791,224950,242812,258225]
["LOS ANGELES25%",199434,206781,229108,249995,268001,214434,221781,244108,264995,283001]
["LOS ANGELES20%",214271,222770,248266,272178,292633,229271,237770,263266,287178,307633]
["LOS ANGELES15%",229252,238759,267425,294217,317409,244252,253759,282425,309217,332409]
["MADERA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MADERA55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["MADERA50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["MADERA45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["MADERA40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["MADERA35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["MADERA30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["MADERA25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["MADERA20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["MADERA15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["MARIN60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MARIN55%",118048,119632,124674,129139,133173,133048,134632,139674,144139,148173]
["MARIN50%",141095,144264,154203,163422,171345,156095,159264,169203,178422,186345]
["MARIN45%",164143,169040,183877,197562,209518,179143,184040,198877,212562,224518]
["MARIN40%",187046,193672,213407,231845,247690,202046,208672,228407,246845,262690]
["MARIN35%",210094,218304,243081,266128,285863,225094,233304,258081,281128,300863]
["MARIN30%",233141,243081,272754,300267,324035,248141,258081,287754,315267,339035]
["MARIN25%",256189,267713,302284,334551,362208,271189,282713,317284,349551,377208]
["MARIN20%",279237,292345,331958,368690,400380,294237,307345,346958,383690,415380]
["MARIN15%",302284,317121,361632,402973,438553,317284,332121,376632,417973,453553]
["MARIPOSA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MARIPOSA55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["MARIPOSA50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["MARIPOSA45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["MARIPOSA40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["MARIPOSA35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["MARIPOSA30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["MARIPOSA25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["MARIPOSA20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["MARIPOSA15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["MENDOCINO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MENDOCINO55%",104075,104795,106668,108540,110125,119075,119795,121668,123540,125125]
["MENDOCINO50%",113294,114590,118480,122081,125250,128294,129590,133480,137081,140250]
["MENDOCINO45%",122369,124386,130148,135621,140375,137369,139386,145148,150621,155375]
["MENDOCINO40%",131444,134037,141815,149162,155356,146444,149037,156815,164162,170356]
["MENDOCINO35%",140663,143832,153627,162702,170481,155663,158832,168627,177702,185481]
["MENDOCINO30%",149738,153627,165295,176243,185606,164738,168627,180295,191243,200606]
["MENDOCINO25%",158957,163422,177107,189783,200731,173957,178422,192107,204783,215731]
["MENDOCINO20%",168032,173218,188775,203324,215856,183032,188218,203775,218324,230856]
["MENDOCINO15%",177107,183013,200443,216864,230981,192107,198013,215443,231864,245981]
["MERCED60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MERCED55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["MERCED50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["MERCED45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["MERCED40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["MERCED35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["MERCED30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["MERCED25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["MERCED20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["MERCED15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["MODOC60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MODOC55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["MODOC50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["MODOC45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["MODOC40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["MODOC35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["MODOC30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["MODOC25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["MODOC20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["MODOC15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["MONO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MONO55%",104939,105660,107820,109837,111565,119939,120660,122820,124837,126565]
["MONO50%",114879,116319,120640,124530,127987,129879,131319,135640,139530,142987]
["MONO45%",124818,126979,133461,139367,144552,139818,141979,148461,154367,159552]
["MONO40%",134757,137638,146137,154059,160974,149757,152638,161137,169059,175974]
["MONO35%",144840,148298,158957,168896,177539,159840,163298,173957,183896,192539]
["MONO30%",154780,158957,171777,183733,193960,169780,173957,186777,198733,208960]
["MONO25%",164719,169617,184597,198426,210526,179719,184617,199597,213426,225526]
["MONO20%",174658,180276,197418,213263,226947,189658,195276,212418,228263,241947]
["MONO15%",184597,190936,210238,228100,243513,199597,205936,225238,243100,258513]
["MONTEREY60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["MONTEREY55%",107820,108684,111565,114158,116319,122820,123684,126565,129158,131319]
["MONTEREY50%",120640,122513,127987,133173,137494,135640,137513,142987,148173,152494]
["MONTEREY45%",133461,136198,144552,152187,158813,148461,151198,159552,167187,173813]
["MONTEREY40%",146281,149882,160974,171201,179988,161281,164882,175974,186201,194988]
["MONTEREY35%",159101,163711,177539,190359,201307,174101,178711,192539,205359,216307]
["MONTEREY30%",171921,177395,193960,209374,222482,186921,192395,208960,224374,237482]
["MONTEREY25%",184741,191224,210526,228388,243801,199741,206224,225526,243388,258801]
["MONTEREY20%",197562,204908,226947,247402,264976,212562,219908,241947,262402,279976]
["MONTEREY15%",210382,218593,243513,266560,286295,225382,233593,258513,281560,301295]
["NAPA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["NAPA55%",109405,110413,113438,116319,118768,124405,125413,128438,131319,133768]
["NAPA50%",123665,125682,131876,137494,142536,138665,140682,146876,152494,157536]
["NAPA45%",138070,141095,150314,158813,166303,153070,156095,165314,173813,181303]
["NAPA40%",152331,156364,168752,180132,189927,167331,171364,183752,195132,204927]
["NAPA35%",166736,171777,187190,201451,213695,181736,186777,202190,216451,228695]
["NAPA30%",180996,187190,205628,222770,237463,195996,202190,220628,237770,252463]
["NAPA25%",195401,202459,224066,243945,261231,210401,217459,239066,258945,276231]
["NAPA20%",209662,217872,242504,265264,284998,224662,232872,257504,280264,299998]
["NAPA15%",224066,233285,260942,286583,308766,239066,248285,275942,301583,323766]
["NEVADA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["NEVADA55%",106380,107244,109549,111854,113870,121380,122244,124549,126854,128870]
["NEVADA50%",117615,119344,124098,128707,132596,132615,134344,139098,143707,147596]
["NEVADA45%",128995,131444,138646,145561,151322,143995,146444,153646,160561,166322]
["NEVADA40%",140231,143544,153195,162270,170049,155231,158544,168195,177270,185049]
["NEVADA35%",151611,155788,167888,179124,188919,166611,170788,182888,194124,203919]
["NEVADA30%",162990,167888,182437,195977,207645,177990,182888,197437,210977,222645]
["NEVADA25%",174226,179988,196985,212831,226371,189226,194988,211985,227831,241371]
["NEVADA20%",185606,192088,211534,229540,245097,200606,207088,226534,244540,260097]
["NEVADA15%",196985,204332,226083,246394,263967,211985,219332,241083,261394,278967]
["ORANGE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["ORANGE55%",111998,113150,116751,120208,123089,126998,128150,131751,135208,138089]
["ORANGE50%",128995,131300,138646,145417,151178,143995,146300,153646,160417,166178]
["ORANGE45%",145993,149450,160397,170625,179268,160993,164450,175397,185625,194268]
["ORANGE40%",162846,167600,182149,195689,207357,177846,182600,197149,210689,222357]
["ORANGE35%",179844,185894,204044,220897,235590,194844,200894,219044,235897,250590]
["ORANGE30%",196841,204044,225795,246106,263679,211841,219044,240795,261106,278679]
["ORANGE25%",213839,222194,247690,271314,291769,228839,237194,262690,286314,306769]
["ORANGE20%",230693,240344,269441,296522,319858,245693,255344,284441,311522,334858]
["ORANGE15%",247690,258494,291192,321730,347947,262690,273494,306192,336730,362947]
["PLACER60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["PLACER55%",106380,107244,109693,111998,113870,121380,122244,124693,126998,128870]
["PLACER50%",117904,119488,124386,128851,132884,132904,134488,139386,143851,147884]
["PLACER45%",129283,131732,139078,145849,151755,144283,146732,154078,160849,166755]
["PLACER40%",140663,143976,153771,162846,170625,155663,158976,168771,177846,185625]
["PLACER35%",152187,156220,168464,179844,189639,167187,171220,183464,194844,204639]
["PLACER30%",163567,168464,183157,196841,208509,178567,183464,198157,211841,223509]
["PLACER25%",175090,180708,197850,213695,227524,190090,195708,212850,228695,242524]
["PLACER20%",186470,192952,212543,230693,246394,201470,207952,227543,245693,261394]
["PLACER15%",197850,205196,227235,247690,265264,212850,220196,242235,262690,280264]
["PLUMAS60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["PLUMAS55%",104219,104795,106956,108684,110269,119219,119795,121956,123684,125269]
["PLUMAS50%",113438,114734,118768,122369,125538,128438,129734,133768,137369,140538]
["PLUMAS45%",122657,124530,130580,136053,140807,137657,139530,145580,151053,155807]
["PLUMAS40%",131876,134469,142392,149738,156076,146876,149469,157392,164738,171076]
["PLUMAS35%",141095,144408,154347,163422,171345,156095,159408,169347,178422,186345]
["PLUMAS30%",150314,154203,166159,177107,186614,165314,169203,181159,192107,201614]
["PLUMAS25%",159533,164143,177971,190791,201883,174533,179143,192971,205791,216883]
["PLUMAS20%",168752,173938,189783,204476,217152,183752,188938,204783,219476,232152]
["PLUMAS15%",177971,183877,201739,218160,232421,192971,198877,216739,233160,247421]
["RIVERSIDE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["RIVERSIDE55%",104939,105660,107820,109837,111565,119939,120660,122820,124837,126565]
["RIVERSIDE50%",114879,116319,120640,124674,127987,129879,131319,135640,139674,142987]
["RIVERSIDE45%",124818,126979,133461,139511,144552,139818,141979,148461,154511,159552]
["RIVERSIDE40%",134757,137638,146137,154203,160974,149757,152638,161137,169203,175974]
["RIVERSIDE35%",144840,148298,158957,169040,177539,159840,163298,173957,184040,192539]
["RIVERSIDE30%",154780,158957,171777,183877,194105,169780,173957,186777,198877,209105]
["RIVERSIDE25%",164719,169617,184597,198714,210526,179719,184617,199597,213714,225526]
["RIVERSIDE20%",174658,180276,197418,213407,227091,189658,195276,212418,228407,242091]
["RIVERSIDE15%",184597,190936,210238,228244,243657,199597,205936,225238,243244,258657]
["SACRAMENTO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SACRAMENTO55%",106380,107244,109693,111998,113870,121380,122244,124693,126998,128870]
["SACRAMENTO50%",117904,119488,124386,128851,132884,132904,134488,139386,143851,147884]
["SACRAMENTO45%",129283,131732,139078,145849,151755,144283,146732,154078,160849,166755]
["SACRAMENTO40%",140663,143976,153771,162846,170625,155663,158976,168771,177846,185625]
["SACRAMENTO35%",152187,156220,168464,179844,189639,167187,171220,183464,194844,204639]
["SACRAMENTO30%",163567,168464,183157,196841,208509,178567,183464,198157,211841,223509]
["SACRAMENTO25%",175090,180708,197850,213695,227524,190090,195708,212850,228695,242524]
["SACRAMENTO20%",186470,192952,212543,230693,246394,201470,207952,227543,245693,261394]
["SACRAMENTO15%",197850,205196,227235,247690,265264,212850,220196,242235,262690,280264]
["SAN BENITO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SAN BENITO55%",107388,108108,110845,113294,115455,122388,123108,125845,128294,130455]
["SAN BENITO50%",119632,121361,126690,131588,135765,134632,136361,141690,146588,150765]
["SAN BENITO45%",132020,134469,142536,149882,156220,147020,149469,157536,164882,171220]
["SAN BENITO40%",144264,147721,158237,168176,176531,159264,162721,173237,183176,191531]
["SAN BENITO35%",156652,160974,174082,186470,196985,171652,175974,189082,201470,211985]
["SAN BENITO30%",168896,174082,189927,204764,217440,183896,189082,204927,219764,232440]
["SAN BENITO25%",181284,187334,205772,223058,237751,196284,202334,220772,238058,252751]
["SAN BENITO20%",193528,200443,221618,241352,258206,208528,215443,236618,256352,273206]
["SAN BENITO15%",205916,213695,237463,259646,278660,220916,228695,252463,274646,293660]
["SAN BERNARDINO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SAN BERNARDINO55%",104939,105660,107820,109837,111565,119939,120660,122820,124837,126565]
["SAN BERNARDINO50%",114879,116319,120640,124674,127987,129879,131319,135640,139674,142987]
["SAN BERNARDINO45%",124818,126979,133461,139511,144552,139818,141979,148461,154511,159552]
["SAN BERNARDINO40%",134757,137638,146137,154203,160974,149757,152638,161137,169203,175974]
["SAN BERNARDINO35%",144840,148298,158957,169040,177539,159840,163298,173957,184040,192539]
["SAN BERNARDINO30%",154780,158957,171777,183877,194105,169780,173957,186777,198877,209105]
["SAN BERNARDINO25%",164719,169617,184597,198714,210526,179719,184617,199597,213714,225526]
["SAN BERNARDINO20%",174658,180276,197418,213407,227091,189658,195276,212418,228407,242091]
["SAN BERNARDINO15%",184597,190936,210238,228244,243657,199597,205936,225238,243244,258657]
["SAN DIEGO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SAN DIEGO55%",110269,111421,114590,117615,120352,125269,126421,129590,132615,135352]
["SAN DIEGO50%",125538,127843,134325,140375,145705,140538,142843,149325,155375,160705]
["SAN DIEGO45%",140807,144120,153915,162990,171057,155807,159120,168915,177990,186057]
["SAN DIEGO40%",156076,160542,173506,185750,196265,171076,175542,188506,200750,211265]
["SAN DIEGO35%",171489,176963,193240,208509,221618,186489,191963,208240,223509,236618]
["SAN DIEGO30%",186758,193240,212831,231125,246970,201758,208240,227831,246125,261970]
["SAN DIEGO25%",202027,209662,232565,253884,272322,217027,224662,247565,268884,287322]
["SAN DIEGO20%",217296,226083,252156,276500,297531,232296,241083,267156,291500,312531]
["SAN DIEGO15%",232565,242360,271746,299259,322883,247565,257360,286746,314259,337883]
["SAN FRANCISCO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SAN FRANCISCO55%",118048,119632,124674,129139,133173,133048,134632,139674,144139,148173]
["SAN FRANCISCO50%",141095,144264,154203,163422,171345,156095,159264,169203,178422,186345]
["SAN FRANCISCO45%",164143,169040,183877,197562,209518,179143,184040,198877,212562,224518]
["SAN FRANCISCO40%",187046,193672,213407,231845,247690,202046,208672,228407,246845,262690]
["SAN FRANCISCO35%",210094,218304,243081,266128,285863,225094,233304,258081,281128,300863]
["SAN FRANCISCO30%",233141,243081,272754,300267,324035,248141,258081,287754,315267,339035]
["SAN FRANCISCO25%",256189,267713,302284,334551,362208,271189,282713,317284,349551,377208]
["SAN FRANCISCO20%",279237,292345,331958,368690,400380,294237,307345,346958,383690,415380]
["SAN FRANCISCO15%",302284,317121,361632,402973,438553,317284,332121,376632,417973,453553]
["SAN JOAQUIN60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SAN JOAQUIN55%",104363,104939,107100,108973,110413,119363,119939,122100,123973,125413]
["SAN JOAQUIN50%",113726,115023,119056,122801,125970,128726,130023,134056,137801,140970]
["SAN JOAQUIN45%",123089,124962,131012,136630,141383,138089,139962,146012,151630,156383]
["SAN JOAQUIN40%",132308,134901,142968,150458,156796,147308,149901,157968,165458,171796]
["SAN JOAQUIN35%",141671,144984,155068,164431,172353,156671,159984,170068,179431,187353]
["SAN JOAQUIN30%",151034,154924,167024,178259,187766,166034,169924,182024,193259,202766]
["SAN JOAQUIN25%",160397,165007,178980,192088,203324,175397,180007,193980,207088,218324]
["SAN JOAQUIN20%",169617,174946,190936,205916,218737,184617,189946,205936,220916,233737]
["SAN JOAQUIN15%",178980,184886,203035,219889,234150,193980,199886,218035,234889,249150]
["SAN LUIS OBISPO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SAN LUIS OBISPO55%",107388,108252,110845,113294,115455,122388,123252,125845,128294,130455]
["SAN LUIS OBISPO50%",119632,121505,126690,131732,135909,134632,136505,141690,146732,150909]
["SAN LUIS OBISPO45%",132020,134757,142536,150026,156364,147020,149757,157536,165026,171364]
["SAN LUIS OBISPO40%",144264,147865,158381,168320,176675,159264,162865,173381,183320,191675]
["SAN LUIS OBISPO35%",156652,161118,174370,186614,197130,171652,176118,189370,201614,212130]
["SAN LUIS OBISPO30%",169040,174370,190215,204908,217584,184040,189370,205215,219908,232584]
["SAN LUIS OBISPO25%",181284,187622,206060,223346,238039,196284,202622,221060,238346,253039]
["SAN LUIS OBISPO20%",193672,200731,221906,241640,258494,208672,215731,236906,256640,273494]
["SAN LUIS OBISPO15%",206060,213983,237751,259934,278948,221060,228983,252751,274934,293948]
["SAN MATEO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SAN MATEO55%",118048,119632,124674,129139,133173,133048,134632,139674,144139,148173]
["SAN MATEO50%",141095,144264,154203,163422,171345,156095,159264,169203,178422,186345]
["SAN MATEO45%",164143,169040,183877,197562,209518,179143,184040,198877,212562,224518]
["SAN MATEO40%",187046,193672,213407,231845,247690,202046,208672,228407,246845,262690]
["SAN MATEO35%",210094,218304,243081,266128,285863,225094,233304,258081,281128,300863]
["SAN MATEO30%",233141,243081,272754,300267,324035,248141,258081,287754,315267,339035]
["SAN MATEO25%",256189,267713,302284,334551,362208,271189,282713,317284,349551,377208]
["SAN MATEO20%",279237,292345,331958,368690,400380,294237,307345,346958,383690,415380]
["SAN MATEO15%",302284,317121,361632,402973,438553,317284,332121,376632,417973,453553]
["SANTA BARBARA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SANTA BARBARA55%",110701,111854,115311,118336,121073,125701,126854,130311,133336,136073]
["SANTA BARBARA50%",126546,128851,135477,141815,147145,141546,143851,150477,156815,162145]
["SANTA BARBARA45%",142248,145705,155788,165151,173218,157248,160705,170788,180151,188218]
["SANTA BARBARA40%",157949,162558,175955,188487,199290,172949,177558,190955,203487,214290]
["SANTA BARBARA35%",173794,179412,196265,211966,225507,188794,194412,211265,226966,240507]
["SANTA BARBARA30%",189495,196265,216576,235302,251579,204495,211265,231576,250302,266579]
["SANTA BARBARA25%",205340,213263,236743,258782,277652,220340,228263,251743,273782,292652]
["SANTA BARBARA20%",221041,230116,257053,282117,303725,236041,245116,272053,297117,318725]
["SANTA BARBARA15%",236743,246970,277364,305453,329797,251743,261970,292364,320453,344797]
["SANTA CLARA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SANTA CLARA55%",115887,117327,121937,126114,129571,130887,132327,136937,141114,144571]
["SANTA CLARA50%",136774,139799,148730,157084,164287,151774,154799,163730,172084,179287]
["SANTA CLARA45%",157661,162126,175666,188199,198858,172661,177126,190666,203199,213858]
["SANTA CLARA40%",178547,184453,202459,219169,233429,193547,199453,217459,234169,248429]
["SANTA CLARA35%",199434,206925,229396,250139,268145,214434,221925,244396,265139,283145]
["SANTA CLARA30%",220321,229252,256189,281253,302716,235321,244252,271189,296253,317716]
["SANTA CLARA25%",241208,251723,283126,312223,337432,256208,266723,298126,327223,352432]
["SANTA CLARA20%",262095,274051,309919,343338,372003,277095,289051,324919,358338,387003]
["SANTA CLARA15%",282982,296378,336855,374308,406574,297982,311378,351855,389308,421574]
["SANTA CRUZ60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SANTA CRUZ55%",112574,113726,117471,121073,124098,127574,128726,132471,136073,139098]
["SANTA CRUZ50%",130003,132452,140087,147145,153051,145003,147452,155087,162145,168051]
["SANTA CRUZ45%",147577,151322,162558,173218,182149,162577,166322,177558,188218,197149]
["SANTA CRUZ40%",165007,170049,185030,199146,211102,180007,185049,200030,214146,226102]
["SANTA CRUZ35%",182581,188775,207645,225219,240200,197581,203775,222645,240219,255200]
["SANTA CRUZ30%",200155,207645,230116,251291,269297,215155,222645,245116,266291,284297]
["SANTA CRUZ25%",217584,226371,252732,277364,298251,232584,241371,267732,292364,313251]
["SANTA CRUZ20%",235158,245097,275203,303292,327348,250158,260097,290203,318292,342348]
["SANTA CRUZ15%",252732,263967,297675,329365,356446,267732,278967,312675,344365,371446]
["SHASTA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SHASTA55%",103931,104507,106524,108252,109837,118931,119507,121524,123252,124837]
["SHASTA50%",112862,114158,118048,121505,124674,127862,129158,133048,136505,139674]
["SHASTA45%",121793,123665,129571,134901,139511,136793,138665,144571,149901,154511]
["SHASTA40%",130724,133317,140951,148153,154347,145724,148317,155951,163153,169347]
["SHASTA35%",139799,142968,152475,161406,169184,154799,157968,167475,176406,184184]
["SHASTA30%",148730,152475,163999,174802,184021,163730,167475,178999,189802,199021]
["SHASTA25%",157661,162126,175522,188055,198858,172661,177126,190522,203055,213858]
["SHASTA20%",166592,171633,187046,201307,213695,181592,186633,202046,216307,228695]
["SHASTA15%",175522,181284,198570,214703,228532,190522,196284,213570,229703,243532]
["SIERRA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SIERRA55%",105660,106524,108684,110845,112718,120660,121524,123684,125845,127718]
["SIERRA50%",116319,117904,122369,126690,130292,131319,132904,137369,141690,145292]
["SIERRA45%",126979,129283,136053,142536,148009,141979,144283,151053,157536,163009]
["SIERRA40%",137638,140663,149738,158237,165583,152638,155663,164738,173237,180583]
["SIERRA35%",148298,152187,163567,174082,183301,163298,167187,178567,189082,198301]
["SIERRA30%",158957,163567,177251,189927,201019,173957,178567,192251,204927,216019]
["SIERRA25%",169617,174946,190936,205772,218593,184617,189946,205936,220772,233593]
["SIERRA20%",180276,186326,204620,221618,236310,195276,201326,219620,236618,251310]
["SIERRA15%",190936,197850,218304,237463,254028,205936,212850,233304,252463,269028]
["SISKIYOU60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SISKIYOU55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["SISKIYOU50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["SISKIYOU45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["SISKIYOU40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["SISKIYOU35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["SISKIYOU30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["SISKIYOU25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["SISKIYOU20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["SISKIYOU15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["SOLANO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SOLANO55%",107244,108108,110845,113294,115311,122244,123108,125845,128294,130311]
["SOLANO50%",119488,121217,126546,131444,135621,134488,136217,141546,146444,150621]
["SOLANO45%",131732,134325,142248,149594,155932,146732,149325,157248,164594,170932]
["SOLANO40%",143976,147433,157949,167744,176099,158976,162433,172949,182744,191099]
["SOLANO35%",156220,160542,173794,186038,196409,171220,175542,188794,201038,211409]
["SOLANO30%",168464,173650,189495,204188,216720,183464,188650,204495,219188,231720]
["SOLANO25%",180708,186758,205196,222338,237031,195708,201758,220196,237338,252031]
["SOLANO20%",192952,199866,220897,240488,257341,207952,214866,235897,255488,272341]
["SOLANO15%",205196,212975,236743,258782,277652,220196,227975,251743,273782,292652]
["SONOMA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SONOMA55%",109693,110701,113870,116895,119344,124693,125701,128870,131895,134344]
["SONOMA50%",124386,126402,132740,138646,143688,139386,141402,147740,153646,158688]
["SONOMA45%",139078,142103,151611,160397,168032,154078,157103,166611,175397,183032]
["SONOMA40%",153627,157805,170337,182149,192232,168627,172805,185337,197149,207232]
["SONOMA35%",168320,173650,189207,204044,216576,183320,188650,204207,219044,231576]
["SONOMA30%",183013,189351,208077,225795,240920,198013,204351,223077,240795,255920]
["SONOMA25%",197706,205052,226947,247546,265264,212706,220052,241947,262546,280264]
["SONOMA20%",212399,220753,245818,269297,289464,227399,235753,260818,284297,304464]
["SONOMA15%",227091,236454,264688,291192,313808,242091,251454,279688,306192,328808]
["STANISLAUS60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["STANISLAUS55%",104075,104651,106668,108396,109981,119075,119651,121668,123396,124981]
["STANISLAUS50%",113006,114302,118192,121793,124818,128006,129302,133192,136793,139818]
["STANISLAUS45%",122081,123954,129715,135189,139799,137081,138954,144715,150189,154799]
["STANISLAUS40%",131012,133605,141239,148442,154636,146012,148605,156239,163442,169636]
["STANISLAUS35%",140087,143256,152907,161838,169617,155087,158256,167907,176838,184617]
["STANISLAUS30%",149018,152907,164431,175234,184453,164018,167907,179431,190234,199453]
["STANISLAUS25%",158093,162558,175955,188631,199434,173093,177558,190955,203631,214434]
["STANISLAUS20%",167024,172209,187478,201883,214271,182024,187209,202478,216883,229271]
["STANISLAUS15%",176099,181861,199146,215279,229252,191099,196861,214146,230279,244252]
["SUTTER60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["SUTTER55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["SUTTER50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["SUTTER45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["SUTTER40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["SUTTER35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["SUTTER30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["SUTTER25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["SUTTER20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["SUTTER15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["TEHAMA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["TEHAMA55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["TEHAMA50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["TEHAMA45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["TEHAMA40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["TEHAMA35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["TEHAMA30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["TEHAMA25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["TEHAMA20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["TEHAMA15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["TRINITY60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["TRINITY55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["TRINITY50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["TRINITY45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["TRINITY40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["TRINITY35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["TRINITY30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["TRINITY25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["TRINITY20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["TRINITY15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["TULARE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["TULARE55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["TULARE50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["TULARE45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["TULARE40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["TULARE35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["TULARE30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["TULARE25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["TULARE20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["TULARE15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]
["TUOLUMNE60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["TUOLUMNE55%",104363,105083,107100,108973,110557,119363,120083,122100,123973,125557]
["TUOLUMNE50%",113726,115023,119200,122945,126114,128726,130023,134200,137945,141114]
["TUOLUMNE45%",123089,125106,131300,136918,141671,138089,140106,146300,151918,156671]
["TUOLUMNE40%",132452,135189,143256,150746,157228,147452,150189,158256,165746,172228]
["TUOLUMNE35%",141959,145273,155356,164719,172786,156959,160273,170356,179719,187786]
["TUOLUMNE30%",151322,155356,167456,178691,188343,166322,170356,182456,193691,203343]
["TUOLUMNE25%",160686,165295,179556,192664,203900,175686,180295,194556,207664,218900]
["TUOLUMNE20%",170049,175378,191512,206493,219457,185049,190378,206512,221493,234457]
["TUOLUMNE15%",179412,185462,203612,220465,235014,194412,200462,218612,235465,250014]
["VENTURA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["VENTURA55%",109117,110125,113150,116031,118480,124117,125125,128150,131031,133480]
["VENTURA50%",123233,125250,131300,137062,141815,138233,140250,146300,152062,156815]
["VENTURA45%",137350,140375,149450,158093,165295,152350,155375,164450,173093,180295]
["VENTURA40%",151467,155500,167600,178980,188631,166467,170500,182600,193980,203631]
["VENTURA35%",165727,170769,185894,200010,212110,180727,185769,200894,215010,227110]
["VENTURA30%",179844,185894,204044,221041,235590,194844,200894,219044,236041,250590]
["VENTURA25%",193960,201019,222194,242072,258926,208960,216019,237194,257072,273926]
["VENTURA20%",208077,216144,240344,262959,282406,223077,231144,255344,277959,297406]
["VENTURA15%",222194,231269,258494,283990,305885,237194,246269,273494,298990,320885]
["YOLO60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["YOLO55%",106236,106956,109405,111565,113582,121236,121956,124405,126565,128582]
["YOLO50%",117327,118912,123809,128275,132020,132327,133912,138809,143275,147020]
["YOLO45%",128563,130868,138214,144840,150602,143563,145868,153214,159840,165602]
["YOLO40%",139655,142824,152475,161406,169040,154655,157824,167475,176406,184040]
["YOLO35%",150890,154924,166880,177971,187622,165890,169924,181880,192971,202622]
["YOLO30%",162126,166880,181284,194537,206060,177126,181880,196284,209537,221060]
["YOLO25%",173218,178836,195689,211246,224643,188218,193836,210689,226246,239643]
["YOLO20%",184453,190791,209950,227812,243081,199453,205791,224950,242812,258081]
["YOLO15%",195689,202747,224354,244377,261663,210689,217747,239354,259377,276663]
["YUBA60%",95000,95000,95000,95000,95000,110000,110000,110000,110000,110000]
["YUBA55%",103787,104363,106380,108108,109549,118787,119363,121380,123108,124549]
["YUBA50%",112574,113870,117615,121073,124098,127574,128870,132615,136073,139098]
["YUBA45%",121361,123233,128995,134181,138646,136361,138233,143995,149181,153646]
["YUBA40%",130148,132596,140231,147145,153195,145148,147596,155231,162145,168195]
["YUBA35%",138934,142103,151611,160253,167888,153934,157103,166611,175253,182888]
["YUBA30%",147721,151467,162846,173362,182437,162721,166467,177846,188362,197437]
["YUBA25%",156508,160974,174226,186326,196985,171508,175974,189226,201326,211985]
["YUBA20%",165295,170337,185462,199434,211534,180295,185337,200462,214434,226534]
["YUBA15%",174082,179700,196841,212543,226083,189082,194700,211841,227543,241083]

{"sheet":"Loan Limits","index":11,"n_rows":583,"n_cols":11,"rows_kept":583,"cut":false,"hidden":true,"merged":[[1,6,1,10],[1,1,1,5]]}
[1,2,3,4,5,6,7,8,9,10,11]
[null,"Multifamily Housing Program (MHP) 2021 Per Unit Loan Limits Projects without 9% Tax Credits - other Restricted units",null,null,null,null,"Multifamily Housing Program (MHP) 2021 Per Unit Loan Limits - Projects without 9% Tax Credits (Supportive Housing units & Restricted units in a Large Family new construction project located in a “High Resource” or “Highest Resource” area on the TCAC/HCD Opportunity Map) Opportunity Map"]
["County","Efficiency","1 BR","2 BR","3 BR","4+ BR","Efficiency","1 BR","2 BR","3 BR","4+ BR"]
["ALAMEDA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["ALAMEDA55%",167286,168582,172183,175640,178665,192286,193582,197183,200640,203665]
["ALAMEDA50%",184571,187020,194367,201281,207331,209571,212020,219367,226281,232331]
["ALAMEDA45%",201857,205602,216550,226921,235996,226857,230602,241550,251921,260996]
["ALAMEDA40%",218999,224040,238733,252562,264518,243999,249040,263733,277562,289518]
["ALAMEDA35%",236284,242478,261060,278346,293183,261284,267478,286060,303346,318183]
["ALAMEDA30%",253570,261060,283244,303987,321848,278570,286060,308244,328987,346848]
["ALAMEDA25%",270856,279499,305427,329627,350514,295856,304499,330427,354627,375514]
["ALAMEDA20%",288141,298081,327610,355267,379035,313141,323081,352610,380267,404035]
["ALAMEDA15%",305427,316519,349794,380908,407701,330427,341519,374794,405908,432701]
["ALPINE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["ALPINE55%",160227,160948,163108,165125,166998,185227,185948,188108,190125,191998]
["ALPINE50%",170455,172039,176361,180394,183995,195455,197039,201361,205394,208995]
["ALPINE45%",180682,182987,189469,195519,200993,205682,207987,214469,220519,225993]
["ALPINE40%",190909,193934,202577,210788,217846,215909,218934,227577,235788,242846]
["ALPINE35%",201281,204882,215830,226057,234844,226281,229882,240830,251057,259844]
["ALPINE30%",211508,215830,228938,241182,251841,236508,240830,253938,266182,276841]
["ALPINE25%",221736,226921,242190,256451,268839,246736,251921,267190,281451,293839]
["ALPINE20%",231963,237869,255299,271576,285693,256963,262869,280299,296576,310693]
["ALPINE15%",242190,248816,268407,286845,302690,267190,273816,293407,311845,327690]
["AMADOR60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["AMADOR55%",159939,160515,162676,164549,166277,184939,185515,187676,189549,191277]
["AMADOR50%",169734,171031,175352,179098,182555,194734,196031,200352,204098,207555]
["AMADOR45%",179530,181546,188028,193790,198832,204530,206546,213028,218790,223832]
["AMADOR40%",189325,192062,200561,208339,215109,214325,217062,225561,233339,240109]
["AMADOR35%",199264,202721,213237,222888,231387,224264,227721,238237,247888,256387]
["AMADOR30%",209059,213237,225913,237581,247664,234059,238237,250913,262581,272664]
["AMADOR25%",218855,223752,238589,252130,263941,243855,248752,263589,277130,288941]
["AMADOR20%",228650,234268,251121,266678,280219,253650,259268,276121,291678,305219]
["AMADOR15%",238589,244783,263797,281371,296496,263589,269783,288797,306371,321496]
["BUTTE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["BUTTE55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["BUTTE50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["BUTTE45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["BUTTE40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["BUTTE35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["BUTTE30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["BUTTE25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["BUTTE20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["BUTTE15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["CALAVERAS60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["CALAVERAS55%",160371,161092,163252,165413,167142,185371,186092,188252,190413,192142]
["CALAVERAS50%",170599,172039,176505,180682,184139,195599,197039,201505,205682,209139]
["CALAVERAS45%",180970,183131,189757,195951,201281,205970,208131,214757,220951,226281]
["CALAVERAS40%",191198,194078,203009,211220,218278,216198,219078,228009,236220,243278]
["CALAVERAS35%",201569,205170,216262,226633,235420,226569,230170,241262,251633,260420]
["CALAVERAS30%",211796,216262,229514,241902,252418,236796,241262,254514,266902,277418]
["CALAVERAS25%",222168,227209,242766,257171,269559,247168,252209,267766,282171,294559]
["CALAVERAS20%",232395,238301,256019,272440,286557,257395,263301,281019,297440,311557]
["CALAVERAS15%",242766,249393,269271,287853,303698,267766,274393,294271,312853,328698]
["COLUSA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["COLUSA55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["COLUSA50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["COLUSA45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["COLUSA40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["COLUSA35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["COLUSA30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["COLUSA25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["COLUSA20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["COLUSA15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["CONTRA COSTA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["CONTRA COSTA55%",167286,168582,172183,175640,178665,192286,193582,197183,200640,203665]
["CONTRA COSTA50%",184571,187020,194367,201281,207331,209571,212020,219367,226281,232331]
["CONTRA COSTA45%",201857,205602,216550,226921,235996,226857,230602,241550,251921,260996]
["CONTRA COSTA40%",218999,224040,238733,252562,264518,243999,249040,263733,277562,289518]
["CONTRA COSTA35%",236284,242478,261060,278346,293183,261284,267478,286060,303346,318183]
["CONTRA COSTA30%",253570,261060,283244,303987,321848,278570,286060,308244,328987,346848]
["CONTRA COSTA25%",270856,279499,305427,329627,350514,295856,304499,330427,354627,375514]
["CONTRA COSTA20%",288141,298081,327610,355267,379035,313141,323081,352610,380267,404035]
["CONTRA COSTA15%",305427,316519,349794,380908,407701,330427,341519,374794,405908,432701]
["DEL NORTE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["DEL NORTE55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["DEL NORTE50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["DEL NORTE45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["DEL NORTE40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["DEL NORTE35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["DEL NORTE30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["DEL NORTE25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["DEL NORTE20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["DEL NORTE15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["EL DORADO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["EL DORADO55%",161380,162244,164693,166998,168870,186380,187244,189693,191998,193870]
["EL DORADO50%",172904,174488,179386,183851,187884,197904,199488,204386,208851,212884]
["EL DORADO45%",184283,186732,194078,200849,206755,209283,211732,219078,225849,231755]
["EL DORADO40%",195663,198976,208771,217846,225625,220663,223976,233771,242846,250625]
["EL DORADO35%",207187,211220,223464,234844,244639,232187,236220,248464,259844,269639]
["EL DORADO30%",218567,223464,238157,251841,263509,243567,248464,263157,276841,288509]
["EL DORADO25%",230090,235708,252850,268695,282524,255090,260708,277850,293695,307524]
["EL DORADO20%",241470,247952,267543,285693,301394,266470,272952,292543,310693,326394]
["EL DORADO15%",252850,260196,282235,302690,320264,277850,285196,307235,327690,345264]
["FRESNO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["FRESNO55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["FRESNO50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["FRESNO45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["FRESNO40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["FRESNO35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["FRESNO30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["FRESNO25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["FRESNO20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["FRESNO15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["GLENN60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["GLENN55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["GLENN50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["GLENN45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["GLENN40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["GLENN35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["GLENN30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["GLENN25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["GLENN20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["GLENN15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["HUMBOLDT60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["HUMBOLDT55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["HUMBOLDT50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["HUMBOLDT45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["HUMBOLDT40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["HUMBOLDT35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["HUMBOLDT30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["HUMBOLDT25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["HUMBOLDT20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["HUMBOLDT15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["IMPERIAL60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["IMPERIAL55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["IMPERIAL50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["IMPERIAL45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["IMPERIAL40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["IMPERIAL35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["IMPERIAL30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["IMPERIAL25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["IMPERIAL20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["IMPERIAL15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["INYO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["INYO55%",159363,160083,161956,163829,165557,184363,185083,186956,188829,190557]
["INYO50%",168726,170023,174056,177801,180970,193726,195023,199056,202801,205970]
["INYO45%",178089,180106,186012,191630,196527,203089,205106,211012,216630,221527]
["INYO40%",187308,190045,197968,205458,211940,212308,215045,222968,230458,236940]
["INYO35%",196671,200128,210068,219431,227497,221671,225128,235068,244431,252497]
["INYO30%",206034,210068,222024,233259,242911,231034,235068,247024,258259,267911]
["INYO25%",215397,220151,234124,247232,258468,240397,245151,259124,272232,283468]
["INYO20%",224761,230090,246080,261060,273881,249761,255090,271080,286060,298881]
["INYO15%",234124,240174,258035,274889,289438,259124,265174,283035,299889,314438]
["KERN60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["KERN55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["KERN50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["KERN45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["KERN40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["KERN35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["KERN30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["KERN25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["KERN20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["KERN15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["KINGS60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["KINGS55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["KINGS50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["KINGS45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["KINGS40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["KINGS35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["KINGS30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["KINGS25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["KINGS20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["KINGS15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["LAKE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["LAKE55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["LAKE50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["LAKE45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["LAKE40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["LAKE35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["LAKE30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["LAKE25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["LAKE20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["LAKE15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["LASSEN60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["LASSEN55%",159219,159795,161812,163540,165125,184219,184795,186812,188540,190125]
["LASSEN50%",168294,169590,173480,177081,180250,193294,194590,198480,202081,205250]
["LASSEN45%",177369,179386,185148,190621,195375,202369,204386,210148,215621,220375]
["LASSEN40%",186444,189037,196815,204018,210356,211444,214037,221815,229018,235356]
["LASSEN35%",195663,198832,208627,217558,225481,220663,223832,233627,242558,250481]
["LASSEN30%",204738,208627,220295,231099,240606,229738,233627,245295,256099,265606]
["LASSEN25%",213813,218422,231963,244639,255731,238813,243422,256963,269639,280731]
["LASSEN20%",222888,228074,243631,258180,270712,247888,253074,268631,283180,295712]
["LASSEN15%",232107,237869,255443,271720,285837,257107,262869,280443,296720,310837]
["LOS ANGELES60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["LOS ANGELES55%",164981,165989,169158,172183,174776,189981,190989,194158,197183,199776]
["LOS ANGELES50%",179818,181979,188317,194367,199408,204818,206979,213317,219367,224408]
["LOS ANGELES45%",194799,197968,207475,216406,224184,219799,222968,232475,241406,249184]
["LOS ANGELES40%",209636,213813,226633,238589,248816,234636,238813,251633,263589,273816]
["LOS ANGELES35%",224617,229802,245791,260772,273593,249617,254802,270791,285772,298593]
["LOS ANGELES30%",239453,245791,264950,282812,298225,264453,270791,289950,307812,323225]
["LOS ANGELES25%",254434,261781,284108,304995,323001,279434,286781,309108,329995,348001]
["LOS ANGELES20%",269271,277770,303266,327178,347633,294271,302770,328266,352178,372633]
["LOS ANGELES15%",284252,293759,322425,349217,372409,309252,318759,347425,374217,397409]
["MADERA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MADERA55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["MADERA50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["MADERA45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["MADERA40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["MADERA35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["MADERA30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["MADERA25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["MADERA20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["MADERA15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["MARIN60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MARIN55%",173048,174632,179674,184139,188173,198048,199632,204674,209139,213173]
["MARIN50%",196095,199264,209203,218422,226345,221095,224264,234203,243422,251345]
["MARIN45%",219143,224040,238877,252562,264518,244143,249040,263877,277562,289518]
["MARIN40%",242046,248672,268407,286845,302690,267046,273672,293407,311845,327690]
["MARIN35%",265094,273304,298081,321128,340863,290094,298304,323081,346128,365863]
["MARIN30%",288141,298081,327754,355267,379035,313141,323081,352754,380267,404035]
["MARIN25%",311189,322713,357284,389551,417208,336189,347713,382284,414551,442208]
["MARIN20%",334237,347345,386958,423690,455380,359237,372345,411958,448690,480380]
["MARIN15%",357284,372121,416632,457973,493553,382284,397121,441632,482973,518553]
["MARIPOSA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MARIPOSA55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["MARIPOSA50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["MARIPOSA45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["MARIPOSA40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["MARIPOSA35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["MARIPOSA30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["MARIPOSA25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["MARIPOSA20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["MARIPOSA15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["MENDOCINO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MENDOCINO55%",159075,159795,161668,163540,165125,184075,184795,186668,188540,190125]
["MENDOCINO50%",168294,169590,173480,177081,180250,193294,194590,198480,202081,205250]
["MENDOCINO45%",177369,179386,185148,190621,195375,202369,204386,210148,215621,220375]
["MENDOCINO40%",186444,189037,196815,204162,210356,211444,214037,221815,229162,235356]
["MENDOCINO35%",195663,198832,208627,217702,225481,220663,223832,233627,242702,250481]
["MENDOCINO30%",204738,208627,220295,231243,240606,229738,233627,245295,256243,265606]
["MENDOCINO25%",213957,218422,232107,244783,255731,238957,243422,257107,269783,280731]
["MENDOCINO20%",223032,228218,243775,258324,270856,248032,253218,268775,283324,295856]
["MENDOCINO15%",232107,238013,255443,271864,285981,257107,263013,280443,296864,310981]
["MERCED60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MERCED55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["MERCED50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["MERCED45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["MERCED40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["MERCED35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["MERCED30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["MERCED25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["MERCED20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["MERCED15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["MODOC60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MODOC55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["MODOC50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["MODOC45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["MODOC40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["MODOC35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["MODOC30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["MODOC25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["MODOC20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["MODOC15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["MONO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MONO55%",159939,160660,162820,164837,166565,184939,185660,187820,189837,191565]
["MONO50%",169879,171319,175640,179530,182987,194879,196319,200640,204530,207987]
["MONO45%",179818,181979,188461,194367,199552,204818,206979,213461,219367,224552]
["MONO40%",189757,192638,201137,209059,215974,214757,217638,226137,234059,240974]
["MONO35%",199840,203298,213957,223896,232539,224840,228298,238957,248896,257539]
["MONO30%",209780,213957,226777,238733,248960,234780,238957,251777,263733,273960]
["MONO25%",219719,224617,239597,253426,265526,244719,249617,264597,278426,290526]
["MONO20%",229658,235276,252418,268263,281947,254658,260276,277418,293263,306947]
["MONO15%",239597,245936,265238,283100,298513,264597,270936,290238,308100,323513]
["MONTEREY60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["MONTEREY55%",162820,163684,166565,169158,171319,187820,188684,191565,194158,196319]
["MONTEREY50%",175640,177513,182987,188173,192494,200640,202513,207987,213173,217494]
["MONTEREY45%",188461,191198,199552,207187,213813,213461,216198,224552,232187,238813]
["MONTEREY40%",201281,204882,215974,226201,234988,226281,229882,240974,251201,259988]
["MONTEREY35%",214101,218711,232539,245359,256307,239101,243711,257539,270359,281307]
["MONTEREY30%",226921,232395,248960,264374,277482,251921,257395,273960,289374,302482]
["MONTEREY25%",239741,246224,265526,283388,298801,264741,271224,290526,308388,323801]
["MONTEREY20%",252562,259908,281947,302402,319976,277562,284908,306947,327402,344976]
["MONTEREY15%",265382,273593,298513,321560,341295,290382,298593,323513,346560,366295]
["NAPA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["NAPA55%",164405,165413,168438,171319,173768,189405,190413,193438,196319,198768]
["NAPA50%",178665,180682,186876,192494,197536,203665,205682,211876,217494,222536]
["NAPA45%",193070,196095,205314,213813,221303,218070,221095,230314,238813,246303]
["NAPA40%",207331,211364,223752,235132,244927,232331,236364,248752,260132,269927]
["NAPA35%",221736,226777,242190,256451,268695,246736,251777,267190,281451,293695]
["NAPA30%",235996,242190,260628,277770,292463,260996,267190,285628,302770,317463]
["NAPA25%",250401,257459,279066,298945,316231,275401,282459,304066,323945,341231]
["NAPA20%",264662,272872,297504,320264,339998,289662,297872,322504,345264,364998]
["NAPA15%",279066,288285,315942,341583,363766,304066,313285,340942,366583,388766]
["NEVADA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["NEVADA55%",161380,162244,164549,166854,168870,186380,187244,189549,191854,193870]
["NEVADA50%",172615,174344,179098,183707,187596,197615,199344,204098,208707,212596]
["NEVADA45%",183995,186444,193646,200561,206322,208995,211444,218646,225561,231322]
["NEVADA40%",195231,198544,208195,217270,225049,220231,223544,233195,242270,250049]
["NEVADA35%",206611,210788,222888,234124,243919,231611,235788,247888,259124,268919]
["NEVADA30%",217990,222888,237437,250977,262645,242990,247888,262437,275977,287645]
["NEVADA25%",229226,234988,251985,267831,281371,254226,259988,276985,292831,306371]
["NEVADA20%",240606,247088,266534,284540,300097,265606,272088,291534,309540,325097]
["NEVADA15%",251985,259332,281083,301394,318967,276985,284332,306083,326394,343967]
["ORANGE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["ORANGE55%",166998,168150,171751,175208,178089,191998,193150,196751,200208,203089]
["ORANGE50%",183995,186300,193646,200417,206178,208995,211300,218646,225417,231178]
["ORANGE45%",200993,204450,215397,225625,234268,225993,229450,240397,250625,259268]
["ORANGE40%",217846,222600,237149,250689,262357,242846,247600,262149,275689,287357]
["ORANGE35%",234844,240894,259044,275897,290590,259844,265894,284044,300897,315590]
["ORANGE30%",251841,259044,280795,301106,318679,276841,284044,305795,326106,343679]
["ORANGE25%",268839,277194,302690,326314,346769,293839,302194,327690,351314,371769]
["ORANGE20%",285693,295344,324441,351522,374858,310693,320344,349441,376522,399858]
["ORANGE15%",302690,313494,346192,376730,402947,327690,338494,371192,401730,427947]
["PLACER60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["PLACER55%",161380,162244,164693,166998,168870,186380,187244,189693,191998,193870]
["PLACER50%",172904,174488,179386,183851,187884,197904,199488,204386,208851,212884]
["PLACER45%",184283,186732,194078,200849,206755,209283,211732,219078,225849,231755]
["PLACER40%",195663,198976,208771,217846,225625,220663,223976,233771,242846,250625]
["PLACER35%",207187,211220,223464,234844,244639,232187,236220,248464,259844,269639]
["PLACER30%",218567,223464,238157,251841,263509,243567,248464,263157,276841,288509]
["PLACER25%",230090,235708,252850,268695,282524,255090,260708,277850,293695,307524]
["PLACER20%",241470,247952,267543,285693,301394,266470,272952,292543,310693,326394]
["PLACER15%",252850,260196,282235,302690,320264,277850,285196,307235,327690,345264]
["PLUMAS60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["PLUMAS55%",159219,159795,161956,163684,165269,184219,184795,186956,188684,190269]
["PLUMAS50%",168438,169734,173768,177369,180538,193438,194734,198768,202369,205538]
["PLUMAS45%",177657,179530,185580,191053,195807,202657,204530,210580,216053,220807]
["PLUMAS40%",186876,189469,197392,204738,211076,211876,214469,222392,229738,236076]
["PLUMAS35%",196095,199408,209347,218422,226345,221095,224408,234347,243422,251345]
["PLUMAS30%",205314,209203,221159,232107,241614,230314,234203,246159,257107,266614]
["PLUMAS25%",214533,219143,232971,245791,256883,239533,244143,257971,270791,281883]
["PLUMAS20%",223752,228938,244783,259476,272152,248752,253938,269783,284476,297152]
["PLUMAS15%",232971,238877,256739,273160,287421,257971,263877,281739,298160,312421]
["RIVERSIDE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["RIVERSIDE55%",159939,160660,162820,164837,166565,184939,185660,187820,189837,191565]
["RIVERSIDE50%",169879,171319,175640,179674,182987,194879,196319,200640,204674,207987]
["RIVERSIDE45%",179818,181979,188461,194511,199552,204818,206979,213461,219511,224552]
["RIVERSIDE40%",189757,192638,201137,209203,215974,214757,217638,226137,234203,240974]
["RIVERSIDE35%",199840,203298,213957,224040,232539,224840,228298,238957,249040,257539]
["RIVERSIDE30%",209780,213957,226777,238877,249105,234780,238957,251777,263877,274105]
["RIVERSIDE25%",219719,224617,239597,253714,265526,244719,249617,264597,278714,290526]
["RIVERSIDE20%",229658,235276,252418,268407,282091,254658,260276,277418,293407,307091]
["RIVERSIDE15%",239597,245936,265238,283244,298657,264597,270936,290238,308244,323657]
["SACRAMENTO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SACRAMENTO55%",161380,162244,164693,166998,168870,186380,187244,189693,191998,193870]
["SACRAMENTO50%",172904,174488,179386,183851,187884,197904,199488,204386,208851,212884]
["SACRAMENTO45%",184283,186732,194078,200849,206755,209283,211732,219078,225849,231755]
["SACRAMENTO40%",195663,198976,208771,217846,225625,220663,223976,233771,242846,250625]
["SACRAMENTO35%",207187,211220,223464,234844,244639,232187,236220,248464,259844,269639]
["SACRAMENTO30%",218567,223464,238157,251841,263509,243567,248464,263157,276841,288509]
["SACRAMENTO25%",230090,235708,252850,268695,282524,255090,260708,277850,293695,307524]
["SACRAMENTO20%",241470,247952,267543,285693,301394,266470,272952,292543,310693,326394]
["SACRAMENTO15%",252850,260196,282235,302690,320264,277850,285196,307235,327690,345264]
["SAN BENITO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SAN BENITO55%",162388,163108,165845,168294,170455,187388,188108,190845,193294,195455]
["SAN BENITO50%",174632,176361,181690,186588,190765,199632,201361,206690,211588,215765]
["SAN BENITO45%",187020,189469,197536,204882,211220,212020,214469,222536,229882,236220]
["SAN BENITO40%",199264,202721,213237,223176,231531,224264,227721,238237,248176,256531]
["SAN BENITO35%",211652,215974,229082,241470,251985,236652,240974,254082,266470,276985]
["SAN BENITO30%",223896,229082,244927,259764,272440,248896,254082,269927,284764,297440]
["SAN BENITO25%",236284,242334,260772,278058,292751,261284,267334,285772,303058,317751]
["SAN BENITO20%",248528,255443,276618,296352,313206,273528,280443,301618,321352,338206]
["SAN BENITO15%",260916,268695,292463,314646,333660,285916,293695,317463,339646,358660]
["SAN BERNARDINO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SAN BERNARDINO55%",159939,160660,162820,164837,166565,184939,185660,187820,189837,191565]
["SAN BERNARDINO50%",169879,171319,175640,179674,182987,194879,196319,200640,204674,207987]
["SAN BERNARDINO45%",179818,181979,188461,194511,199552,204818,206979,213461,219511,224552]
["SAN BERNARDINO40%",189757,192638,201137,209203,215974,214757,217638,226137,234203,240974]
["SAN BERNARDINO35%",199840,203298,213957,224040,232539,224840,228298,238957,249040,257539]
["SAN BERNARDINO30%",209780,213957,226777,238877,249105,234780,238957,251777,263877,274105]
["SAN BERNARDINO25%",219719,224617,239597,253714,265526,244719,249617,264597,278714,290526]
["SAN BERNARDINO20%",229658,235276,252418,268407,282091,254658,260276,277418,293407,307091]
["SAN BERNARDINO15%",239597,245936,265238,283244,298657,264597,270936,290238,308244,323657]
["SAN DIEGO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SAN DIEGO55%",165269,166421,169590,172615,175352,190269,191421,194590,197615,200352]
["SAN DIEGO50%",180538,182843,189325,195375,200705,205538,207843,214325,220375,225705]
["SAN DIEGO45%",195807,199120,208915,217990,226057,220807,224120,233915,242990,251057]
["SAN DIEGO40%",211076,215542,228506,240750,251265,236076,240542,253506,265750,276265]
["SAN DIEGO35%",226489,231963,248240,263509,276618,251489,256963,273240,288509,301618]
["SAN DIEGO30%",241758,248240,267831,286125,301970,266758,273240,292831,311125,326970]
["SAN DIEGO25%",257027,264662,287565,308884,327322,282027,289662,312565,333884,352322]
["SAN DIEGO20%",272296,281083,307156,331500,352531,297296,306083,332156,356500,377531]
["SAN DIEGO15%",287565,297360,326746,354259,377883,312565,322360,351746,379259,402883]
["SAN FRANCISCO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SAN FRANCISCO55%",173048,174632,179674,184139,188173,198048,199632,204674,209139,213173]
["SAN FRANCISCO50%",196095,199264,209203,218422,226345,221095,224264,234203,243422,251345]
["SAN FRANCISCO45%",219143,224040,238877,252562,264518,244143,249040,263877,277562,289518]
["SAN FRANCISCO40%",242046,248672,268407,286845,302690,267046,273672,293407,311845,327690]
["SAN FRANCISCO35%",265094,273304,298081,321128,340863,290094,298304,323081,346128,365863]
["SAN FRANCISCO30%",288141,298081,327754,355267,379035,313141,323081,352754,380267,404035]
["SAN FRANCISCO25%",311189,322713,357284,389551,417208,336189,347713,382284,414551,442208]
["SAN FRANCISCO20%",334237,347345,386958,423690,455380,359237,372345,411958,448690,480380]
["SAN FRANCISCO15%",357284,372121,416632,457973,493553,382284,397121,441632,482973,518553]
["SAN JOAQUIN60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SAN JOAQUIN55%",159363,159939,162100,163973,165413,184363,184939,187100,188973,190413]
["SAN JOAQUIN50%",168726,170023,174056,177801,180970,193726,195023,199056,202801,205970]
["SAN JOAQUIN45%",178089,179962,186012,191630,196383,203089,204962,211012,216630,221383]
["SAN JOAQUIN40%",187308,189901,197968,205458,211796,212308,214901,222968,230458,236796]
["SAN JOAQUIN35%",196671,199984,210068,219431,227353,221671,224984,235068,244431,252353]
["SAN JOAQUIN30%",206034,209924,222024,233259,242766,231034,234924,247024,258259,267766]
["SAN JOAQUIN25%",215397,220007,233980,247088,258324,240397,245007,258980,272088,283324]
["SAN JOAQUIN20%",224617,229946,245936,260916,273737,249617,254946,270936,285916,298737]
["SAN JOAQUIN15%",233980,239886,258035,274889,289150,258980,264886,283035,299889,314150]
["SAN LUIS OBISPO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SAN LUIS OBISPO55%",162388,163252,165845,168294,170455,187388,188252,190845,193294,195455]
["SAN LUIS OBISPO50%",174632,176505,181690,186732,190909,199632,201505,206690,211732,215909]
["SAN LUIS OBISPO45%",187020,189757,197536,205026,211364,212020,214757,222536,230026,236364]
["SAN LUIS OBISPO40%",199264,202865,213381,223320,231675,224264,227865,238381,248320,256675]
["SAN LUIS OBISPO35%",211652,216118,229370,241614,252130,236652,241118,254370,266614,277130]
["SAN LUIS OBISPO30%",224040,229370,245215,259908,272584,249040,254370,270215,284908,297584]
["SAN LUIS OBISPO25%",236284,242622,261060,278346,293039,261284,267622,286060,303346,318039]
["SAN LUIS OBISPO20%",248672,255731,276906,296640,313494,273672,280731,301906,321640,338494]
["SAN LUIS OBISPO15%",261060,268983,292751,314934,333948,286060,293983,317751,339934,358948]
["SAN MATEO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SAN MATEO55%",173048,174632,179674,184139,188173,198048,199632,204674,209139,213173]
["SAN MATEO50%",196095,199264,209203,218422,226345,221095,224264,234203,243422,251345]
["SAN MATEO45%",219143,224040,238877,252562,264518,244143,249040,263877,277562,289518]
["SAN MATEO40%",242046,248672,268407,286845,302690,267046,273672,293407,311845,327690]
["SAN MATEO35%",265094,273304,298081,321128,340863,290094,298304,323081,346128,365863]
["SAN MATEO30%",288141,298081,327754,355267,379035,313141,323081,352754,380267,404035]
["SAN MATEO25%",311189,322713,357284,389551,417208,336189,347713,382284,414551,442208]
["SAN MATEO20%",334237,347345,386958,423690,455380,359237,372345,411958,448690,480380]
["SAN MATEO15%",357284,372121,416632,457973,493553,382284,397121,441632,482973,518553]
["SANTA BARBARA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SANTA BARBARA55%",165701,166854,170311,173336,176073,190701,191854,195311,198336,201073]
["SANTA BARBARA50%",181546,183851,190477,196815,202145,206546,208851,215477,221815,227145]
["SANTA BARBARA45%",197248,200705,210788,220151,228218,222248,225705,235788,245151,253218]
["SANTA BARBARA40%",212949,217558,230955,243487,254290,237949,242558,255955,268487,279290]
["SANTA BARBARA35%",228794,234412,251265,266966,280507,253794,259412,276265,291966,305507]
["SANTA BARBARA30%",244495,251265,271576,290302,306579,269495,276265,296576,315302,331579]
["SANTA BARBARA25%",260340,268263,291743,313782,332652,285340,293263,316743,338782,357652]
["SANTA BARBARA20%",276041,285116,312053,337117,358725,301041,310116,337053,362117,383725]
["SANTA BARBARA15%",291743,301970,332364,360453,384797,316743,326970,357364,385453,409797]
["SANTA CLARA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SANTA CLARA55%",170887,172327,176937,181114,184571,195887,197327,201937,206114,209571]
["SANTA CLARA50%",191774,194799,203730,212084,219287,216774,219799,228730,237084,244287]
["SANTA CLARA45%",212661,217126,230666,243199,253858,237661,242126,255666,268199,278858]
["SANTA CLARA40%",233547,239453,257459,274169,288429,258547,264453,282459,299169,313429]
["SANTA CLARA35%",254434,261925,284396,305139,323145,279434,286925,309396,330139,348145]
["SANTA CLARA30%",275321,284252,311189,336253,357716,300321,309252,336189,361253,382716]
["SANTA CLARA25%",296208,306723,338126,367223,392432,321208,331723,363126,392223,417432]
["SANTA CLARA20%",317095,329051,364919,398338,427003,342095,354051,389919,423338,452003]
["SANTA CLARA15%",337982,351378,391855,429308,461574,362982,376378,416855,454308,486574]
["SANTA CRUZ60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SANTA CRUZ55%",167574,168726,172471,176073,179098,192574,193726,197471,201073,204098]
["SANTA CRUZ50%",185003,187452,195087,202145,208051,210003,212452,220087,227145,233051]
["SANTA CRUZ45%",202577,206322,217558,228218,237149,227577,231322,242558,253218,262149]
["SANTA CRUZ40%",220007,225049,240030,254146,266102,245007,250049,265030,279146,291102]
["SANTA CRUZ35%",237581,243775,262645,280219,295200,262581,268775,287645,305219,320200]
["SANTA CRUZ30%",255155,262645,285116,306291,324297,280155,287645,310116,331291,349297]
["SANTA CRUZ25%",272584,281371,307732,332364,353251,297584,306371,332732,357364,378251]
["SANTA CRUZ20%",290158,300097,330203,358292,382348,315158,325097,355203,383292,407348]
["SANTA CRUZ15%",307732,318967,352675,384365,411446,332732,343967,377675,409365,436446]
["SHASTA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SHASTA55%",158931,159507,161524,163252,164837,183931,184507,186524,188252,189837]
["SHASTA50%",167862,169158,173048,176505,179674,192862,194158,198048,201505,204674]
["SHASTA45%",176793,178665,184571,189901,194511,201793,203665,209571,214901,219511]
["SHASTA40%",185724,188317,195951,203153,209347,210724,213317,220951,228153,234347]
["SHASTA35%",194799,197968,207475,216406,224184,219799,222968,232475,241406,249184]
["SHASTA30%",203730,207475,218999,229802,239021,228730,232475,243999,254802,264021]
["SHASTA25%",212661,217126,230522,243055,253858,237661,242126,255522,268055,278858]
["SHASTA20%",221592,226633,242046,256307,268695,246592,251633,267046,281307,293695]
["SHASTA15%",230522,236284,253570,269703,283532,255522,261284,278570,294703,308532]
["SIERRA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SIERRA55%",160660,161524,163684,165845,167718,185660,186524,188684,190845,192718]
["SIERRA50%",171319,172904,177369,181690,185292,196319,197904,202369,206690,210292]
["SIERRA45%",181979,184283,191053,197536,203009,206979,209283,216053,222536,228009]
["SIERRA40%",192638,195663,204738,213237,220583,217638,220663,229738,238237,245583]
["SIERRA35%",203298,207187,218567,229082,238301,228298,232187,243567,254082,263301]
["SIERRA30%",213957,218567,232251,244927,256019,238957,243567,257251,269927,281019]
["SIERRA25%",224617,229946,245936,260772,273593,249617,254946,270936,285772,298593]
["SIERRA20%",235276,241326,259620,276618,291310,260276,266326,284620,301618,316310]
["SIERRA15%",245936,252850,273304,292463,309028,270936,277850,298304,317463,334028]
["SISKIYOU60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SISKIYOU55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["SISKIYOU50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["SISKIYOU45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["SISKIYOU40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["SISKIYOU35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["SISKIYOU30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["SISKIYOU25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["SISKIYOU20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["SISKIYOU15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["SOLANO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SOLANO55%",162244,163108,165845,168294,170311,187244,188108,190845,193294,195311]
["SOLANO50%",174488,176217,181546,186444,190621,199488,201217,206546,211444,215621]
["SOLANO45%",186732,189325,197248,204594,210932,211732,214325,222248,229594,235932]
["SOLANO40%",198976,202433,212949,222744,231099,223976,227433,237949,247744,256099]
["SOLANO35%",211220,215542,228794,241038,251409,236220,240542,253794,266038,276409]
["SOLANO30%",223464,228650,244495,259188,271720,248464,253650,269495,284188,296720]
["SOLANO25%",235708,241758,260196,277338,292031,260708,266758,285196,302338,317031]
["SOLANO20%",247952,254866,275897,295488,312341,272952,279866,300897,320488,337341]
["SOLANO15%",260196,267975,291743,313782,332652,285196,292975,316743,338782,357652]
["SONOMA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SONOMA55%",164693,165701,168870,171895,174344,189693,190701,193870,196895,199344]
["SONOMA50%",179386,181402,187740,193646,198688,204386,206402,212740,218646,223688]
["SONOMA45%",194078,197103,206611,215397,223032,219078,222103,231611,240397,248032]
["SONOMA40%",208627,212805,225337,237149,247232,233627,237805,250337,262149,272232]
["SONOMA35%",223320,228650,244207,259044,271576,248320,253650,269207,284044,296576]
["SONOMA30%",238013,244351,263077,280795,295920,263013,269351,288077,305795,320920]
["SONOMA25%",252706,260052,281947,302546,320264,277706,285052,306947,327546,345264]
["SONOMA20%",267399,275753,300818,324297,344464,292399,300753,325818,349297,369464]
["SONOMA15%",282091,291454,319688,346192,368808,307091,316454,344688,371192,393808]
["STANISLAUS60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["STANISLAUS55%",159075,159651,161668,163396,164981,184075,184651,186668,188396,189981]
["STANISLAUS50%",168006,169302,173192,176793,179818,193006,194302,198192,201793,204818]
["STANISLAUS45%",177081,178954,184715,190189,194799,202081,203954,209715,215189,219799]
["STANISLAUS40%",186012,188605,196239,203442,209636,211012,213605,221239,228442,234636]
["STANISLAUS35%",195087,198256,207907,216838,224617,220087,223256,232907,241838,249617]
["STANISLAUS30%",204018,207907,219431,230234,239453,229018,232907,244431,255234,264453]
["STANISLAUS25%",213093,217558,230955,243631,254434,238093,242558,255955,268631,279434]
["STANISLAUS20%",222024,227209,242478,256883,269271,247024,252209,267478,281883,294271]
["STANISLAUS15%",231099,236861,254146,270279,284252,256099,261861,279146,295279,309252]
["SUTTER60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["SUTTER55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["SUTTER50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["SUTTER45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["SUTTER40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["SUTTER35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["SUTTER30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["SUTTER25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["SUTTER20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["SUTTER15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["TEHAMA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["TEHAMA55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["TEHAMA50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["TEHAMA45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["TEHAMA40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["TEHAMA35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["TEHAMA30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["TEHAMA25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["TEHAMA20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["TEHAMA15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["TRINITY60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["TRINITY55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["TRINITY50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["TRINITY45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["TRINITY40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["TRINITY35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["TRINITY30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["TRINITY25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["TRINITY20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["TRINITY15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["TULARE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["TULARE55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["TULARE50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["TULARE45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["TULARE40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["TULARE35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["TULARE30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["TULARE25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["TULARE20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["TULARE15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]
["TUOLUMNE60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["TUOLUMNE55%",159363,160083,162100,163973,165557,184363,185083,187100,188973,190557]
["TUOLUMNE50%",168726,170023,174200,177945,181114,193726,195023,199200,202945,206114]
["TUOLUMNE45%",178089,180106,186300,191918,196671,203089,205106,211300,216918,221671]
["TUOLUMNE40%",187452,190189,198256,205746,212228,212452,215189,223256,230746,237228]
["TUOLUMNE35%",196959,200273,210356,219719,227786,221959,225273,235356,244719,252786]
["TUOLUMNE30%",206322,210356,222456,233691,243343,231322,235356,247456,258691,268343]
["TUOLUMNE25%",215686,220295,234556,247664,258900,240686,245295,259556,272664,283900]
["TUOLUMNE20%",225049,230378,246512,261493,274457,250049,255378,271512,286493,299457]
["TUOLUMNE15%",234412,240462,258612,275465,290014,259412,265462,283612,300465,315014]
["VENTURA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["VENTURA55%",164117,165125,168150,171031,173480,189117,190125,193150,196031,198480]
["VENTURA50%",178233,180250,186300,192062,196815,203233,205250,211300,217062,221815]
["VENTURA45%",192350,195375,204450,213093,220295,217350,220375,229450,238093,245295]
["VENTURA40%",206467,210500,222600,233980,243631,231467,235500,247600,258980,268631]
["VENTURA35%",220727,225769,240894,255010,267110,245727,250769,265894,280010,292110]
["VENTURA30%",234844,240894,259044,276041,290590,259844,265894,284044,301041,315590]
["VENTURA25%",248960,256019,277194,297072,313926,273960,281019,302194,322072,338926]
["VENTURA20%",263077,271144,295344,317959,337406,288077,296144,320344,342959,362406]
["VENTURA15%",277194,286269,313494,338990,360885,302194,311269,338494,363990,385885]
["YOLO60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["YOLO55%",161236,161956,164405,166565,168582,186236,186956,189405,191565,193582]
["YOLO50%",172327,173912,178809,183275,187020,197327,198912,203809,208275,212020]
["YOLO45%",183563,185868,193214,199840,205602,208563,210868,218214,224840,230602]
["YOLO40%",194655,197824,207475,216406,224040,219655,222824,232475,241406,249040]
["YOLO35%",205890,209924,221880,232971,242622,230890,234924,246880,257971,267622]
["YOLO30%",217126,221880,236284,249537,261060,242126,246880,261284,274537,286060]
["YOLO25%",228218,233836,250689,266246,279643,253218,258836,275689,291246,304643]
["YOLO20%",239453,245791,264950,282812,298081,264453,270791,289950,307812,323081]
["YOLO15%",250689,257747,279354,299377,316663,275689,282747,304354,324377,341663]
["YUBA60%",150000,150000,150000,150000,150000,175000,175000,175000,175000,175000]
["YUBA55%",158787,159363,161380,163108,164549,183787,184363,186380,188108,189549]
["YUBA50%",167574,168870,172615,176073,179098,192574,193870,197615,201073,204098]
["YUBA45%",176361,178233,183995,189181,193646,201361,203233,208995,214181,218646]
["YUBA40%",185148,187596,195231,202145,208195,210148,212596,220231,227145,233195]
["YUBA35%",193934,197103,206611,215253,222888,218934,222103,231611,240253,247888]
["YUBA30%",202721,206467,217846,228362,237437,227721,231467,242846,253362,262437]
["YUBA25%",211508,215974,229226,241326,251985,236508,240974,254226,266326,276985]
["YUBA20%",220295,225337,240462,254434,266534,245295,250337,265462,279434,291534]
["YUBA15%",229082,234700,251841,267543,281083,254082,259700,276841,292543,306083]

{"sheet":"Income Limits","index":12,"n_rows":58,"n_cols":20,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["Alameda",47950,54800,61650,68500,74000,79500,84950,90450,null,null,"ALAMEDA",47950,54800,61650,68500,74000,79500,84950,90450]
["Alpine",28450,32500,36550,40600,43850,47100,50350,53600,null,null,"ALPINE",28450,32500,36550,40600,43850,47100,50350,53600]
["Amador",27300,31200,35100,38950,42100,45200,48300,51450,null,null,"AMADOR",27300,31200,35100,38950,42100,45200,48300,51450]
["Butte",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"BUTTE",24400,27900,31400,34850,37650,40450,43250,46050]
["Calaveras",28600,32700,36800,40850,44150,47400,50700,53950,null,null,"CALAVERAS",28600,32700,36800,40850,44150,47400,50700,53950]
["Colusa",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"COLUSA",24400,27900,31400,34850,37650,40450,43250,46050]
["Contra Costa",47950,54800,61650,68500,74000,79500,84950,90450,null,null,"CONTRA COSTA",47950,54800,61650,68500,74000,79500,84950,90450]
["Del Norte",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"DEL NORTE",24400,27900,31400,34850,37650,40450,43250,46050]
["El Dorado",31750,36250,40800,45300,48950,52550,56200,59800,null,null,"EL DORADO",31750,36250,40800,45300,48950,52550,56200,59800]
["Fresno",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"FRESNO",24400,27900,31400,34850,37650,40450,43250,46050]
["Glenn",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"GLENN",24400,27900,31400,34850,37650,40450,43250,46050]
["Humboldt",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"HUMBOLDT",24400,27900,31400,34850,37650,40450,43250,46050]
["Imperial",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"IMPERIAL",24400,27900,31400,34850,37650,40450,43250,46050]
["Inyo",25950,29650,33350,37050,40050,43000,45950,48950,null,null,"INYO",25950,29650,33350,37050,40050,43000,45950,48950]
["Kern",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"KERN",24400,27900,31400,34850,37650,40450,43250,46050]
["Kings",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"KINGS",24400,27900,31400,34850,37650,40450,43250,46050]
["Lake",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"LAKE",24400,27900,31400,34850,37650,40450,43250,46050]
["Lassen",25300,28900,32500,36100,39000,41900,44800,47700,null,null,"LASSEN",25300,28900,32500,36100,39000,41900,44800,47700]
["Los Angeles",41400,47300,53200,59100,63850,68600,73300,78050,null,null,"LOS ANGELES",41400,47300,53200,59100,63850,68600,73300,78050]
["Madera",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"MADERA",24400,27900,31400,34850,37650,40450,43250,46050]
["Marin",63950,73100,82250,91350,98700,106000,113300,120600,null,null,"MARIN",63950,73100,82250,91350,98700,106000,113300,120600]
["Mariposa",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"MARIPOSA",24400,27900,31400,34850,37650,40450,43250,46050]
["Mendocino",25350,28950,32550,36150,39050,41950,44850,47750,null,null,"MENDOCINO",25350,28950,32550,36150,39050,41950,44850,47750]
["Merced",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"MERCED",24400,27900,31400,34850,37650,40450,43250,46050]
["Modoc",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"MODOC",24400,27900,31400,34850,37650,40450,43250,46050]
["Mono",27650,31600,35550,39450,42650,45800,48950,52100,null,null,"MONO",27650,31600,35550,39450,42650,45800,48950,52100]
["Monterey",35600,40700,45800,50850,54950,59000,63100,67150,null,null,"MONTEREY",35600,40700,45800,50850,54950,59000,63100,67150]
["Napa",39800,45500,51200,56850,61400,65950,70500,75050,null,null,"NAPA",39800,45500,51200,56850,61400,65950,70500,75050]
["Nevada",31450,35950,40450,44900,48500,52100,55700,59300,null,null,"NEVADA",31450,35950,40450,44900,48500,52100,55700,59300]
["Orange",47100,53800,60550,67250,72650,78050,83400,88800,null,null,"ORANGE",47100,53800,60550,67250,72650,78050,83400,88800]
["Placer",31750,36250,40800,45300,48950,52550,56200,59800,null,null,"PLACER",31750,36250,40800,45300,48950,52550,56200,59800]
["Plumas",25600,29250,32900,36550,39500,42400,45350,48250,null,null,"PLUMAS",25600,29250,32900,36550,39500,42400,45350,48250]
["Riverside",27650,31600,35550,39500,42700,45850,49000,52150,null,null,"RIVERSIDE",27650,31600,35550,39500,42700,45850,49000,52150]
["Sacramento",31750,36250,40800,45300,48950,52550,56200,59800,null,null,"SACRAMENTO",31750,36250,40800,45300,48950,52550,56200,59800]
["San Benito",34200,39050,43950,48800,52750,56650,60550,64450,null,null,"SAN BENITO",34200,39050,43950,48800,52750,56650,60550,64450]
["San Bernardino",27650,31600,35550,39500,42700,45850,49000,52150,null,null,"SAN BERNARDINO",27650,31600,35550,39500,42700,45850,49000,52150]
["San Diego",42450,48500,54550,60600,65450,70300,75150,80000,null,null,"SAN DIEGO",42450,48500,54550,60600,65450,70300,75150,80000]
["San Francisco",63950,73100,82250,91350,98700,106000,113300,120600,null,null,"SAN FRANCISCO",63950,73100,82250,91350,98700,106000,113300,120600]
["San Joaquin",25900,29600,33300,37000,40000,42950,45900,48850,null,null,"SAN JOAQUIN",25900,29600,33300,37000,40000,42950,45900,48850]
["San Luis Obispo",34250,39150,44050,48900,52850,56750,60650,64550,null,null,"SAN LUIS OBISPO",34250,39150,44050,48900,52850,56750,60650,64550]
["San Mateo",63950,73100,82250,91350,98700,106000,113300,120600,null,null,"SAN MATEO",63950,73100,82250,91350,98700,106000,113300,120600]
["Santa Barbara",43750,50000,56250,62450,67450,72450,77450,82450,null,null,"SANTA BARBARA",43750,50000,56250,62450,67450,72450,77450,82450]
["Santa Clara",58000,66300,74600,82850,89500,96150,102750,109400,null,null,"SANTA CLARA",58000,66300,74600,82850,89500,96150,102750,109400]
["Santa Cruz",48650,55600,62550,69500,75100,80650,86200,91750,null,null,"SANTA CRUZ",48650,55600,62550,69500,75100,80650,86200,91750]
["Shasta",24850,28400,31950,35500,38350,41200,44050,46900,null,null,"SHASTA",24850,28400,31950,35500,38350,41200,44050,46900]
["Sierra",29600,33800,38050,42250,45650,49050,52400,55800,null,null,"SIERRA",29600,33800,38050,42250,45650,49050,52400,55800]
["Siskiyou",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"SISKIYOU",24400,27900,31400,34850,37650,40450,43250,46050]
["Solano",34000,38850,43700,48550,52450,56350,60250,64100,null,null,"SOLANO",34000,38850,43700,48550,52450,56350,60250,64100]
["Sonoma",40750,46550,52350,58150,62850,67500,72150,76800,null,null,"SONOMA",40750,46550,52350,58150,62850,67500,72150,76800]
["Stanislaus",25000,28550,32100,35650,38550,41400,44250,47100,null,null,"STANISLAUS",25000,28550,32100,35650,38550,41400,44250,47100]
["Sutter",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"SUTTER",24400,27900,31400,34850,37650,40450,43250,46050]
["Tehama",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"TEHAMA",24400,27900,31400,34850,37650,40450,43250,46050]
["Trinity",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"TRINITY",24400,27900,31400,34850,37650,40450,43250,46050]
["Tulare",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"TULARE",24400,27900,31400,34850,37650,40450,43250,46050]
["Tuolumne",26050,29800,33500,37200,40200,43200,46150,49150,null,null,"TUOLUMNE",26050,29800,33500,37200,40200,43200,46150,49150]
["Ventura",39250,44850,50450,56050,60550,65050,69550,74000,null,null,"VENTURA",39250,44850,50450,56050,60550,65050,69550,74000]
["Yolo",31050,35450,39900,44300,47850,51400,54950,58500,null,null,"YOLO",31050,35450,39900,44300,47850,51400,54950,58500]
["Yuba",24400,27900,31400,34850,37650,40450,43250,46050,null,null,"YUBA",24400,27900,31400,34850,37650,40450,43250,46050]

{"sheet":"Max Loan & Unit Mix","index":13,"n_rows":75,"n_cols":61,"rows_kept":75,"cut":false,"hidden":false,"merged":[[74,0,74,37],[64,0,64,37],[72,0,72,33],[72,34,72,37],[61,34,61,37],[62,34,62,37],[63,34,63,37],[58,30,58,32],[58,33,58,34],[63,0,63,33],[62,0,62,6],[59,0,59,33],[58,28,58,29],[58,35,58,37],[69,0,69,33],[69,34,69,37],[70,0,70,33],[70,34,70,37],[71,0,71,33],[71,34,71,37],[65,0,65,37],[66,0,66,37],[67,0,67,33],[67,34,67,37],[68,0,68,33],[68,34,68,37],[62,7,62,10],[62,11,62,17],[62,18,62,21],[62,22,62,33],[54,0,54,37],[55,0,55,37],[57,0,57,37],[58,0,58,2],[58,3,58,4],[58,5,58,7],[58,8,58,9],[58,10,58,12],[58,13,58,14],[58,15,58,17],[59,34,59,37],[60,0,60,33],[60,34,60,37],[58,18,58,19],[58,20,58,22],[58,23,58,24],[58,25,58,27],[56,34,56,37],[56,0,56,33],[61,0,61,33],[43,0,43,33],[43,34,43,37],[44,0,44,33],[44,34,44,37],[46,0,46,37],[47,0,47,33],[47,34,47,37],[52,0,52,33],[52,34,52,37],[53,0,53,33],[53,34,53,37],[39,0,39,34],[39,35,39,37],[40,0,40,37],[41,0,41,37],[42,0,42,33],[42,34,42,37],[45,0,45,37],[51,0,51,33],[51,34,51,37],[48,0,48,33],[48,34,48,37],[49,0,49,33],[49,34,49,37],[50,0,50,33],[50,34,50,37],[35,26,36,27],[35,28,36,30],[35,31,36,33],[35,34,36,36],[35,37,36,39],[37,0,38,33],[37,34,37,35],[37,36,37,37],[38,34,38,35],[38,36,38,37],[35,12,36,13],[35,14,36,15],[35,16,36,17],[35,18,36,19],[35,20,36,21],[35,24,36,25],[35,0,36,1],[35,2,36,3],[35,4,36,5],[35,6,36,7],[35,8,36,9],[35,10,36,11],[34,28,34,30],[34,31,34,33],[34,34,34,36],[34,37,34,39],[34,10,34,11],[34,12,34,13],[34,14,34,15],[34,16,34,17],[34,18,34,19],[34,20,34,21],[33,26,33,27],[33,28,33,30],[33,31,33,33],[33,34,33,36],[33,37,33,39],[34,0,34,1],[34,2,34,3],[34,4,34,5],[34,6,34,7],[34,8,34,9],[33,12,33,13],[33,14,33,15],[33,16,33,17],[33,18,33,19],[33,20,33,21],[33,24,33,25],[33,0,33,1],[33,2,33,3],[33,4,33,5],[33,6,33,7],[33,8,33,9],[33,10,33,11],[34,24,34,25],[34,26,34,27],[32,28,32,30],[32,31,32,33],[32,34,32,36],[32,37,32,39],[32,10,32,11],[32,12,32,13],[32,14,32,15],[32,16,32,17],[32,18,32,19],[32,20,32,21],[31,26,31,27],[31,28,31,30],[31,31,31,33],[31,34,31,36],[31,37,31,39],[32,0,32,1],[32,2,32,3],[32,4,32,5],[32,6,32,7],[32,8,32,9],[31,12,31,13],[31,14,31,15],[31,16,31,17],[31,18,31,19],[31,20,31,21],[31,24,31,25],[31,0,31,1],[31,2,31,3],[31,4,31,5],[31,6,31,7],[31,8,31,9],[31,10,31,11],[32,24,32,25],[32,26,32,27],[30,28,30,30],[30,31,30,33],[30,34,30,36],[30,37,30,39],[30,10,30,11],[30,12,30,13],[30,14,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,21],[30,22,30,23],[29,26,29,27],[29,28,29,30],[29,31,29,33],[29,34,29,36],[29,37,29,39],[30,0,30,1],[30,2,30,3],[30,4,30,5],[30,6,30,7],[30,8,30,9],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[29,20,29,21],[29,24,29,25],[29,0,29,1],[29,2,29,3],[29,4,29,5],[29,6,29,7],[29,8,29,9],[29,10,29,11],[30,24,30,25],[30,26,30,27],[28,24,28,25],[28,26,28,27],[28,28,28,30],[28,31,28,33],[28,34,28,36],[28,37,28,39],[28,10,28,11],[28,12,28,13],[28,14,28,15],[28,16,28,17],[28,18,28,19],[28,20,28,21],[28,0,28,1],[28,2,28,3],[28,4,28,5],[28,6,28,7],[28,8,28,9],[27,12,27,13],[27,14,27,15],[27,16,27,17],[27,18,27,19],[27,0,27,1],[27,2,27,3],[27,4,27,5],[27,6,27,7],[27,8,27,9],[27,10,27,11],[26,34,26,36],[26,37,26,39],[26,10,26,11],[26,12,26,13],[26,14,26,15],[26,16,26,17],[26,18,26,19],[26,20,26,21],[27,26,27,27],[27,28,27,30],[27,31,27,33],[27,34,27,36],[27,37,27,39],[27,20,27,21],[25,26,25,27],[25,28,25,30],[25,31,25,33],[25,34,25,36],[25,37,25,39],[26,0,26,1],[26,2,26,3],[26,4,26,5],[26,6,26,7],[26,8,26,9],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,21],[25,0,25,1],[25,2,25,3],[25,4,25,5],[25,6,25,7],[25,8,25,9],[25,10,25,11],[26,26,26,27],[26,28,26,30],[26,31,26,33],[24,31,24,33],[24,34,24,36],[24,37,24,39],[24,10,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[24,18,24,19],[24,20,24,21],[24,22,24,23],[23,26,23,27],[23,28,23,30],[23,31,23,33],[23,34,23,36],[23,37,23,39],[24,0,24,1],[24,2,24,3],[24,4,24,5],[24,6,24,7],[24,8,24,9],[23,12,23,13],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21],[23,0,23,1],[23,2,23,3],[23,4,23,5],[23,6,23,7],[23,8,23,9],[23,10,23,11],[24,24,24,25],[24,26,24,27],[24,28,24,30],[22,26,22,27],[22,28,22,30],[22,31,22,33],[22,34,22,36],[22,37,22,39],[22,10,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[22,0,22,1],[22,2,22,3],[22,4,22,5],[22,6,22,7],[22,8,22,9],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[21,0,21,1],[21,2,21,3],[21,4,21,5],[21,6,21,7],[21,8,21,9],[21,10,21,11],[20,34,20,36],[20,37,20,39],[20,10,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[21,26,21,27],[21,28,21,30],[21,31,21,33],[21,34,21,36],[21,37,21,39],[21,20,21,21],[19,26,19,27],[19,28,19,30],[19,31,19,33],[19,34,19,36],[19,37,19,39],[20,0,20,1],[20,2,20,3],[20,4,20,5],[20,6,20,7],[20,8,20,9],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[19,0,19,1],[19,2,19,3],[19,4,19,5],[19,6,19,7],[19,8,19,9],[19,10,19,11],[20,26,20,27],[20,28,20,30],[20,31,20,33],[18,26,18,27],[18,28,18,30],[18,31,18,33],[18,34,18,36],[18,37,18,39],[18,10,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[18,0,18,1],[18,2,18,3],[18,4,18,5],[18,6,18,7],[18,8,18,9],[17,12,17,13],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,0,17,1],[17,2,17,3],[17,4,17,5],[17,6,17,7],[17,8,17,9],[17,10,17,11],[16,16,16,17],[16,18,16,19],[16,20,16,21],[17,26,17,27],[17,28,17,30],[17,31,17,33],[17,34,17,36],[17,37,17,39],[17,20,17,21],[17,24,17,25],[15,26,15,27],[15,28,15,30],[15,31,15,33],[15,34,15,36],[15,37,15,39],[16,0,16,1],[16,2,16,3],[16,4,16,5],[16,6,16,7],[16,8,16,9],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[16,24,16,25],[16,26,16,27],[16,28,16,30],[16,31,16,33],[16,34,16,36],[16,37,16,39],[16,10,16,11],[16,12,16,13],[16,14,16,15],[15,0,15,1],[15,2,15,3],[15,4,15,5],[15,6,15,7],[15,8,15,9],[15,10,15,11],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,28,14,30],[14,31,14,33],[14,34,14,36],[14,37,14,39],[14,20,14,21],[14,26,14,27],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[14,4,14,5],[14,6,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,13],[13,16,13,17],[13,18,13,19],[13,4,13,5],[13,6,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[13,14,13,15],[13,31,13,33],[9,45,9,46],[9,47,9,48],[13,34,13,36],[13,37,13,39],[13,20,13,21],[13,24,13,25],[13,26,13,27],[13,28,13,30],[13,22,13,23],[9,49,9,50],[9,51,9,52],[9,53,9,54],[9,55,9,56],[8,6,12,7],[8,8,12,9],[8,10,12,11],[8,12,12,13],[8,14,12,15],[8,16,12,17],[11,44,11,49],[11,50,11,54],[7,28,12,30],[7,31,12,33],[7,34,12,36],[7,37,12,39],[8,24,12,25],[7,10,7,11],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,12,19],[7,20,12,21],[7,22,12,23],[6,26,6,27],[6,28,6,30],[6,31,6,33],[6,34,6,36],[6,37,6,39],[7,0,12,1],[7,2,12,3],[7,4,12,5],[7,6,7,7],[7,8,7,9],[6,12,6,13],[6,14,6,15],[6,16,6,17],[6,18,6,19],[6,20,6,21],[6,24,6,25],[6,0,6,1],[6,2,6,3],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[7,24,7,25],[7,26,12,27],[0,0,0,34],[0,35,0,37],[1,0,1,7],[1,8,1,15],[1,16,1,22],[1,23,1,31],[1,32,1,37],[5,0,5,5],[5,6,5,11],[5,12,5,17],[5,24,5,27],[5,28,5,39],[2,0,2,7],[2,8,2,15],[2,16,2,22],[2,23,2,31],[2,32,2,37],[3,0,3,37],[19,22,19,23],[20,22,20,23],[21,22,21,23],[22,22,22,23],[23,22,23,23],[14,22,14,23],[15,22,15,23],[16,22,16,23],[17,22,17,23],[18,22,18,23],[15,24,15,25],[14,24,14,25],[5,18,5,23],[6,22,6,23],[4,0,4,39],[35,22,36,23],[27,24,27,25],[26,24,26,25],[25,24,25,25],[23,24,23,25],[22,24,22,25],[21,24,21,25],[20,24,20,25],[19,24,19,25],[18,24,18,25],[31,22,31,23],[32,22,32,23],[33,22,33,23],[34,22,34,23],[25,22,25,23],[26,22,26,23],[27,22,27,23],[28,22,28,23],[29,22,29,23]]}
["Maximum Loan Amount and Unit Mix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Development Type ",null,null,null,null,null,null,null,"Project Type ",null,null,null,null,null,null,null,"High or Highest Resource Area",null,null,null,null,null,null,"Rural Status",null,null,null,null,null,null,null,null,"County "]
[{"$f":"IF('Project Overview'!$Z$9=\"\",\"\",'Project Overview'!$Z$9)","v":""},null,null,null,null,null,null,null,{"$f":"CONCATENATE('Project Overview'!AP1,\" / \",'Project Overview'!AP2,\" / \",'Project Overview'!AP3,\" / \",'Project Overview'!AP9,\" / \",'Project Overview'!AP10)","v":" /  /  /  / "},null,null,null,null,null,null,null,{"$f":"IF(OR('Project Overview'!$AD$35=\"High Resource\",'Project Overview'!$AD$35=\"Highest Resource\"),\"Yes\",IF('Project Overview'!$AK$33=\"\",\"\",\"No\"))","v":""},null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AK$30=\"Yes\",\"Rural\",IF('Project Overview'!$AK$30=\"\",\"\",\"Not Rural\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!AJ9=\"\",\"\",'Project Overview'!AJ9)","v":""}]
[]
["A Manager's Unit will be considered to be a Restricted Unit in qualifying for a loan amount up to the 60% AMI level. If requesting a loan amount for Manager's Unit(s), select Manager in table section B below and enter units in table section C."]
["Units\n",null,null,null,null,null,"MHP Assisted Units\n",null,null,null,null,null,"Other Restricted",null,null,null,null,null,"Other HCD Funded Units",null,null,null,null,null,"Total Restricted Units",null,null,null,"MHP Loan Amounts\nClick here to view Loan Limits"]
["A",null,"B",null,"C",null,"D",null,"E",null,"F",null,"G",null,"H",null,"I",null,"J",null,"K",null,"L",null,"M",null,"N",null,"O",null,null,"P",null,null,"Q",null,null,"R"]
["Number of Bedrooms",null,"Restrict. % of AMI",null,"Total Units",null,{"$f":"IF(OR($E$36=0,G36=0),0,G36/$E$36)","v":0},null,{"$f":"IF(OR($E$36=0,I36=0),0,I36/$E$36)","v":0},null,{"$f":"IF(OR($E$36=0,K36=0),0,K36/$E$36)","v":0},null,{"$f":"IF(OR($E$36=0,M36=0),0,M36/$E$36)","v":0},null,{"$f":"IF(OR($E$36=0,O36=0),0,O36/$E$36)","v":0},null,{"$f":"IF(OR($E$36=0,Q36=0),0,Q36/$E$36)","v":0},null,"Other HCD Source",null,"# of Other HCD Assisted Units",null,"Other HCD SH  assisted",null,{"$f":"IF(OR($E$36=0,Y36=0),0,Y36/$E$36)","v":0},null,"% Total of Units ",null,"Base Loan Limit Per Unit",null,null,"SH or LF NC in High(est) RA Loan Limit Per Unit",null,null,"Total Base Loan Amount",null,null,"Total SH or LF NC in High(est) RA Loan Amount",null,null,{"$f":"IF(OR($Y$36=0,I36=0),0,I36/$E$36)","v":0}]
[null,null,null,null,null,null,"Total MHP Assisted Units ",null,"Special Needs",null,"Supp. Housing ",null,"Total Other Restricted",null,"Special Needs",null,"Supp. Housing ",null,null,null,null,null,null,null,"Total Restricted Units"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regular ",null,null,null,null,null,"Supportive/ Large Family New Construction "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row","Bedrooms","Restricted Bedrooms","Manager unit",null,0,1,2,3,"4+",0,1,2,3,"4+",1,"AMI","Restricted Units ","%","Large Family ","Tie Breaker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(C14=\"Manager\",C14=\"Market\",C14=\"80% AMI\",C14=\"70% AMI\"),0,IF(C14>\"\",G14+M14,0))","v":0},null,{"$f":"IFERROR(E14/$E$36,\"\")","v":""},null,{"$f":"IFERROR(HLOOKUP(AP14,$AT$13:$AX$35,AO14,FALSE),0)","v":0},null,null,{"$f":"IFERROR(HLOOKUP(AP14,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO14,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C14=\"Market\",C14=\"70% AMI\",C14=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G14-K14)+(M14-Q14))*AC14","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G14+M14)*AF14,IF(C14=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E14)*AF14,(K14+(MAX(0,Q14)))*AF14)))","v":0},null,null,2,{"$f":"IF(A14>=4,\"4+\",A14)","v":0},{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Manager\",C14=\"Market\"),0,IF(C14>\"\",AP14,0))","v":0},{"$f":"IF(C14=\"Manager\",\"60%\",LEFT(C14,3))","v":""},{"$f":"CONCATENATE($AG$3,AR14)","v":""},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS14,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS14,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},2,0.6,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"60% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"60% AMI\",$Y$14:$Z$35))","v":0},{"$f":"IFERROR((BF14/$BF$25),0)","v":0},{"$f":"G36","v":0},{"$f":"BF14*BE14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(C15=\"Manager\",C15=\"Market\",C15=\"80% AMI\",C15=\"70% AMI\"),0,IF(C15>\"\",G15+M15,0))","v":0},null,"",null,{"$f":"IFERROR(HLOOKUP(AP15,$AT$13:$AX$35,AO15,FALSE),0)","v":0},null,null,{"$f":"IFERROR(HLOOKUP(AP15,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO15,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C15=\"Market\",C15=\"70% AMI\",C15=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G15-K15)+(M15-Q15))*AC15","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G15+M15)*AF15,IF(C15=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E15)*AF15,(K15+(MAX(0,Q15)))*AF15)))","v":0},null,null,3,{"$f":"IF(A15>=4,\"4+\",A15)","v":0},{"$f":"IF(OR(C15=\"80% AMI\",C15=\"70% AMI\",C15=\"Manager\",C15=\"Market\"),0,IF(C15>\"\",AP15,0))","v":0},{"$f":"IF(C15=\"Manager\",\"60%\",LEFT(C15,3))","v":""},{"$f":"CONCATENATE($AG$3,AR15)","v":""},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS15,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS15,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},3,0.55000000000000004,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"55% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"55% AMI\",$Y$14:$Z$35))","v":0},{"$f":"IFERROR((BF15/$BF$25),0)","v":0},{"$f":"G8","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP16,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO16,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C16=\"Market\",C16=\"70% AMI\",C16=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G16-K16)+(M16-Q16))*AC16","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G16+M16)*AF16,IF(C16=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E16)*AF16,(K16+(MAX(0,Q16)))*AF16)))","v":0},null,null,4,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS16,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS16,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},4,0.5,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"50% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"50% AMI\",$Y$14:$Z$35))","v":0},{"$f":"IFERROR((BF16/$BF$25),0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP17,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO17,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C17=\"Market\",C17=\"70% AMI\",C17=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G17-K17)+(M17-Q17))*AC17","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G17+M17)*AF17,IF(C17=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E17)*AF17,(K17+(MAX(0,Q17)))*AF17)))","v":0},null,null,5,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS17,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS17,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},5,0.45,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"45% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"45% AMI\",$Y$14:$Z$35))","v":0},0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP18,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO18,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C18=\"Market\",C18=\"70% AMI\",C18=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G18-K18)+(M18-Q18))*AC18","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G18+M18)*AF18,IF(C18=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E18)*AF18,(K18+(MAX(0,Q18)))*AF18)))","v":0},null,null,6,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS18,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS18,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},6,0.4,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"40% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"40% AMI\",$Y$14:$Z$35))","v":0},0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP19,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO19,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C19=\"Market\",C19=\"70% AMI\",C19=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G19-K19)+(M19-Q19))*AC19","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G19+M19)*AF19,IF(C19=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E19)*AF19,(K19+(MAX(0,Q19)))*AF19)))","v":0},null,null,7,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS19,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS19,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},7,0.35,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"35% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"35% AMI\",$Y$14:$Z$35))","v":0},0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP20,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO20,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C20=\"Market\",C20=\"70% AMI\",C20=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G20-K20)+(M20-Q20))*AC20","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G20+M20)*AF20,IF(C20=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E20)*AF20,(K20+(MAX(0,Q20)))*AF20)))","v":0},null,null,8,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS20,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS20,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},8,0.3,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"30% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"30% AMI\",$Y$14:$Z$35))","v":0},0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP21,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO21,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C21=\"Market\",C21=\"70% AMI\",C21=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G21-K21)+(M21-Q21))*AC21","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G21+M21)*AF21,IF(C21=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E21)*AF21,(K21+(MAX(0,Q21)))*AF21)))","v":0},null,null,9,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS21,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS21,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},9,0.25,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"25% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"25% AMI\",$Y$14:$Z$35))","v":0},0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP22,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO22,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C22=\"Market\",C22=\"70% AMI\",C22=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G22-K22)+(M22-Q22))*AC22","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G22+M22)*AF22,IF(C22=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E22)*AF22,(K22+(MAX(0,Q22)))*AF22)))","v":0},null,null,10,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS22,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS22,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},10,0.2,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"20% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"20% AMI\",$Y$14:$Z$35))","v":0},0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP23,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO23,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C23=\"Market\",C23=\"70% AMI\",C23=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G23-K23)+(M23-Q23))*AC23","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G23+M23)*AF23,IF(C23=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E23)*AF23,(K23+(MAX(0,Q23)))*AF23)))","v":0},null,null,11,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS23,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS23,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},11,0.15,{"$f":"IF('Project Overview'!$AJ$18=\"None\",SUMIF($C$14:$D$35,\"15% AMI\",$Y$14:$Z$35),SUMIF($C$14:$D$35,\"15% AMI\",$Y$14:$Z$35))","v":0},0,null,{"$f":"BF23*BE23","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,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP24,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO24,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C24=\"Market\",C24=\"70% AMI\",C24=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G24-K24)+(M24-Q24))*AC24","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G24+M24)*AF24,IF(C24=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E24)*AF24,(K24+(MAX(0,Q24)))*AF24)))","v":0},null,null,12,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS24,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS24,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},12,"Manager",{"$f":"SUMIF($C$33:$D$35,\"Manager\",$E$33:$F$35)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP25,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO25,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C25=\"Market\",C25=\"70% AMI\",C25=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G25-K25)+(M25-Q25))*AC25","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G25+M25)*AF25,IF(C25=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E25)*AF25,(K25+(MAX(0,Q25)))*AF25)))","v":0},null,null,13,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS25,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS25,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},13,"TOTAL",{"$f":"SUM(BF14:BF23)","v":0},null,null,{"$f":"SUM(BI14:BI23)","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,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP26,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO26,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C26=\"Market\",C26=\"70% AMI\",C26=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G26-K26)+(M26-Q26))*AC26","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G26+M26)*AF26,IF(C26=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E26)*AF26,(K26+(MAX(0,Q26)))*AF26)))","v":0},null,null,14,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS26,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS26,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},14,"Below 20%",null,{"$f":"SUM(BG22:BG23)","v":0},"SCORING "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP27,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO27,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C27=\"Market\",C27=\"70% AMI\",C27=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G27-K27)+(M27-Q27))*AC27","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G27+M27)*AF27,IF(C27=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E27)*AF27,(K27+(MAX(0,Q27)))*AF27)))","v":0},null,null,15,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS27,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS27,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP28,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO28,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C28=\"Market\",C28=\"70% AMI\",C28=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G28-K28)+(M28-Q28))*AC28","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G28+M28)*AF28,IF(C28=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E28)*AF28,(K28+(MAX(0,Q28)))*AF28)))","v":0},null,null,16,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS28,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS28,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP29,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO29,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C29=\"Market\",C29=\"70% AMI\",C29=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G29-K29)+(M29-Q29))*AC29","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G29+M29)*AF29,IF(C29=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E29)*AF29,(K29+(MAX(0,Q29)))*AF29)))","v":0},null,null,17,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS29,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS29,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP30,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO30,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C30=\"Market\",C30=\"70% AMI\",C30=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G30-K30)+(M30-Q30))*AC30","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G30+M30)*AF30,IF(C30=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E30)*AF30,(K30+(MAX(0,Q30)))*AF30)))","v":0},null,null,18,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS30,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS30,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP31,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO31,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C31=\"Market\",C31=\"70% AMI\",C31=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G31-K31)+(M31-Q31))*AC31","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G31+M31)*AF31,IF(C31=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E31)*AF31,(K31+(MAX(0,Q31)))*AF31)))","v":0},null,null,19,0,0,"",{"$f":"CONCATENATE($AG$3,AR31)","v":""},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS31,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS31,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP32,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO32,FALSE),0)","v":0},null,null,{"$f":"IF(OR(C32=\"Market\",C32=\"70% AMI\",C32=\"80% AMI\",AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5)),0,(G32-K32)+(M32-Q32))*AC32","v":0},null,null,{"$f":"IF(AND('Project Overview'!$AJ$18=\"None\",'Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,G32+M32)*AF32,IF(C32=\"Market\",0,IF(AND('Project Overview'!$AO$1=TRUE,$A$3=\"New Construction\",$Q$3=\"Yes\",$AK$38>=0.25,$AK$39>=0.5),MAX(0,E32)*AF32,(K32+(MAX(0,Q32)))*AF32)))","v":0},null,null,20,0,0,"","",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS32,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS32,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},20]
[null,null,"Manager",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP33,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO33,FALSE),0)","v":0},null,null,{"$f":"IF(C33=\"Manager\",E33*AC33)","v":0},null,null,0,null,null,21,{"$f":"IF(A33>=4,\"4+\",A33)","v":0},0,{"$f":"IF(C33=\"Manager\",\"60%\",LEFT(C33,3))","v":"60%"},"60%",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS33,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS33,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},21]
[null,null,"Manager",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP34,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO34,FALSE),0)","v":0},null,null,{"$f":"IF(C34=\"Manager\",E34*AC34)","v":0},null,null,0,null,null,22,0,0,"60%","60%",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS34,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS34,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},22]
[null,null,"Manager",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"",null,0,null,null,{"$f":"IFERROR(HLOOKUP(AP35,'Max Loan & Unit Mix'!$AY$13:$BC$35,AO35,FALSE),0)","v":0},null,null,{"$f":"IF(C35=\"Manager\",E35*AC35)","v":0},null,null,0,null,null,23,0,0,"60%","60%",{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$F$583,2,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$F$583,3,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$F$583,4,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$F$583,5,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,5,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$F$583,6,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$K$583,7,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,7,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$K$583,8,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$K$583,9,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,9,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$K$583,10,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Project Overview'!$AJ$18=9%,VLOOKUP($AS35,'9 Loan Limits'!$A$4:$K$583,11,FALSE),VLOOKUP($AS35,'Loan Limits'!$A$4:$K$583,11,FALSE))","v":{"$error":"#N/A"}},23]
[{"$f":"A14*E14+A15*E15+A16*E16+A17*E17+A18*E18+A19*E19+A20*E20+A21*E21+A22*E22+A23*E23+A24*E24+A25*E25+A26*E26+A27*E27+A28*E28+A29*E29+A30*E30+A31*E31+A32*E32+A33*E33+A34*E34+A35*E35","v":0},null,null,null,{"$f":"SUM(E14:E35)","v":0},null,{"$f":"SUM(G14:H35)","v":0},null,{"$f":"SUM(I14:J35)","v":0},null,{"$f":"SUM(K14:L35)","v":0},null,{"$f":"SUM(M14:N35)","v":0},null,{"$f":"SUM(O14:P35)","v":0},null,{"$f":"SUM(Q14:R35)","v":0},null,null,null,{"$f":"SUM(U14:V35)","v":0},null,{"$f":"SUM(W14:X35)","v":0},null,{"$f":"SUM(Y14:Z35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI14:AK35)","v":0},null,null,{"$f":"SUM(AL14:AN35)","v":0}]
[]
["Large Family Project Requirements, 7302(e)(1). Restricted Units at least 25% have 3 or more bedrooms and at least an additional 25% have 2 or more bedrooms. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3+ Bdrm",null,{"$f":"IFERROR((SUMIF(AQ14:AQ35,3,Y14:Z35)+SUMIF(AQ14:AQ35,\"4+\",Y14:Z35))/BF25,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2+Bdrm",null,{"$f":"IFERROR(((SUMIF(AQ14:AQ35,2,Y14:Z35)+(SUMIF(AQ14:AQ35,3,Y14:Z35)+SUMIF(AQ14:AQ35,\"4+\",Y14:Z35)))/BF25),0)","v":0}]
["Are any of the units in this Project required to be constructed as a condition of approval of one or more market rate developments pursuant to an inclusionary housing ordinance or similar local requirement? Units required under the ordinance or other requirement shall not be counted in determining applicable loan limits, except for units restricted under the Program at a lower rent level than required by the ordinance, in which case the loan amount shall be limited to the amount required to reduce rents from the level required under the ordinance or other requirement to the program-restricted amount, calculated using the loan limit tables published by the Department. §7307(c). "]
["Maximum Loan Amount Calculation Worksheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restricted units 60% AMI or less & Manager's Unit by bedroom size:",null,null,null,null,null,null,null,"All units by bedroom size"]
["I. MHP Per Restricted Unit Loan Limit Calculation §7307(b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0 Bdrm","1 Bdrm","2 Bdrm","3 Bdrm","4 Bdrm","5 Bdrm","6 Bdrm",null,"0 Bdrm","1 Bdrm","2 Bdrm","3 Bdrm","4 Bdrm","5 Bdrm","6 Bdrm"]
["Add: Total Base Loan Amount (AI36)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$36","v":0}]
["Plus: Total SH or LF NC in High(est) RA Loan Amount (AL36)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$36","v":0},null,null,null,null,null,{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Market\"),0,IF(A14<1,E14,0))","v":0},{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Market\"),0,IF(A14=1,E14,0))","v":0},{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Market\"),0,IF(A14=2,E14,0))","v":0},{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Market\"),0,IF(A14=3,E14,0))","v":0},{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Market\"),0,IF(A14=4,E14,0))","v":0},{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Market\"),0,IF(A14=5,E14,0))","v":0},{"$f":"IF(OR(C14=\"80% AMI\",C14=\"70% AMI\",C14=\"Market\"),0,IF(A14=6,E14,0))","v":0},null,{"$f":"IF(A14<1,E14,0)","v":0},{"$f":"IF(A14=1,E14,0)","v":0},{"$f":"IF(A14=2,E14,0)","v":0},{"$f":"IF(A14=3,E14,0)","v":0},{"$f":"IF(A14=4,E14,0)","v":0},{"$f":"IF(A14=5,E14,0)","v":0},{"$f":"IF(A14=6,E14,0)","v":0}]
["MHP Per Restricted Unit Loan Limit Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AI$43:$AL$44)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["II. Permanent Financing Funding Gap Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Total Project Cost ('Dev Budget & S&U' worksheet cell K118)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget & S&U'!$K$118","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[" Less: Net Syndication Proceeds/Investor Equity ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[" Less: Additional Owner/General Partner Equity (Including Deferred Developer Fee)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Total Estimated Financing Need (AI48 - AI49 - AI50)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$48-$AI$49-$AI$50","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[" Less: Supportable Conventional or Bond Debt Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[" Less: \"Soft\" Financing and Grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Permanent Financing Funding Gap Amount (AI51 - AI52 - AI53)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$51-$AI$52-$AI$53","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["III. Shared Cost Calculation §7304(c) (Manager's Unit(s) will be considered as Restricted Unit(s) in this calculation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Are all units Restricted at 60% AMI or less?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$62=100%,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Average gross square footage of each residential unit bedroom size auto fills from square footage entered in Project Overview tab cells AF187 to AF193:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["0 Bdrm.",null,null,{"$f":"'Project Overview'!$AF$187","v":0},null,"1 Bdrm.",null,null,{"$f":"'Project Overview'!$AF$188","v":0},null,"2 Bdrm.",null,null,{"$f":"'Project Overview'!$AF$189","v":0},null,"3 Bdrm.",null,null,{"$f":"'Project Overview'!$AF$190","v":0},null,"4 Bdrm.",null,null,{"$f":"'Project Overview'!$AF$191","v":0},null,"5 Bdrm.",null,null,{"$f":"'Project Overview'!$AF$192","v":0},null,"6 Bdrm.",null,null,{"$f":"'Project Overview'!$AF$193","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Average gross square footage of Restricted Units (60% AMI or less from unit mix, including Manager's Unit(s)):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM((AO$66*D$59)+(AP$66*I$59)+(AQ$66*N$59)+(AR$66*S$59)+(AS$66*X$59)+(AT$66*AC$59)+(AU$66*AH$59))","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Average gross square footage of all residential units:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM((AW$66*D$59)+(AX$66*I$59)+(AY$66*N$59)+(AZ$66*S$59)+(BA$66*X$59)+(BB$66*AC$59)+(BC$66*AH$59))","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Restricted Units average gross square footage as a % of total residential units average gross square footage: (AI60 ÷ AI61)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AI$60=0,$AI$61=0),0,$AI$60/$AI$61)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Total Development Cost",null,null,null,null,null,null,{"$f":"'Dev Budget & S&U'!$K$118","v":0},null,null,null,"Less: Commercial Costs",null,null,null,null,null,null,{"$f":"SUM('Dev Budget & S&U'!$CM$118,'Dev Budget & S&U'!$CQ$118)","v":0},null,null,null,"Equals: Total Residential Development Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$63-$S$63","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Shared Cost Calculation Amount (AI63 x AI62)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$62*$AI$63","v":0},null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["Maximum Allowable Loan Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO44:AO65)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AW44:AW65)","v":0},0,0,0,0,0,0]
["The Lesser of:"]
["I. MHP Restricted Unit Loan Amount §7307(b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$45","v":0},null,null,null,null,null,"Total:",{"$f":"SUM(AO66:AU66)","v":0},null,null,null,null,null,null,"Total:",{"$f":"SUM(AW66:BC66)","v":0}]
["II. Permanent Funding Gap §7302(b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($AI$54,0)","v":0}]
["III. Shared Cost Calculation §7304(c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($AI$64,0)","v":0}]
["IV. NOFA Maximum per Project Loan Amount §7307(e)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000000]
["V. Sponsor Requested Loan Amount "]
["Maximum Allowable MHP Loan:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AI68:AL72)","v":0}]
[]
["End of Document"]

{"sheet":"Rents ","index":14,"n_rows":144,"n_cols":48,"rows_kept":144,"cut":false,"hidden":false,"merged":[[6,0,6,37],[0,35,0,37],[0,0,0,34],[137,6,137,8],[138,6,138,8],[139,6,139,8],[140,6,140,8],[120,21,120,25],[121,21,121,25],[122,21,122,25],[5,24,5,26],[10,7,10,10],[11,7,11,10],[12,7,12,10],[13,7,13,10],[14,7,14,10],[9,4,9,6],[130,6,130,8],[10,0,13,6],[16,11,16,13],[18,18,18,21],[18,22,18,25],[18,26,18,29],[20,7,20,10],[20,11,20,13],[20,14,20,17],[7,34,7,37],[9,30,9,33],[10,30,10,33],[11,30,11,33],[9,26,9,29],[10,26,10,29],[11,26,11,29],[12,26,12,29],[13,26,13,29],[16,34,16,37],[16,30,16,33],[7,30,7,33],[15,26,15,29],[9,14,9,17],[10,14,10,17],[11,14,11,17],[12,14,12,17],[9,18,9,21],[9,34,9,37],[10,34,10,37],[11,34,11,37],[12,34,12,37],[15,11,15,13],[15,14,15,17],[12,30,12,33],[13,30,13,33],[14,30,14,33],[15,30,15,33],[9,11,9,13],[10,11,10,13],[11,11,11,13],[13,34,13,37],[14,34,14,37],[15,34,15,37],[16,0,16,6],[14,0,15,4],[14,5,15,6],[1,0,1,10],[1,35,1,37],[1,23,1,34],[1,12,1,22],[15,18,15,21],[9,22,9,25],[10,22,10,25],[11,22,11,25],[12,22,12,25],[13,22,13,25],[14,22,14,25],[15,22,15,25],[10,18,10,21],[11,18,11,21],[12,18,12,21],[13,18,13,21],[14,18,14,21],[15,7,15,10],[2,22,2,25],[2,26,2,29],[2,30,2,33],[2,34,2,37],[2,0,2,5],[3,6,3,9],[3,10,3,13],[2,10,2,13],[2,6,2,9],[3,0,3,5],[3,34,3,37],[3,30,3,33],[3,26,3,29],[3,22,3,25],[3,18,3,21],[3,14,3,17],[2,14,2,17],[2,18,2,21],[7,0,7,3],[7,4,7,6],[7,7,7,10],[7,11,7,13],[7,14,7,17],[7,18,7,21],[7,22,7,25],[7,26,7,29],[14,11,14,13],[13,14,13,17],[14,14,14,17],[9,0,9,3],[14,26,14,29],[9,7,9,10],[12,11,12,13],[13,11,13,13],[19,7,19,10],[19,11,19,13],[19,14,19,17],[19,18,19,21],[18,30,18,33],[18,34,18,37],[18,0,18,3],[18,4,18,6],[18,7,18,10],[18,11,18,13],[18,14,18,17],[19,22,19,25],[19,26,19,29],[19,30,19,33],[19,34,19,37],[21,22,21,25],[19,0,22,6],[24,18,24,21],[24,22,24,25],[21,26,21,29],[21,30,21,33],[21,34,21,37],[22,7,22,10],[22,11,22,13],[22,14,22,17],[22,18,22,21],[22,22,22,25],[22,26,22,29],[22,30,22,33],[22,34,22,37],[21,7,21,10],[21,11,21,13],[21,14,21,17],[21,18,21,21],[20,18,20,21],[20,22,20,25],[20,26,20,29],[20,30,20,33],[20,34,20,37],[24,26,24,29],[24,30,24,33],[24,34,24,37],[23,18,23,21],[23,22,23,25],[23,26,23,29],[23,30,23,33],[23,34,23,37],[25,0,25,6],[25,11,25,13],[25,30,25,33],[25,34,25,37],[23,0,24,4],[23,5,24,6],[23,7,23,10],[23,11,23,13],[23,14,23,17],[24,7,24,10],[24,11,24,13],[24,14,24,17],[27,0,27,3],[27,4,27,6],[27,7,27,10],[27,11,27,13],[27,14,27,17],[27,18,27,21],[27,22,27,25],[27,26,27,29],[27,30,27,33],[27,34,27,37],[28,22,28,25],[28,26,28,29],[28,30,28,33],[28,34,28,37],[29,7,29,10],[29,11,29,13],[29,14,29,17],[29,18,29,21],[29,22,29,25],[29,26,29,29],[29,30,29,33],[29,34,29,37],[28,7,28,10],[28,11,28,13],[28,14,28,17],[28,18,28,21],[30,22,30,25],[28,0,31,6],[33,18,33,21],[33,22,33,25],[30,26,30,29],[30,30,30,33],[30,34,30,37],[31,7,31,10],[31,11,31,13],[31,14,31,17],[31,18,31,21],[31,22,31,25],[31,26,31,29],[31,30,31,33],[31,34,31,37],[30,7,30,10],[30,11,30,13],[30,14,30,17],[30,18,30,21],[33,34,33,37],[32,18,32,21],[32,22,32,25],[32,26,32,29],[32,30,32,33],[32,34,32,37],[34,0,34,6],[34,11,34,13],[34,30,34,33],[34,34,34,37],[32,0,33,4],[32,5,33,6],[32,7,32,10],[32,11,32,13],[32,14,32,17],[33,7,33,10],[33,11,33,13],[33,14,33,17],[36,7,36,10],[36,11,36,13],[36,14,36,17],[36,18,36,21],[36,22,36,25],[36,26,36,29],[36,30,36,33],[33,26,33,29],[33,30,33,33],[36,34,36,37],[37,0,40,6],[37,7,37,10],[37,11,37,13],[37,14,37,17],[37,18,37,21],[39,7,39,10],[39,11,39,13],[39,14,39,17],[39,18,39,21],[37,22,37,25],[37,26,37,29],[37,30,37,33],[37,34,37,37],[38,7,38,10],[38,11,38,13],[38,14,38,17],[38,18,38,21],[38,22,38,25],[38,26,38,29],[38,30,38,33],[38,34,38,37],[36,0,36,3],[36,4,36,6],[42,14,42,17],[39,22,39,25],[39,26,39,29],[39,30,39,33],[39,34,39,37],[40,7,40,10],[40,11,40,13],[40,14,40,17],[40,18,40,21],[40,22,40,25],[40,26,40,29],[40,30,40,33],[40,34,40,37],[43,0,43,6],[43,11,43,13],[43,30,43,33],[43,34,43,37],[4,0,4,37],[5,0,5,23],[5,27,5,37],[42,18,42,21],[42,22,42,25],[42,26,42,29],[42,30,42,33],[42,34,42,37],[41,18,41,21],[41,22,41,25],[41,26,41,29],[41,30,41,33],[41,34,41,37],[41,0,42,4],[41,5,42,6],[41,7,41,10],[41,11,41,13],[41,14,41,17],[42,7,42,10],[42,11,42,13],[45,18,45,21],[45,22,45,25],[45,26,45,29],[45,30,45,33],[45,34,45,37],[45,0,45,3],[45,4,45,6],[45,7,45,10],[45,11,45,13],[45,14,45,17],[47,11,47,13],[47,14,47,17],[47,18,47,21],[47,22,47,25],[47,26,47,29],[47,30,47,33],[47,34,47,37],[46,7,46,10],[46,11,46,13],[46,14,46,17],[46,18,46,21],[48,22,48,25],[46,0,49,6],[51,18,51,21],[51,22,51,25],[48,26,48,29],[48,30,48,33],[48,34,48,37],[49,7,49,10],[49,11,49,13],[49,14,49,17],[49,18,49,21],[49,22,49,25],[49,26,49,29],[49,30,49,33],[49,34,49,37],[48,7,48,10],[48,11,48,13],[48,14,48,17],[48,18,48,21],[46,22,46,25],[46,26,46,29],[46,30,46,33],[46,34,46,37],[47,7,47,10],[51,26,51,29],[51,30,51,33],[51,34,51,37],[50,18,50,21],[50,22,50,25],[50,26,50,29],[50,30,50,33],[50,34,50,37],[52,0,52,6],[52,11,52,13],[52,30,52,33],[52,34,52,37],[50,0,51,4],[50,5,51,6],[50,7,50,10],[50,11,50,13],[50,14,50,17],[51,7,51,10],[51,11,51,13],[51,14,51,17],[54,0,54,3],[54,4,54,6],[54,7,54,10],[54,11,54,13],[54,14,54,17],[54,18,54,21],[54,22,54,25],[54,26,54,29],[54,30,54,33],[54,34,54,37],[55,22,55,25],[55,26,55,29],[55,30,55,33],[55,34,55,37],[56,7,56,10],[56,11,56,13],[56,14,56,17],[56,18,56,21],[56,22,56,25],[56,26,56,29],[56,30,56,33],[56,34,56,37],[55,7,55,10],[55,11,55,13],[55,14,55,17],[55,18,55,21],[57,22,57,25],[55,0,58,6],[60,18,60,21],[60,22,60,25],[57,26,57,29],[57,30,57,33],[57,34,57,37],[58,7,58,10],[58,11,58,13],[58,14,58,17],[58,18,58,21],[58,22,58,25],[58,26,58,29],[58,30,58,33],[58,34,58,37],[57,7,57,10],[57,11,57,13],[57,14,57,17],[57,18,57,21],[60,26,60,29],[60,30,60,33],[60,34,60,37],[59,18,59,21],[59,22,59,25],[59,26,59,29],[59,30,59,33],[59,34,59,37],[61,0,61,6],[61,11,61,13],[61,30,61,33],[61,34,61,37],[59,0,60,4],[59,5,60,6],[59,7,59,10],[59,11,59,13],[59,14,59,17],[60,7,60,10],[60,11,60,13],[60,14,60,17],[63,0,63,3],[63,4,63,6],[63,7,63,10],[63,11,63,13],[63,14,63,17],[63,18,63,21],[63,22,63,25],[63,26,63,29],[63,30,63,33],[63,34,63,37],[64,22,64,25],[64,26,64,29],[64,30,64,33],[64,34,64,37],[65,7,65,10],[65,11,65,13],[65,14,65,17],[65,18,65,21],[65,22,65,25],[65,26,65,29],[65,30,65,33],[65,34,65,37],[64,7,64,10],[64,11,64,13],[64,14,64,17],[64,18,64,21],[66,22,66,25],[64,0,67,6],[69,18,69,21],[69,22,69,25],[66,26,66,29],[66,30,66,33],[66,34,66,37],[67,7,67,10],[67,11,67,13],[67,14,67,17],[67,18,67,21],[67,22,67,25],[67,26,67,29],[67,30,67,33],[67,34,67,37],[66,7,66,10],[66,11,66,13],[66,14,66,17],[66,18,66,21],[69,26,69,29],[69,30,69,33],[69,34,69,37],[68,18,68,21],[68,22,68,25],[68,26,68,29],[68,30,68,33],[68,34,68,37],[70,0,70,6],[70,11,70,13],[70,30,70,33],[70,34,70,37],[68,0,69,4],[68,5,69,6],[68,7,68,10],[68,11,68,13],[68,14,68,17],[69,7,69,10],[69,11,69,13],[69,14,69,17],[72,0,72,3],[72,4,72,6],[72,7,72,10],[72,11,72,13],[72,14,72,17],[72,18,72,21],[72,22,72,25],[72,26,72,29],[72,30,72,33],[72,34,72,37],[73,22,73,25],[73,26,73,29],[73,30,73,33],[73,34,73,37],[74,7,74,10],[74,11,74,13],[74,14,74,17],[74,18,74,21],[74,22,74,25],[74,26,74,29],[74,30,74,33],[74,34,74,37],[73,7,73,10],[73,11,73,13],[73,14,73,17],[73,18,73,21],[75,22,75,25],[73,0,76,6],[78,18,78,21],[78,22,78,25],[75,26,75,29],[75,30,75,33],[75,34,75,37],[76,7,76,10],[76,11,76,13],[76,14,76,17],[76,18,76,21],[76,22,76,25],[76,26,76,29],[76,30,76,33],[76,34,76,37],[75,7,75,10],[75,11,75,13],[75,14,75,17],[75,18,75,21],[78,26,78,29],[78,30,78,33],[78,34,78,37],[77,18,77,21],[77,22,77,25],[77,26,77,29],[77,30,77,33],[77,34,77,37],[79,0,79,6],[79,11,79,13],[79,30,79,33],[79,34,79,37],[77,0,78,4],[77,5,78,6],[77,7,77,10],[77,11,77,13],[77,14,77,17],[78,7,78,10],[78,11,78,13],[78,14,78,17],[81,0,81,3],[81,4,81,6],[81,7,81,10],[81,11,81,13],[81,14,81,17],[81,18,81,21],[81,22,81,25],[81,26,81,29],[81,30,81,33],[81,34,81,37],[82,22,82,25],[82,26,82,29],[82,30,82,33],[82,34,82,37],[83,7,83,10],[83,11,83,13],[83,14,83,17],[83,18,83,21],[83,22,83,25],[83,26,83,29],[83,30,83,33],[83,34,83,37],[82,7,82,10],[82,11,82,13],[82,14,82,17],[82,18,82,21],[84,22,84,25],[82,0,85,6],[87,18,87,21],[87,22,87,25],[84,26,84,29],[84,30,84,33],[84,34,84,37],[85,7,85,10],[85,11,85,13],[85,14,85,17],[85,18,85,21],[85,22,85,25],[85,26,85,29],[85,30,85,33],[85,34,85,37],[84,7,84,10],[84,11,84,13],[84,14,84,17],[84,18,84,21],[87,26,87,29],[87,30,87,33],[87,34,87,37],[86,18,86,21],[86,22,86,25],[86,26,86,29],[86,30,86,33],[86,34,86,37],[88,0,88,6],[88,11,88,13],[88,30,88,33],[88,34,88,37],[86,0,87,4],[86,5,87,6],[86,7,86,10],[86,11,86,13],[86,14,86,17],[87,7,87,10],[87,11,87,13],[87,14,87,17],[90,0,90,3],[90,4,90,6],[90,7,90,10],[90,11,90,13],[90,14,90,17],[90,18,90,21],[90,22,90,25],[90,26,90,29],[90,30,90,33],[90,34,90,37],[91,22,91,25],[91,26,91,29],[91,30,91,33],[91,34,91,37],[92,7,92,10],[92,11,92,13],[92,14,92,17],[92,18,92,21],[92,22,92,25],[92,26,92,29],[92,30,92,33],[92,34,92,37],[91,7,91,10],[91,11,91,13],[91,14,91,17],[91,18,91,21],[93,22,93,25],[91,0,94,6],[96,18,96,21],[96,22,96,25],[93,26,93,29],[93,30,93,33],[93,34,93,37],[94,7,94,10],[94,11,94,13],[94,14,94,17],[94,18,94,21],[94,22,94,25],[94,26,94,29],[94,30,94,33],[94,34,94,37],[93,7,93,10],[93,11,93,13],[93,14,93,17],[93,18,93,21],[96,26,96,29],[96,30,96,33],[96,34,96,37],[95,18,95,21],[95,22,95,25],[95,26,95,29],[95,30,95,33],[95,34,95,37],[97,0,97,6],[97,11,97,13],[97,30,97,33],[97,34,97,37],[95,0,96,4],[95,5,96,6],[95,7,95,10],[95,11,95,13],[95,14,95,17],[96,7,96,10],[96,11,96,13],[96,14,96,17],[99,0,99,3],[99,4,99,6],[99,7,99,10],[99,11,99,13],[99,14,99,17],[99,18,99,21],[99,22,99,25],[99,26,99,29],[99,30,99,33],[99,34,99,37],[100,22,100,25],[100,26,100,29],[100,30,100,33],[100,34,100,37],[101,7,101,10],[101,11,101,13],[101,14,101,17],[101,18,101,21],[101,22,101,25],[101,26,101,29],[101,30,101,33],[101,34,101,37],[100,7,100,10],[100,11,100,13],[100,14,100,17],[100,18,100,21],[102,22,102,25],[100,0,103,6],[105,18,105,21],[105,22,105,25],[102,26,102,29],[102,30,102,33],[102,34,102,37],[103,7,103,10],[103,11,103,13],[103,14,103,17],[103,18,103,21],[103,22,103,25],[103,26,103,29],[103,30,103,33],[103,34,103,37],[102,7,102,10],[102,11,102,13],[102,14,102,17],[102,18,102,21],[105,26,105,29],[105,30,105,33],[105,34,105,37],[104,18,104,21],[104,22,104,25],[104,26,104,29],[104,30,104,33],[104,34,104,37],[106,0,106,6],[106,11,106,13],[106,30,106,33],[106,34,106,37],[104,0,105,4],[104,5,105,6],[104,7,104,10],[104,11,104,13],[104,14,104,17],[105,7,105,10],[105,11,105,13],[105,14,105,17],[107,11,107,13],[107,14,107,29],[107,30,107,33],[107,34,107,37],[107,0,107,10],[111,34,111,37],[112,34,112,37],[113,34,113,37],[114,34,114,37],[111,2,111,20],[112,2,112,4],[113,2,113,4],[112,5,112,7],[113,5,113,7],[112,8,112,10],[113,8,113,10],[112,11,112,13],[113,11,113,13],[112,14,112,16],[113,14,113,16],[112,17,112,20],[113,17,113,20],[109,0,109,20],[110,0,110,20],[111,0,112,1],[113,0,113,1],[110,30,110,33],[110,34,110,37],[110,21,110,29],[111,26,111,27],[112,26,112,27],[111,28,111,29],[112,28,112,29],[111,21,119,25],[111,30,111,33],[112,30,112,33],[113,28,113,29],[113,30,113,33],[114,28,114,29],[114,30,114,33],[115,28,115,29],[115,30,115,33],[116,28,116,29],[116,30,116,33],[113,26,113,27],[114,26,114,27],[115,26,115,27],[116,26,116,27],[115,34,115,37],[116,34,116,37],[117,34,117,37],[118,28,118,29],[118,30,118,33],[118,34,118,37],[119,28,119,29],[119,30,119,33],[119,34,119,37],[120,26,120,27],[121,26,121,27],[117,28,117,29],[117,30,117,33],[122,28,122,29],[122,30,122,33],[122,34,122,37],[123,21,123,27],[123,28,123,29],[123,30,123,33],[123,34,123,37],[120,28,120,29],[120,30,120,33],[120,34,120,37],[121,28,121,29],[121,30,121,33],[121,34,121,37],[122,26,122,27],[117,26,117,27],[118,26,118,27],[119,26,119,27],[119,0,119,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[123,0,123,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[117,0,117,1],[118,0,118,1],[119,2,119,4],[120,2,120,4],[121,2,121,4],[122,2,122,4],[123,2,123,4],[114,2,114,4],[115,2,115,4],[116,2,116,4],[117,2,117,4],[118,2,118,4],[119,5,119,7],[120,5,120,7],[121,5,121,7],[122,5,122,7],[123,5,123,7],[114,5,114,7],[115,5,115,7],[116,5,116,7],[117,5,117,7],[118,5,118,7],[119,8,119,10],[120,8,120,10],[121,8,121,10],[122,8,122,10],[123,8,123,10],[114,8,114,10],[115,8,115,10],[116,8,116,10],[117,8,117,10],[118,8,118,10],[119,11,119,13],[120,11,120,13],[121,11,121,13],[122,11,122,13],[123,11,123,13],[114,11,114,13],[115,11,115,13],[116,11,116,13],[117,11,117,13],[118,11,118,13],[119,14,119,16],[120,14,120,16],[121,14,121,16],[122,14,122,16],[123,14,123,16],[114,14,114,16],[115,14,115,16],[116,14,116,16],[117,14,117,16],[118,14,118,16],[119,17,119,20],[120,17,120,20],[121,17,121,20],[122,17,122,20],[123,17,123,20],[114,17,114,20],[115,17,115,20],[116,17,116,20],[117,17,117,20],[118,17,118,20],[124,21,124,27],[124,28,124,29],[129,0,129,3],[127,6,128,8],[129,6,129,8],[124,0,124,3],[124,4,124,20],[126,0,126,8],[129,10,129,12],[127,15,128,18],[129,15,129,18],[127,4,128,5],[127,0,128,3],[136,6,136,8],[135,0,135,3],[136,0,136,3],[137,0,137,3],[138,0,138,3],[139,0,139,3],[130,0,130,3],[131,0,131,3],[132,0,132,3],[133,0,133,3],[134,0,134,3],[136,13,136,14],[130,10,130,12],[131,10,131,12],[132,10,132,12],[133,10,133,12],[134,10,134,12],[140,0,140,3],[129,4,129,5],[130,4,130,5],[131,4,131,5],[132,4,132,5],[133,4,133,5],[134,4,134,5],[135,4,135,5],[136,4,136,5],[137,4,137,5],[138,4,138,5],[139,4,139,5],[140,4,140,5],[131,6,131,8],[132,6,132,8],[133,6,133,8],[134,6,134,8],[135,6,135,8],[143,0,143,37],[135,15,135,18],[136,15,136,18],[126,10,126,18],[106,14,106,29],[106,7,106,10],[108,0,108,37],[109,21,109,37],[130,15,130,18],[131,15,131,18],[132,15,132,18],[133,15,133,18],[134,15,134,18],[135,10,135,12],[136,10,136,12],[127,10,128,12],[127,13,128,14],[129,13,129,14],[130,13,130,14],[131,13,131,14],[132,13,132,14],[133,13,133,14],[134,13,134,14],[135,13,135,14]]}
["Rents & Unit Mix 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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Tax Credit 50% Income Limits for County of :",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Overview'!$AJ$9","v":0},null,null,null,null,null,null,null,null,null,null,"HUD Notice Date:",null,null,null,null,null,null,null,null,null,null,null,"2020-04-01"]
["Household Size:",null,null,null,null,null,1,null,null,null,2,null,null,null,3,null,null,null,4,null,null,null,5,null,null,null,6,null,null,null,7,null,null,null,8]
["Income Limit:",null,null,null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,2,FALSE))","v":""},null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,3,FALSE))","v":""},null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,4,FALSE))","v":""},null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,5,FALSE))","v":""},null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,6,FALSE))","v":""},null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,7,FALSE))","v":""},null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,8,FALSE))","v":""},null,null,null,{"$f":"IF($M$2=0,\"\",VLOOKUP($M$2,'Income Limits'!$A$1:$I$58,9,FALSE))","v":""}]
["CTCAC, CDLAC, MHP and CalHFA rent limits are calculated based on the above income limits, and are automatically shown below.  If the most restrictive rent limits"]
["applicable to some units are required by another program, such as HOME or USDA Rural Development,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"click here ",null,null,"to enter these limits.",null,null,null,null,null,null,null,null,null,null,null,"Income and Rent Calculation Tables"]
[]
["Income Limit \n(% AMI)",null,null,null,"Rent Limit Calc. Formula",null,null,"Unit Size ",null,null,null,"No. of Units",null,null,"Maximum Gross Rent ",null,null,null,"Less Utility Allowance",null,null,null,"Maximum Net Rent ",null,null,null,"Proposed Net Rent ",null,null,null,"Monthly Income at Proposed Rents",null,null,null,"Monthly Income at Maximum Rents",null,null,null,null,"TCAC/CDLAC/MHP/CalHFA Income Limits Calculated from HUD 50% Income Limits"]
[]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L10>0,+AA10*L10,\" \")","v":" "},null,null,null,{"$f":"IF(L10>0,W10*L10,\" \")","v":" "},null,null,null,null,"Income","Household Size"]
["Rows 10-16 enter restricted manager unit(s) only; unrestricted Manager's unit(s) use rows 121-123.",null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L11=0,\" \",IF($E$10=\"TCAC\",VLOOKUP($A$10,TCACrents,2,FALSE),IF($E$10=\"CalHFA\",VLOOKUP($A$10,CalHFArents,2,FALSE),VLOOKUP($A$10,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L11>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L11>0,SUM(O11:V11),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null,{"$f":"IF(L11>0,W11*L11,\" \")","v":" "},null,null,null,null,"Level",1,2,3,4,5,6,7,8]
[null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L12=0,\" \",IF($E$10=\"TCAC\",VLOOKUP($A$10,TCACrents,3,FALSE),IF($E$10=\"CalHFA\",VLOOKUP($A$10,CalHFArents,3,FALSE),VLOOKUP($A$10,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L12>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L12>0,SUM(O12:V12),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,1.2,{"$f":"$AO$20*2","v":{"$error":"#VALUE!"}},{"$f":"$AP$20*2","v":{"$error":"#VALUE!"}},{"$f":"$AQ$20*2","v":{"$error":"#VALUE!"}},{"$f":"$AR$20*2","v":{"$error":"#VALUE!"}},{"$f":"$AS$20*2","v":{"$error":"#VALUE!"}},{"$f":"$AT$20*2","v":{"$error":"#VALUE!"}},{"$f":"$AU$20*2","v":{"$error":"#VALUE!"}},{"$f":"$AV$20*2","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L13=0,\" \",IF($E$10=\"TCAC\",VLOOKUP($A$10,TCACrents,4,FALSE),IF($E$10=\"CalHFA\",VLOOKUP($A$10,CalHFArents,4,FALSE),VLOOKUP($A$10,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L13>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,1.1000000000000001,{"$f":"$AO$21*2","v":{"$error":"#VALUE!"}},{"$f":"$AP$21*2","v":{"$error":"#VALUE!"}},{"$f":"$AQ$21*2","v":{"$error":"#VALUE!"}},{"$f":"$AR$21*2","v":{"$error":"#VALUE!"}},{"$f":"$AS$21*2","v":{"$error":"#VALUE!"}},{"$f":"$AT$21*2","v":{"$error":"#VALUE!"}},{"$f":"$AU$21*2","v":{"$error":"#VALUE!"}},{"$f":"$AV$21*2","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L14=0,\" \",IF($E$10=\"TCAC\",VLOOKUP($A$10,TCACrents,5,FALSE),IF($E$10=\"CalHFA\",VLOOKUP($A$10,CalHFArents,5,FALSE),VLOOKUP($A$10,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L14>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,1,{"$f":"$AO$22*2","v":{"$error":"#VALUE!"}},{"$f":"$AP$22*2","v":{"$error":"#VALUE!"}},{"$f":"$AQ$22*2","v":{"$error":"#VALUE!"}},{"$f":"$AR$22*2","v":{"$error":"#VALUE!"}},{"$f":"$AS$22*2","v":{"$error":"#VALUE!"}},{"$f":"$AT$22*2","v":{"$error":"#VALUE!"}},{"$f":"$AU$22*2","v":{"$error":"#VALUE!"}},{"$f":"$AV$22*2","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L17/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L15=0,\" \",IF($E$10=\"TCAC\",VLOOKUP($A$10,TCACrents,6,FALSE),IF($E$10=\"CalHFA\",VLOOKUP($A$10,CalHFArents,6,FALSE),VLOOKUP($A$10,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L15>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.9,{"$f":"+$AO$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$15/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L16=0,\" \",IF($E$10=\"TCAC\",VLOOKUP($A$10,TCACrents,7,FALSE),IF($E$10=\"CalHFA\",VLOOKUP($A$10,CalHFArents,7,FALSE),VLOOKUP($A$10,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L16>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null,{"$f":"IF(L16>0,SUM(O16:V16),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.8,{"$f":"+$AO$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$16/$AN$22)","v":{"$error":"#VALUE!"}}]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L10:N16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE10:AH16)","v":0},null,null,null,{"$f":"SUM(AI10:AL16)","v":0},null,null,null,null,0.75,{"$f":"+$AO$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$17/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"+$AO$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$18/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L19>0,+AA19*L19,\" \")","v":" "},null,null,null,{"$f":"IF(L19>0,W19*L19,\" \")","v":" "},null,null,null,null,0.65,{"$f":"+$AO$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$19/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L20=0,\" \",IF($E$19=\"TCAC\",VLOOKUP($A$19,TCACrents,2,FALSE),IF($E$19=\"CalHFA\",VLOOKUP($A$19,CalHFArents,2,FALSE),VLOOKUP($A$19,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L20>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L20>0,SUM(O20:V20),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.6,{"$f":"+$AO$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$20/$AN$22)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L21=0,\" \",IF($E$19=\"TCAC\",VLOOKUP($A$19,TCACrents,3,FALSE),IF($E$19=\"CalHFA\",VLOOKUP($A$19,CalHFArents,3,FALSE),VLOOKUP($A$19,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L21>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L21>0,SUM(O21:V21),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.55000000000000004,{"$f":"+$AO$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$21/$AN$22)","v":{"$error":"#VALUE!"}}]
["this category",null,null,null,{"$f":"+L26/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L22=0,\" \",IF($E$19=\"TCAC\",VLOOKUP($A$19,TCACrents,4,FALSE),IF($E$19=\"CalHFA\",VLOOKUP($A$19,CalHFArents,4,FALSE),VLOOKUP($A$19,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L22>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.5,{"$f":"$G$4","v":""},{"$f":"$K$4","v":""},{"$f":"$O$4","v":""},{"$f":"$S$4","v":""},{"$f":"$W$4","v":""},{"$f":"$AA$4","v":""},{"$f":"$AE$4","v":""},{"$f":"$AI$4","v":""}]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L23=0,\" \",IF($E$19=\"TCAC\",VLOOKUP($A$19,TCACrents,5,FALSE),IF($E$19=\"CalHFA\",VLOOKUP($A$19,CalHFArents,5,FALSE),VLOOKUP($A$19,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L23>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null,{"$f":"IF(L23>0,SUM(O23:V23),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.45,{"$f":"+$AO$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$23/$AN$22)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L26/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L24=0,\" \",IF($E$19=\"TCAC\",VLOOKUP($A$19,TCACrents,6,FALSE),IF($E$19=\"CalHFA\",VLOOKUP($A$19,CalHFArents,6,FALSE),VLOOKUP($A$19,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L24>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.4,{"$f":"+$AO$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$24/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L25=0,\" \",IF($E$19=\"TCAC\",VLOOKUP($A$19,TCACrents,7,FALSE),IF($E$19=\"CalHFA\",VLOOKUP($A$19,CalHFArents,7,FALSE),VLOOKUP($A$19,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L25>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.35,{"$f":"+$AO$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$25/$AN$22)","v":{"$error":"#VALUE!"}}]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L19:N25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE19:AH25)","v":0},null,null,null,{"$f":"SUM(AI19:AL25)","v":0},null,null,null,null,0.3,{"$f":"+$AO$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$26/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"+$AO$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$27/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L28>0,+AA28*L28,\" \")","v":" "},null,null,null,{"$f":"IF(L28>0,W28*L28,\" \")","v":" "},null,null,null,null,0.2,{"$f":"+$AO$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$28/$AN$22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L29=0,\" \",IF($E$28=\"TCAC\",VLOOKUP($A$28,TCACrents,2,FALSE),IF($E$28=\"CalHFA\",VLOOKUP($A$28,CalHFArents,2,FALSE),VLOOKUP($A$28,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L29>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L29>0,SUM(O29:V29),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.15,{"$f":"+$AO$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AU$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}},{"$f":"+$AV$22*($AN$29/$AN$22)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L30=0,\" \",IF($E$28=\"TCAC\",VLOOKUP($A$28,TCACrents,3,FALSE),IF($E$28=\"CalHFA\",VLOOKUP($A$28,CalHFArents,3,FALSE),VLOOKUP($A$28,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L30>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L30>0,SUM(O30:V30),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,false,true]
["this category",null,null,null,{"$f":"+L35/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L31=0,\" \",IF($E$28=\"TCAC\",VLOOKUP($A$28,TCACrents,4,FALSE),IF($E$28=\"CalHFA\",VLOOKUP($A$28,CalHFArents,4,FALSE),VLOOKUP($A$28,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L31>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,"CalHFA 50% Rent Limits "]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L32=0,\" \",IF($E$28=\"TCAC\",VLOOKUP($A$28,TCACrents,5,FALSE),IF($E$28=\"CalHFA\",VLOOKUP($A$28,CalHFArents,5,FALSE),VLOOKUP($A$28,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L32>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,"(Assumes  1 person in 0-bedroom, 2 people in a 1 bdrm and 1 additional person per addn'l bedroom) "]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L35/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L33=0,\" \",IF($E$28=\"TCAC\",VLOOKUP($A$28,TCACrents,6,FALSE),IF($E$28=\"CalHFA\",VLOOKUP($A$28,CalHFArents,6,FALSE),VLOOKUP($A$28,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L33>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L34=0,\" \",IF($E$28=\"TCAC\",VLOOKUP($A$28,TCACrents,7,FALSE),IF($E$28=\"CalHFA\",VLOOKUP($A$28,CalHFArents,7,FALSE),VLOOKUP($A$28,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L34>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null,{"$f":"IF(L34>0,SUM(O34:V34),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,"Income "]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28:N34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE28:AH34)","v":0},null,null,null,{"$f":"SUM(AI28:AL34)","v":0},null,null,null,null,"Level","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"+$AO$22/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"+$AP$22/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"+$AQ$22/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"+$AR$22/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"+$AS$22/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"+$AT$22/12*0.3","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L37>0,+AA37*L37,\" \")","v":" "},null,null,null,{"$f":"IF(L37>0,W37*L37,\" \")","v":" "}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L38=0,\" \",IF($E$37=\"TCAC\",VLOOKUP($A$37,TCACrents,2,FALSE),IF($E$37=\"CalHFA\",VLOOKUP($A$37,CalHFArents,2,FALSE),VLOOKUP($A$37,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L38>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L38>0,SUM(O38:V38),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,"TCAC/CDLAC/MHP Rent Limits "]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L39=0,\" \",IF($E$37=\"TCAC\",VLOOKUP($A$37,TCACrents,3,FALSE),IF($E$37=\"CalHFA\",VLOOKUP($A$37,CalHFArents,3,FALSE),VLOOKUP($A$37,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L39>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L39>0,SUM(O39:V39),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,"(Assumes 1 person in 0-bdrm unit, 1.5 people per bedroom in other units)"]
["this category",null,null,null,{"$f":"+L44/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L40=0,\" \",IF($E$37=\"TCAC\",VLOOKUP($A$37,TCACrents,4,FALSE),IF($E$37=\"CalHFA\",VLOOKUP($A$37,CalHFArents,4,FALSE),VLOOKUP($A$37,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L40>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L41=0,\" \",IF($E$37=\"TCAC\",VLOOKUP($A$37,TCACrents,5,FALSE),IF($E$37=\"CalHFA\",VLOOKUP($A$37,CalHFArents,5,FALSE),VLOOKUP($A$37,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L41>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,"Income"]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L44/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L42=0,\" \",IF($E$37=\"TCAC\",VLOOKUP($A$37,TCACrents,6,FALSE),IF($E$37=\"CalHFA\",VLOOKUP($A$37,CalHFArents,6,FALSE),VLOOKUP($A$37,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L42>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,"Limit","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L43=0,\" \",IF($E$37=\"TCAC\",VLOOKUP($A$37,TCACrents,7,FALSE),IF($E$37=\"CalHFA\",VLOOKUP($A$37,CalHFArents,7,FALSE),VLOOKUP($A$37,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L43>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,1.2,{"$f":"TRUNC($AO$12/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$12+$AP$12)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$12/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$12+$AS$12)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$12/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$12+$AV$12)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L37:N43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE37:AH43)","v":0},null,null,null,{"$f":"SUM(AI37:AL43)","v":0},null,null,null,null,1.1000000000000001,{"$f":"TRUNC($AO$13/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$13+$AP$13)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$13/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$13+$AS$13)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$13/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$13+$AV$13)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"TRUNC($AO$14/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$14+$AP$14)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$14/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$14+$AS$14)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$14/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$14+$AV$14)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L46>0,+AA46*L46,\" \")","v":" "},null,null,null,{"$f":"IF(L46>0,W46*L46,\" \")","v":" "},null,null,null,null,0.9,{"$f":"TRUNC($AO$15/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$15+$AP$15)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$15/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$15+$AS$15)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$15/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$15+$AV$15)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L47=0,\" \",IF($E$46=\"TCAC\",VLOOKUP($A$46,TCACrents,2,FALSE),IF($E$46=\"CalHFA\",VLOOKUP($A$46,CalHFArents,2,FALSE),VLOOKUP($A$46,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L47>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L47>0,SUM(O47:V47),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.8,{"$f":"TRUNC($AO$16/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$16+$AP$16)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$16/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$16+$AS$16)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$16/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$16+$AV$16)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L48=0,\" \",IF($E$46=\"TCAC\",VLOOKUP($A$46,TCACrents,3,FALSE),IF($E$46=\"CalHFA\",VLOOKUP($A$46,CalHFArents,3,FALSE),VLOOKUP($A$46,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L48>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L48>0,SUM(O48:V48),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.75,{"$f":"TRUNC($AO$17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$17+$AP$17)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$17+$AS$17)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$17/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$17+$AV$17)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["this category",null,null,null,{"$f":"+L53/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L49=0,\" \",IF($E$46=\"TCAC\",VLOOKUP($A$46,TCACrents,4,FALSE),IF($E$46=\"CalHFA\",VLOOKUP($A$46,CalHFArents,4,FALSE),VLOOKUP($A$46,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L49>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.7,{"$f":"TRUNC($AO$18/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$18+$AP$18)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$18/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$18+$AS$18)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$18/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$18+$AV$18)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L50=0,\" \",IF($E$46=\"TCAC\",VLOOKUP($A$46,TCACrents,5,FALSE),IF($E$46=\"CalHFA\",VLOOKUP($A$46,CalHFArents,5,FALSE),VLOOKUP($A$46,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L50>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.65,{"$f":"TRUNC($AO$19/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$19+$AP$19)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$19/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$19+$AS$19)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$19/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$19+$AV$19)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L53/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L51=0,\" \",IF($E$46=\"TCAC\",VLOOKUP($A$46,TCACrents,6,FALSE),IF($E$46=\"CalHFA\",VLOOKUP($A$46,CalHFArents,6,FALSE),VLOOKUP($A$46,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L51>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.6,{"$f":"TRUNC($AO$20/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$20+$AP$20)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$20/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$20+$AS$20)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$20/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$20+$AV$20)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L52=0,\" \",IF($E$46=\"TCAC\",VLOOKUP($A$46,TCACrents,7,FALSE),IF($E$46=\"CalHFA\",VLOOKUP($A$46,CalHFArents,7,FALSE),VLOOKUP($A$46,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L52>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.55000000000000004,{"$f":"TRUNC($AO$21/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$21+$AP$21)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$21/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$21+$AS$21)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$21/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$21+$AV$21)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L46:N52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE46:AH52)","v":0},null,null,null,{"$f":"SUM(AI46:AL52)","v":0},null,null,null,null,0.5,{"$f":"TRUNC(+$AO$22/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+$AO$22+$AP$22)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+$AQ$22/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+$AR$22+$AS$22)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+$AT$22/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+$AU$22+$AV$22)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45,{"$f":"TRUNC(+$AO$23/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+$AO$23+$AP$23)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+$AQ$23/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+$AR$23+$AS$23)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(+$AT$23/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((+$AU$23+$AV$23)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L55>0,+AA55*L55,\" \")","v":" "},null,null,null,{"$f":"IF(L55>0,W55*L55,\" \")","v":" "},null,null,null,null,0.4,{"$f":"TRUNC($AO$24/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$24+$AP$24)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$24/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$24+$AS$24)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$24/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$24+$AV$24)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L56=0,\" \",IF($E$55=\"TCAC\",VLOOKUP($A$55,TCACrents,2,FALSE),IF($E$55=\"CalHFA\",VLOOKUP($A$55,CalHFArents,2,FALSE),VLOOKUP($A$55,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L56>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L56>0,SUM(O56:V56),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.35,{"$f":"TRUNC($AO$25/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$25+$AP$25)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$25/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$25+$AS$25)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$25/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$25+$AV$25)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L57=0,\" \",IF($E$55=\"TCAC\",VLOOKUP($A$55,TCACrents,3,FALSE),IF($E$55=\"CalHFA\",VLOOKUP($A$55,CalHFArents,3,FALSE),VLOOKUP($A$55,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L57>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L57>0,SUM(O57:V57),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.3,{"$f":"TRUNC($AO$26/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$26+$AP$26)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$26/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$26+$AS$26)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$26/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$26+$AV$26)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["this category",null,null,null,{"$f":"+L62/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L58=0,\" \",IF($E$55=\"TCAC\",VLOOKUP($A$55,TCACrents,4,FALSE),IF($E$55=\"CalHFA\",VLOOKUP($A$55,CalHFArents,4,FALSE),VLOOKUP($A$55,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L58>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.25,{"$f":"TRUNC($AO$27/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$27+$AP$27)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$27/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$27+$AS$27)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$27/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$27+$AV$27)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L59=0,\" \",IF($E$55=\"TCAC\",VLOOKUP($A$55,TCACrents,5,FALSE),IF($E$55=\"CalHFA\",VLOOKUP($A$55,CalHFArents,5,FALSE),VLOOKUP($A$55,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L59>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.2,{"$f":"TRUNC($AO$28/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$28+$AP$28)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$28/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$28+$AS$28)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$28/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$28+$AV$28)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L62/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L60=0,\" \",IF($E$55=\"TCAC\",VLOOKUP($A$55,TCACrents,6,FALSE),IF($E$55=\"CalHFA\",VLOOKUP($A$55,CalHFArents,6,FALSE),VLOOKUP($A$55,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L60>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," ",null,null,null,null,0.15,{"$f":"TRUNC($AO$29/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AO$29+$AP$29)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AQ$29/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AR$29+$AS$29)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC($AT$29/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(($AU$29+$AV$29)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L61=0,\" \",IF($E$55=\"TCAC\",VLOOKUP($A$55,TCACrents,7,FALSE),IF($E$55=\"CalHFA\",VLOOKUP($A$55,CalHFArents,7,FALSE),VLOOKUP($A$55,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L61>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L55:N61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE55:AH61)","v":0},null,null,null,{"$f":"SUM(AI55:AL61)","v":0}]
[]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L64>0,+AA64*L64,\" \")","v":" "},null,null,null,{"$f":"IF(L64>0,W64*L64,\" \")","v":" "}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L65=0,\" \",IF($E$64=\"TCAC\",VLOOKUP($A$64,TCACrents,2,FALSE),IF($E$64=\"CalHFA\",VLOOKUP($A$64,CalHFArents,2,FALSE),VLOOKUP($A$64,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L65>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L65>0,SUM(O65:V65),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L66=0,\" \",IF($E$64=\"TCAC\",VLOOKUP($A$64,TCACrents,3,FALSE),IF($E$64=\"CalHFA\",VLOOKUP($A$64,CalHFArents,3,FALSE),VLOOKUP($A$64,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L66>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L66>0,SUM(O66:V66),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["this category",null,null,null,{"$f":"+L71/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L67=0,\" \",IF($E$64=\"TCAC\",VLOOKUP($A$64,TCACrents,4,FALSE),IF($E$64=\"CalHFA\",VLOOKUP($A$64,CalHFArents,4,FALSE),VLOOKUP($A$64,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L67>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L68=0,\" \",IF($E$64=\"TCAC\",VLOOKUP($A$64,TCACrents,5,FALSE),IF($E$64=\"CalHFA\",VLOOKUP($A$64,CalHFArents,5,FALSE),VLOOKUP($A$64,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L68>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L71/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L69=0,\" \",IF($E$64=\"TCAC\",VLOOKUP($A$64,TCACrents,6,FALSE),IF($E$64=\"CalHFA\",VLOOKUP($A$64,CalHFArents,6,FALSE),VLOOKUP($A$64,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L69>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L70=0,\" \",IF($E$64=\"TCAC\",VLOOKUP($A$64,TCACrents,7,FALSE),IF($E$64=\"CalHFA\",VLOOKUP($A$64,CalHFArents,7,FALSE),VLOOKUP($A$64,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L70>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L64:N70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE64:AH70)","v":0},null,null,null,{"$f":"SUM(AI65:AL70)","v":0}]
[]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L73>0,+AA73*L73,\" \")","v":" "},null,null,null,{"$f":"IF(L73>0,W73*L73,\" \")","v":" "}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L74=0,\" \",IF($E$73=\"TCAC\",VLOOKUP($A$73,TCACrents,2,FALSE),IF($E$73=\"CalHFA\",VLOOKUP($A$73,CalHFArents,2,FALSE),VLOOKUP($A$73,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L74>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L74>0,SUM(O74:V74),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L75=0,\" \",IF($E$73=\"TCAC\",VLOOKUP($A$73,TCACrents,3,FALSE),IF($E$73=\"CalHFA\",VLOOKUP($A$73,CalHFArents,3,FALSE),VLOOKUP($A$73,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L75>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L75>0,SUM(O75:V75),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["this category",null,null,null,{"$f":"+L80/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L76=0,\" \",IF($E$73=\"TCAC\",VLOOKUP($A$73,TCACrents,4,FALSE),IF($E$73=\"CalHFA\",VLOOKUP($A$73,CalHFArents,4,FALSE),VLOOKUP($A$73,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L76>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L77=0,\" \",IF($E$73=\"TCAC\",VLOOKUP($A$73,TCACrents,5,FALSE),IF($E$73=\"CalHFA\",VLOOKUP($A$73,CalHFArents,5,FALSE),VLOOKUP($A$73,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L77>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L80/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L78=0,\" \",IF($E$73=\"TCAC\",VLOOKUP($A$73,TCACrents,6,FALSE),IF($E$73=\"CalHFA\",VLOOKUP($A$73,CalHFArents,6,FALSE),VLOOKUP($A$73,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L78>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null,{"$f":"IF(L78>0,SUM(O78:V78),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L79=0,\" \",IF($E$73=\"TCAC\",VLOOKUP($A$73,TCACrents,7,FALSE),IF($E$73=\"CalHFA\",VLOOKUP($A$73,CalHFArents,7,FALSE),VLOOKUP($A$73,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L79>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L73:N79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE73:AH79)","v":0},null,null,null,{"$f":"SUM(AI73:AL79)","v":0}]
[]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L82>0,+AA82*L82,\" \")","v":" "},null,null,null,{"$f":"IF(L82>0,W82*L82,\" \")","v":" "}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L83=0,\" \",IF($E$82=\"TCAC\",VLOOKUP($A$82,TCACrents,2,FALSE),IF($E$82=\"CalHFA\",VLOOKUP($A$82,CalHFArents,2,FALSE),VLOOKUP($A$82,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L83>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L83>0,SUM(O83:V83),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L84=0,\" \",IF($E$82=\"TCAC\",VLOOKUP($A$82,TCACrents,3,FALSE),IF($E$82=\"CalHFA\",VLOOKUP($A$82,CalHFArents,3,FALSE),VLOOKUP($A$82,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L84>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L84>0,SUM(O84:V84),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["this category",null,null,null,{"$f":"+L89/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L85=0,\" \",IF($E$82=\"TCAC\",VLOOKUP($A$82,TCACrents,4,FALSE),IF($E$82=\"CalHFA\",VLOOKUP($A$82,CalHFArents,4,FALSE),VLOOKUP($A$82,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L85>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L86=0,\" \",IF($E$82=\"TCAC\",VLOOKUP($A$82,TCACrents,5,FALSE),IF($E$82=\"CalHFA\",VLOOKUP($A$82,CalHFArents,5,FALSE),VLOOKUP($A$82,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L86>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L89/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L87=0,\" \",IF($E$82=\"TCAC\",VLOOKUP($A$82,TCACrents,6,FALSE),IF($E$82=\"CalHFA\",VLOOKUP($A$82,CalHFArents,6,FALSE),VLOOKUP($A$82,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L87>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L88=0,\" \",IF($E$82=\"TCAC\",VLOOKUP($A$82,TCACrents,7,FALSE),IF($E$82=\"CalHFA\",VLOOKUP($A$82,CalHFArents,7,FALSE),VLOOKUP($A$82,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L88>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L82:N88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE82:AH88)","v":0},null,null,null,{"$f":"SUM(AI82:AL88)","v":0}]
[]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L91>0,+AA91*L91,\" \")","v":" "},null,null,null,{"$f":"IF(L91>0,W91*L91,\" \")","v":" "}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L92=0,\" \",IF($E$91=\"TCAC\",VLOOKUP($A$91,TCACrents,2,FALSE),IF($E$91=\"CalHFA\",VLOOKUP($A$91,CalHFArents,2,FALSE),VLOOKUP($A$91,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L92>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L92>0,SUM(O92:V92),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L93=0,\" \",IF($E$91=\"TCAC\",VLOOKUP($A$91,TCACrents,3,FALSE),IF($E$91=\"CalHFA\",VLOOKUP($A$91,CalHFArents,3,FALSE),VLOOKUP($A$91,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L93>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L93>0,SUM(O93:V93),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["this category",null,null,null,{"$f":"+L98/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L94=0,\" \",IF($E$91=\"TCAC\",VLOOKUP($A$91,TCACrents,4,FALSE),IF($E$91=\"CalHFA\",VLOOKUP($A$91,CalHFArents,4,FALSE),VLOOKUP($A$91,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L94>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null,{"$f":"IF(L94>0,SUM(O94:V94),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L95=0,\" \",IF($E$91=\"TCAC\",VLOOKUP($A$91,TCACrents,5,FALSE),IF($E$91=\"CalHFA\",VLOOKUP($A$91,CalHFArents,5,FALSE),VLOOKUP($A$91,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L95>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L98/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L96=0,\" \",IF($E$91=\"TCAC\",VLOOKUP($A$91,TCACrents,6,FALSE),IF($E$91=\"CalHFA\",VLOOKUP($A$91,CalHFArents,6,FALSE),VLOOKUP($A$91,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L96>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L97=0,\" \",IF($E$91=\"TCAC\",VLOOKUP($A$91,TCACrents,7,FALSE),IF($E$91=\"CalHFA\",VLOOKUP($A$91,CalHFArents,7,FALSE),VLOOKUP($A$91,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L97>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null,{"$f":"IF(L97>0,SUM(O97:V97),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L91:N97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE91:AH97)","v":0},null,null,null,{"$f":"SUM(AI91:AL97)","v":0}]
[]
[null,null,null,null,null,null,null,"Beds",null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IF(L100>0,+AA100*L100,\" \")","v":" "},null,null,null,{"$f":"IF(L100>0,W100*L100,\" \")","v":" "}]
[null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L101=0,\" \",IF($E$100=\"TCAC\",VLOOKUP($A$100,TCACrents,2,FALSE),IF($E$100=\"CalHFA\",VLOOKUP($A$100,CalHFArents,2,FALSE),VLOOKUP($A$100,Otherrents,3,FALSE))))","v":" "},null,null,null,{"$f":"IF(L101>0,-'Project Overview'!$R$269,\" \")","v":" "},null,null,null,{"$f":"IF(L101>0,SUM(O101:V101),\" \")","v":" "},null,null,null,0,null,null,null,{"$f":"IF(L101>0,+AA101*L101,\" \")","v":" "},null,null,null," "]
["% of Restricted Units in",null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L102=0,\" \",IF($E$100=\"TCAC\",VLOOKUP($A$100,TCACrents,3,FALSE),IF($E$100=\"CalHFA\",VLOOKUP($A$100,CalHFArents,3,FALSE),VLOOKUP($A$100,Otherrents,6,FALSE))))","v":" "},null,null,null,{"$f":"IF(L102>0,-'Project Overview'!$U$269,\" \")","v":" "},null,null,null,{"$f":"IF(L102>0,SUM(O102:V102),\" \")","v":" "},null,null,null,0,null,null,null," ",null,null,null," "]
["this category",null,null,null,{"$f":"+L107/L$108","v":{"$error":"#DIV/0!"}},null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L103=0,\" \",IF($E$100=\"TCAC\",VLOOKUP($A$100,TCACrents,4,FALSE),IF($E$100=\"CalHFA\",VLOOKUP($A$100,CalHFArents,4,FALSE),VLOOKUP($A$100,Otherrents,9,FALSE))))","v":" "},null,null,null,{"$f":"IF(L103>0,-'Project Overview'!$X$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L104=0,\" \",IF($E$100=\"TCAC\",VLOOKUP($A$100,TCACrents,5,FALSE),IF($E$100=\"CalHFA\",VLOOKUP($A$100,CalHFArents,5,FALSE),VLOOKUP($A$100,Otherrents,12,FALSE))))","v":" "},null,null,null,{"$f":"IF(L104>0,-'Project Overview'!$AA$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["% of Restricted Units in this category",null,null,null,null,{"$f":"IFERROR(+L107/L$108,\"\")","v":""},null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L105=0,\" \",IF($E$100=\"TCAC\",VLOOKUP($A$100,TCACrents,6,FALSE),IF($E$100=\"CalHFA\",VLOOKUP($A$100,CalHFArents,6,FALSE),VLOOKUP($A$100,Otherrents,15,FALSE))))","v":" "},null,null,null,{"$f":"IF(L105>0,-'Project Overview'!$AD$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF(L106=0,\" \",IF($E$100=\"TCAC\",VLOOKUP($A$100,TCACrents,7,FALSE),IF($E$100=\"CalHFA\",VLOOKUP($A$100,CalHFArents,7,FALSE),VLOOKUP($A$100,Otherrents,18,FALSE))))","v":" "},null,null,null,{"$f":"IF(L106>0,-'Project Overview'!$AG$269,\" \")","v":" "},null,null,null," ",null,null,null,0,null,null,null," ",null,null,null," "]
["Subtotal   ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L100:N106)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE100:AH106)","v":0},null,null,null,{"$f":"SUM(AI100:AL106)","v":0}]
["Total Restricted Units",null,null,null,null,null,null,null,null,null,null,{"$f":"+L17+L26+L35+L44+L53+L62+L71+L80+L89+L98+L107","v":0},null,null,"Monthly Rental Income from Restricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE17+AE26+AE35+AE44+AE53+AE62+AE71+AE80+AE89+AE98+AE107","v":0},null,null,null,{"$f":"+AI17+AI26+AI35+AI44+AI53+AI62+AI71+AI80+AI89+AI98+AI107","v":0}]
[]
["Other Rent Limits"]
["Enter below any rent limits that are both the most restrictive and that are required by sources other than tax credits, bonds, or MHP (e.g.. HOME or USDA Rural Development).  Describe the limits in the box to the right. After you are done, complete the table at right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unrestricted Units",null,null,null,null,null,null,null,null,"Proposed Net Rent ",null,null,null,"Monthly Income at Proposed Rents"]
["Income Level",null,"Gross Rent Limits / Unit Size (Bdrms)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,{"$f":"IFERROR(+AC112*AE112,0)","v":0}]
[null,null,0,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.65,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.6,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.55000000000000004,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.5,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.45,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.4,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.35,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.3,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Manager Unit",null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.25,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Manager Unit",null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.2,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Manager Unit",null,null,null,null,null,null,0,null,0,null,null,null,0]
[0.15,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Total Unrestricted Units",null,null,null,null,null,null,{"$f":"SUM(AC112:AD123)","v":0},null,"Subtotal  ",null,null,null,{"$f":"SUM(AI112:AI123)","v":0}]
["Description of other rent limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Restricted + Unrestricted Units",null,null,null,null,null,null,{"$f":"L108+AC124","v":0}]
[]
["Restricted Units by Income Level",null,null,null,null,null,null,null,null,null,"Restricted Units by Unit Size"]
["Income Level",null,null,null,"No.",null,"% of Restricted Units",null,null,null,"Unit Size",null,null,"Units",null,"% of Restricted Units"]
[]
[0.65,null,null,null,{"$f":"+G130*L$108","v":0},null,{"$f":"SUM(IF(A$10=A130,F$15,0),IF(A$19=A130,F$24,0),IF(A$28=A130,F$33,0),IF(A$37=A130,F$42,0),IF(A$46=A130,F$51,0),IF(A$55=A130,F$60,0),IF(A$64=A130,F$69,0),IF(A$73=A130,F$78,0),IF(A$82=A130,$F$87,0),IF(A$91=A130,$F$96,0),IF(A$100=A130,$F$105))","v":0},null,null,null,"Beds",null,null,{"$f":"SUMIF($H$10:K$106,$K$130,$L$10:$N$106)","v":0},null,{"$f":"IFERROR(+N130/$N$137,0)","v":0}]
[0.6,null,null,null,{"$f":"+G131*L$108","v":0},null,0,null,null,null,"0 Bdrm.",null,null,{"$f":"SUMIF(H$10:H$106,K131,L$10:L$106)","v":0},null,{"$f":"IFERROR(+N131/$N$137,0)","v":0}]
[0.55000000000000004,null,null,null,{"$f":"+G132*L$108","v":0},null,0,null,null,null,"1 Bdrm.",null,null,0,null,0]
[0.5,null,null,null,0,null,0,null,null,null,"2 Bdrm.",null,null,0,null,0]
[0.45,null,null,null,0,null,0,null,null,null,"3 Bdrm.",null,null,0,null,0]
[0.4,null,null,null,0,null,0,null,null,null,"4 Bdrm.",null,null,0,null,0]
[0.35,null,null,null,0,null,0,null,null,null,"5 Bdrm.",null,null,0,null,0]
[0.3,null,null,null,0,null,0,null,null,null,"Total:",null,null,{"$f":"SUM(N130:O136)","v":0},null,0]
[0.25,null,null,null,0,null,0]
[0.2,null,null,null,0,null,0]
[0.15,null,null,null,0,null,{"$f":"SUM(IF(A$10=A140,F$15,0),IF(A$19=A140,E$22,0),IF(A$28=A140,E$31,0),IF(A$37=A140,E$40,0),IF(A$46=A140,E$49,0),IF(A$55=A140,E$58,0),IF(A$64=A140,E$67,0),IF(A$73=A140,E$76,0),IF(A$82=A140,$E$85,0),IF(A$91=A140,$E$94,0),IF(A$100=A140,$E$103))","v":0}]
["Total:",null,null,null,{"$f":"SUM(E130:F140)","v":0},null,{"$f":"SUM(G130:I140)","v":0}]
[]
[]
["End of Document"]

{"sheet":"Subsidies","index":15,"n_rows":115,"n_cols":40,"rows_kept":115,"cut":false,"hidden":false,"merged":[[103,8,111,8],[111,9,111,14],[111,0,111,7],[92,26,92,28],[92,29,92,31],[92,32,92,34],[92,35,92,37],[93,8,93,11],[93,12,93,14],[93,15,93,17],[93,18,93,20],[93,21,93,23],[93,26,93,28],[93,29,93,31],[93,32,93,34],[93,35,93,37],[92,8,92,11],[92,12,92,14],[92,15,92,17],[92,18,92,20],[92,21,92,23],[94,26,94,28],[94,29,94,31],[94,32,94,34],[6,15,9,17],[6,21,9,23],[6,29,9,31],[6,35,9,37],[6,4,9,7],[6,0,9,3],[11,4,11,7],[11,0,11,3],[1,0,1,37],[2,0,2,37],[6,12,9,14],[6,8,9,11],[6,18,9,20],[3,32,3,37],[3,0,3,31],[4,0,4,2],[4,3,4,37],[11,35,11,37],[0,35,0,37],[0,0,0,34],[25,8,25,11],[20,12,20,14],[20,15,20,17],[20,18,20,20],[20,21,20,23],[21,12,21,14],[21,15,21,17],[21,18,21,20],[21,21,21,23],[11,12,11,14],[12,12,12,14],[13,12,13,14],[14,12,14,14],[15,12,15,14],[16,12,16,14],[17,12,17,14],[11,8,11,11],[12,8,12,11],[13,8,13,11],[14,8,14,11],[15,8,15,11],[16,8,16,11],[15,26,15,28],[16,26,16,28],[17,26,17,28],[11,21,11,23],[12,21,12,23],[13,21,13,23],[14,21,14,23],[15,21,15,23],[17,8,17,11],[11,18,11,20],[12,18,12,20],[13,18,13,20],[14,18,14,20],[15,18,15,20],[11,15,11,17],[12,15,12,17],[13,15,13,17],[14,15,14,17],[15,15,15,17],[12,35,12,37],[13,35,13,37],[15,35,15,37],[5,12,5,17],[5,18,5,23],[5,26,5,31],[5,32,5,37],[14,35,14,37],[6,32,9,34],[11,32,11,34],[12,32,12,34],[13,32,13,34],[14,32,14,34],[15,32,15,34],[11,29,11,31],[12,29,12,31],[13,29,13,31],[14,29,14,31],[15,29,15,31],[6,26,9,28],[11,26,11,28],[12,26,12,28],[13,26,13,28],[14,26,14,28],[16,35,16,37],[17,35,17,37],[19,0,19,3],[19,4,19,7],[19,8,19,11],[19,26,19,28],[19,29,19,31],[19,32,19,34],[19,35,19,37],[16,18,16,20],[17,18,17,20],[16,32,16,34],[17,32,17,34],[16,29,16,31],[17,29,17,31],[16,21,16,23],[17,21,17,23],[16,15,16,17],[17,15,17,17],[19,12,19,14],[19,15,19,17],[19,18,19,20],[19,21,19,23],[22,12,22,14],[22,15,22,17],[22,18,22,20],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[22,21,22,23],[23,12,23,14],[23,15,23,17],[23,18,23,20],[23,21,23,23],[22,26,22,28],[22,29,22,31],[22,32,22,34],[22,35,22,37],[23,26,23,28],[23,29,23,31],[23,32,23,34],[23,35,23,37],[20,26,20,28],[20,29,20,31],[20,32,20,34],[20,35,20,37],[21,26,21,28],[21,29,21,31],[21,32,21,34],[21,35,21,37],[24,26,24,28],[24,29,24,31],[24,32,24,34],[24,35,24,37],[25,26,25,28],[25,29,25,31],[25,32,25,34],[25,35,25,37],[24,12,24,14],[24,15,24,17],[24,18,24,20],[24,21,24,23],[25,12,25,14],[25,15,25,17],[25,18,25,20],[25,21,25,23],[28,18,28,20],[28,21,28,23],[28,26,28,28],[28,29,28,31],[28,32,28,34],[28,35,28,37],[27,0,27,3],[27,4,27,7],[27,8,27,11],[27,12,27,14],[27,15,27,17],[27,35,27,37],[27,18,27,20],[27,21,27,23],[27,26,27,28],[27,29,27,31],[27,32,27,34],[28,8,28,11],[28,12,28,14],[28,15,28,17],[29,26,29,28],[29,29,29,31],[29,32,29,34],[29,35,29,37],[30,8,30,11],[30,12,30,14],[30,15,30,17],[30,18,30,20],[30,21,30,23],[30,26,30,28],[30,29,30,31],[30,32,30,34],[30,35,30,37],[29,8,29,11],[29,12,29,14],[29,15,29,17],[29,18,29,20],[29,21,29,23],[31,26,31,28],[31,29,31,31],[31,32,31,34],[31,35,31,37],[32,8,32,11],[32,12,32,14],[32,15,32,17],[32,18,32,20],[32,21,32,23],[32,26,32,28],[32,29,32,31],[32,32,32,34],[32,35,32,37],[31,8,31,11],[31,12,31,14],[31,15,31,17],[31,18,31,20],[31,21,31,23],[33,26,33,28],[33,29,33,31],[33,32,33,34],[33,35,33,37],[35,0,35,3],[35,4,35,7],[35,8,35,11],[35,12,35,14],[35,15,35,17],[35,18,35,20],[35,21,35,23],[35,26,35,28],[35,29,35,31],[35,32,35,34],[35,35,35,37],[33,8,33,11],[33,12,33,14],[33,15,33,17],[33,18,33,20],[33,21,33,23],[36,26,36,28],[36,29,36,31],[36,32,36,34],[36,35,36,37],[37,8,37,11],[37,12,37,14],[37,15,37,17],[37,18,37,20],[37,21,37,23],[37,26,37,28],[37,29,37,31],[37,32,37,34],[37,35,37,37],[36,8,36,11],[36,12,36,14],[36,15,36,17],[36,18,36,20],[36,21,36,23],[38,26,38,28],[38,29,38,31],[38,32,38,34],[38,35,38,37],[39,8,39,11],[39,12,39,14],[39,15,39,17],[39,18,39,20],[39,21,39,23],[39,26,39,28],[39,29,39,31],[39,32,39,34],[39,35,39,37],[38,8,38,11],[38,12,38,14],[38,15,38,17],[38,18,38,20],[38,21,38,23],[40,26,40,28],[40,29,40,31],[40,32,40,34],[40,35,40,37],[41,8,41,11],[41,12,41,14],[41,15,41,17],[41,18,41,20],[41,21,41,23],[41,26,41,28],[41,29,41,31],[41,32,41,34],[41,35,41,37],[40,8,40,11],[40,12,40,14],[40,15,40,17],[40,18,40,20],[40,21,40,23],[44,35,44,37],[45,8,45,11],[45,12,45,14],[45,15,45,17],[45,18,45,20],[45,21,45,23],[45,26,45,28],[45,29,45,31],[45,32,45,34],[45,35,45,37],[44,18,44,20],[44,21,44,23],[44,26,44,28],[44,29,44,31],[44,32,44,34],[44,8,44,11],[44,12,44,14],[44,15,44,17],[48,18,48,20],[48,21,48,23],[46,26,46,28],[46,29,46,31],[46,32,46,34],[46,35,46,37],[47,8,47,11],[47,12,47,14],[47,15,47,17],[47,18,47,20],[47,21,47,23],[47,26,47,28],[47,29,47,31],[47,32,47,34],[47,35,47,37],[46,8,46,11],[46,12,46,14],[46,15,46,17],[46,18,46,20],[46,21,46,23],[43,32,43,34],[43,35,43,37],[51,0,51,3],[51,8,51,11],[51,12,51,14],[51,15,51,17],[51,18,51,20],[51,21,51,23],[48,26,48,28],[48,29,48,31],[48,32,48,34],[48,35,48,37],[49,8,49,11],[49,12,49,14],[49,15,49,17],[49,18,49,20],[49,21,49,23],[49,26,49,28],[49,29,49,31],[49,32,49,34],[49,35,49,37],[48,8,48,11],[48,12,48,14],[48,15,48,17],[43,0,43,3],[43,4,43,7],[43,8,43,11],[43,12,43,14],[43,15,43,17],[43,18,43,20],[43,21,43,23],[43,26,43,28],[43,29,43,31],[52,21,52,23],[52,26,52,28],[52,29,52,31],[52,32,52,34],[52,35,52,37],[51,4,51,7],[52,8,52,11],[52,12,52,14],[52,15,52,17],[52,18,52,20],[51,26,51,28],[51,29,51,31],[51,32,51,34],[51,35,51,37],[53,26,53,28],[53,29,53,31],[53,32,53,34],[53,35,53,37],[54,8,54,11],[54,12,54,14],[54,15,54,17],[54,18,54,20],[54,21,54,23],[54,26,54,28],[54,29,54,31],[54,32,54,34],[54,35,54,37],[53,8,53,11],[53,12,53,14],[53,15,53,17],[53,18,53,20],[53,21,53,23],[55,26,55,28],[55,29,55,31],[55,32,55,34],[55,35,55,37],[56,8,56,11],[56,12,56,14],[56,15,56,17],[56,18,56,20],[56,21,56,23],[56,26,56,28],[56,29,56,31],[56,32,56,34],[56,35,56,37],[55,8,55,11],[55,12,55,14],[55,15,55,17],[55,18,55,20],[55,21,55,23],[57,26,57,28],[57,29,57,31],[57,32,57,34],[57,35,57,37],[59,0,59,3],[59,4,59,7],[59,8,59,11],[59,12,59,14],[59,15,59,17],[59,18,59,20],[59,21,59,23],[59,26,59,28],[59,29,59,31],[59,32,59,34],[59,35,59,37],[57,8,57,11],[57,12,57,14],[57,15,57,17],[57,18,57,20],[57,21,57,23],[60,26,60,28],[60,29,60,31],[60,32,60,34],[60,35,60,37],[61,8,61,11],[61,12,61,14],[61,15,61,17],[61,18,61,20],[61,21,61,23],[61,26,61,28],[61,29,61,31],[61,32,61,34],[61,35,61,37],[60,8,60,11],[60,12,60,14],[60,15,60,17],[60,18,60,20],[60,21,60,23],[62,26,62,28],[62,29,62,31],[62,32,62,34],[62,35,62,37],[63,8,63,11],[63,12,63,14],[63,15,63,17],[63,18,63,20],[63,21,63,23],[63,26,63,28],[63,29,63,31],[63,32,63,34],[63,35,63,37],[62,8,62,11],[62,12,62,14],[62,15,62,17],[62,18,62,20],[62,21,62,23],[67,0,67,3],[67,4,67,7],[67,8,67,11],[67,12,67,14],[67,15,67,17],[64,26,64,28],[64,29,64,31],[64,32,64,34],[64,35,64,37],[65,8,65,11],[65,12,65,14],[65,15,65,17],[65,18,65,20],[65,21,65,23],[65,26,65,28],[65,29,65,31],[65,32,65,34],[65,35,65,37],[64,8,64,11],[64,12,64,14],[64,15,64,17],[64,18,64,20],[64,21,64,23],[67,35,67,37],[68,8,68,11],[68,12,68,14],[68,15,68,17],[68,18,68,20],[68,21,68,23],[68,26,68,28],[68,29,68,31],[68,32,68,34],[68,35,68,37],[67,18,67,20],[67,21,67,23],[67,26,67,28],[67,29,67,31],[67,32,67,34],[69,26,69,28],[69,29,69,31],[69,32,69,34],[69,35,69,37],[69,8,69,11],[69,12,69,14],[69,15,69,17],[69,18,69,20],[69,21,69,23],[71,26,71,28],[71,29,71,31],[71,32,71,34],[71,35,71,37],[71,8,71,11],[71,12,71,14],[71,15,71,17],[71,18,71,20],[71,21,71,23],[70,8,70,11],[70,12,70,14],[70,15,70,17],[70,18,70,20],[70,21,70,23],[70,26,70,28],[70,29,70,31],[70,32,70,34],[70,35,70,37],[72,8,72,11],[72,12,72,14],[72,15,72,17],[72,18,72,20],[72,21,72,23],[72,26,72,28],[72,29,72,31],[72,32,72,34],[72,35,72,37],[73,26,73,28],[73,29,73,31],[73,32,73,34],[73,35,73,37],[75,0,75,3],[75,4,75,7],[75,8,75,11],[75,12,75,14],[75,15,75,17],[75,18,75,20],[75,21,75,23],[75,26,75,28],[75,29,75,31],[75,32,75,34],[75,35,75,37],[73,8,73,11],[73,12,73,14],[73,15,73,17],[73,18,73,20],[73,21,73,23],[76,26,76,28],[76,29,76,31],[76,32,76,34],[76,35,76,37],[77,8,77,11],[77,12,77,14],[77,15,77,17],[77,18,77,20],[77,21,77,23],[77,26,77,28],[77,29,77,31],[77,32,77,34],[77,35,77,37],[76,8,76,11],[76,12,76,14],[76,15,76,17],[76,18,76,20],[76,21,76,23],[78,26,78,28],[78,29,78,31],[78,32,78,34],[78,35,78,37],[79,8,79,11],[79,12,79,14],[79,15,79,17],[79,18,79,20],[79,21,79,23],[79,26,79,28],[79,29,79,31],[79,32,79,34],[79,35,79,37],[78,8,78,11],[78,12,78,14],[78,15,78,17],[78,18,78,20],[78,21,78,23],[83,0,83,3],[83,4,83,7],[83,8,83,11],[83,12,83,14],[83,15,83,17],[80,26,80,28],[80,29,80,31],[80,32,80,34],[80,35,80,37],[81,8,81,11],[81,12,81,14],[81,15,81,17],[81,18,81,20],[81,21,81,23],[81,26,81,28],[81,29,81,31],[81,32,81,34],[81,35,81,37],[80,8,80,11],[80,12,80,14],[80,15,80,17],[80,18,80,20],[80,21,80,23],[83,35,83,37],[84,8,84,11],[84,12,84,14],[84,15,84,17],[84,18,84,20],[84,21,84,23],[84,26,84,28],[84,29,84,31],[84,32,84,34],[84,35,84,37],[83,18,83,20],[83,21,83,23],[83,26,83,28],[83,29,83,31],[83,32,83,34],[85,26,85,28],[85,29,85,31],[85,32,85,34],[85,35,85,37],[85,8,85,11],[85,12,85,14],[85,15,85,17],[85,18,85,20],[85,21,85,23],[87,26,87,28],[87,29,87,31],[87,32,87,34],[87,35,87,37],[87,8,87,11],[87,12,87,14],[87,15,87,17],[87,18,87,20],[87,21,87,23],[86,8,86,11],[86,12,86,14],[86,15,86,17],[86,18,86,20],[86,21,86,23],[86,26,86,28],[86,29,86,31],[86,32,86,34],[86,35,86,37],[88,8,88,11],[88,12,88,14],[88,15,88,17],[88,18,88,20],[88,21,88,23],[88,26,88,28],[88,29,88,31],[88,32,88,34],[88,35,88,37],[89,26,89,28],[89,29,89,31],[89,32,89,34],[89,35,89,37],[91,0,91,3],[91,4,91,7],[91,8,91,11],[91,12,91,14],[91,15,91,17],[91,18,91,20],[91,21,91,23],[91,26,91,28],[91,29,91,31],[91,32,91,34],[91,35,91,37],[89,8,89,11],[89,12,89,14],[89,15,89,17],[89,18,89,20],[89,21,89,23],[94,35,94,37],[95,8,95,11],[95,12,95,14],[95,15,95,17],[95,18,95,20],[95,21,95,23],[95,26,95,28],[95,29,95,31],[95,32,95,34],[95,35,95,37],[94,8,94,11],[94,12,94,14],[94,15,94,17],[94,18,94,20],[94,21,94,23],[96,26,96,28],[96,29,96,31],[96,32,96,34],[96,35,96,37],[97,8,97,11],[97,12,97,14],[97,15,97,17],[97,18,97,20],[97,21,97,23],[97,26,97,28],[97,29,97,31],[97,32,97,34],[97,35,97,37],[96,8,96,11],[96,12,96,14],[96,15,96,17],[96,18,96,20],[96,21,96,23],[107,0,107,7],[108,0,108,7],[105,0,105,7],[106,0,106,7],[103,0,103,7],[104,0,104,7],[102,0,102,37],[99,32,99,34],[100,35,100,37],[99,18,99,20],[100,21,100,23],[100,8,100,20],[92,0,101,7],[99,8,99,17],[99,21,99,31],[100,24,100,34],[101,8,101,37],[103,36,111,37],[103,29,111,29],[111,30,111,35],[103,22,111,22],[111,23,111,28],[103,15,111,15],[111,16,111,21],[107,9,107,14],[108,9,108,14],[109,9,109,14],[110,9,110,14],[104,16,104,21],[105,16,105,21],[106,16,106,21],[107,16,107,21],[108,16,108,21],[109,16,109,21],[110,16,110,21],[114,0,114,37],[103,30,103,35],[104,30,104,35],[105,30,105,35],[106,30,106,35],[107,30,107,35],[108,30,108,35],[109,30,109,35],[110,30,110,35],[104,9,104,14],[105,9,105,14],[106,9,106,14],[103,16,103,21],[103,23,103,28],[104,23,104,28],[105,23,105,28],[106,23,106,28],[107,23,107,28],[109,23,109,28],[110,23,110,28],[108,23,108,28],[109,0,109,7],[110,0,110,7],[103,9,103,14]]}
["Subsidy 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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Incremental Income from Rent/Operating Subsidies Based on Contract Rents "]
["The chart below estimates incremental income from rent subsidy contracts, such as Section 8, above and beyond either 1) maximum restricted rents or 2) proposed rents. Complete this part only if the Project will have a rent subsidy based on contract rents. "]
["Is subsidy payments over net rent based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4<>\"Proposed Rents\",1,0)","v":1}]
["Sponsor Notes"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name: ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name: "]
["Income Limit \n(% AMI)",null,null,null,"Rent Limit Calc. Formula",null,null,null,"Unit Size ",null,null,null,"Gross Monthly Contract Rent",null,null,"Subsidy Payment Over  Net Rent",null,null,"Units Subsidized",null,null,"Total Monthly Extra Income",null,null,null,null,"Gross Monthly Contract Rent",null,null,"Subsidy Payment Over  Net Rent",null,null,"Units Subsidized",null,null,"Total Monthly Extra Income"]
[]
[]
[]
[]
[{"$f":"IF('Rents '!$A$10=\"\",\"\",'Rents '!$A$10)","v":""},null,null,null,{"$f":"IF('Rents '!$E$10=\"\",\"\",'Rents '!$E$10)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$12>0,IF($AN$4=1,$M$12-'Rents '!$W$10,$M$12-'Rents '!$AA$10),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S12>0,+P12*S12,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$12>0,IF($AN$4=1,$AA$12-'Rents '!$W$10,$AA$12-'Rents '!$AA$10),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG12>0,+AD12*AG12,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$10","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$13>0,IF($AN$4=1,$M$13-'Rents '!$W$11,$M$13-'Rents '!$AA$11),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S13>0,+P13*S13,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$13>0,IF($AN$4=1,$AA$13-'Rents '!$W$11,$AA$13-'Rents '!$AA$11),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$11","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$14>0,IF($AN$4=1,$M$14-'Rents '!$W$12,$M$14-'Rents '!$AA$12),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$14>0,IF($AN$4=1,$AA$14-'Rents '!$W$12,$AA$14-'Rents '!$AA$12),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$12","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$15>0,IF($AN$4=1,$M$15-'Rents '!$W$13,$M$15-'Rents '!$AA$13),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$15>0,IF($AN$4=1,$AA$15-'Rents '!$W$13,$AA$15-'Rents '!$AA$13),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG15>0,+AD15*AG15,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$13","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$16>0,IF($AN$4=1,$M$16-'Rents '!$W$14,$M$16-'Rents '!$AA$14),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$16>0,IF($AN$4=1,$AA$16-'Rents '!$W$14,$AA$16-'Rents '!$AA$14),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$14","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$17>0,IF($AN$4=1,$M$17-'Rents '!$W$15,$M$17-'Rents '!$AA$15),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$17>0,IF($AN$4=1,$AA$17-'Rents '!$W$15,$AA$17-'Rents '!$AA$15),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$15","v":0}]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$18>0,IF($AN$4=1,$M$18-'Rents '!$W$16,$M$18-'Rents '!$AA$16),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$18>0,IF($AN$4=1,$AA$18-'Rents '!$W$16,$AA$18-'Rents '!$AA$16),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$16","v":0}]
[]
[{"$f":"IF('Rents '!$A$19=\"\",\"\",'Rents '!$A$19)","v":""},null,null,null,{"$f":"IF('Rents '!$E$19=\"\",\"\",'Rents '!$E$19)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$20>0,IF($AN$4=1,$M$20-'Rents '!$W$19,$M$20-'Rents '!$AA$19),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S20>0,+P20*S20,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$20>0,IF($AN$4=1,$AA$20-'Rents '!$W$19,$AA$20-'Rents '!$AA$19),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG20>0,+AD20*AG20,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$19","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$21>0,IF($AN$4=1,$M$21-'Rents '!$W$20,$M$21-'Rents '!$AA$20),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$21>0,IF($AN$4=1,$AA$21-'Rents '!$W$20,$AA$21-'Rents '!$AA$20),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$20","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$22>0,IF($AN$4=1,$M$22-'Rents '!$W$21,$M$22-'Rents '!$AA$21),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$22>0,IF($AN$4=1,$AA$22-'Rents '!$W$21,$AA$22-'Rents '!$AA$21),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$21","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$23>0,IF($AN$4=1,$M$23-'Rents '!$W$22,$M$23-'Rents '!$AA$22),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$23>0,IF($AN$4=1,$AA$23-'Rents '!$W$22,$AA$23-'Rents '!$AA$22),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$22","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$24>0,IF($AN$4=1,$M$24-'Rents '!$W$23,$M$24-'Rents '!$AA$23),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$24>0,IF($AN$4=1,$AA$24-'Rents '!$W$23,$AA$24-'Rents '!$AA$23),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$23","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$25>0,IF($AN$4=1,$M$25-'Rents '!$W$24,$M$25-'Rents '!$AA$24),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$25>0,IF($AN$4=1,$AA$25-'Rents '!$W$24,$AA$25-'Rents '!$AA$24),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$24","v":0}]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$26>0,IF($AN$4=1,$M$26-'Rents '!$W$25,$M$26-'Rents '!$AA$25),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$26>0,IF($AN$4=1,$AA$26-'Rents '!$W$25,$AA$26-'Rents '!$AA$25),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$25","v":0}]
[]
[{"$f":"IF('Rents '!$A$28=\"\",\"\",'Rents '!$A$28)","v":""},null,null,null,{"$f":"IF('Rents '!$E$28=\"\",\"\",'Rents '!$E$28)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$28>0,IF($AN$4=1,$M$28-'Rents '!$W$28,$M$28-'Rents '!$AA$28),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S28>0,+P28*S28,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$28>0,IF($AN$4=1,$AA$28-'Rents '!$W$28,$AA$28-'Rents '!$AA$28),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG28>0,+AD28*AG28,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$28","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$29>0,IF($AN$4=1,$M$29-'Rents '!$W$29,$M$29-'Rents '!$AA$29),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$29>0,IF($AN$4=1,$AA$29-'Rents '!$W$29,$AA$29-'Rents '!$AA$29),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$29","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$30>0,IF($AN$4=1,$M$30-'Rents '!$W$30,$M$30-'Rents '!$AA$30),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$30>0,IF($AN$4=1,$AA$30-'Rents '!$W$30,$AA$30-'Rents '!$AA$30),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$30","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$31>0,IF($AN$4=1,$M$31-'Rents '!$W$31,$M$31-'Rents '!$AA$31),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$31>0,IF($AN$4=1,$AA$31-'Rents '!$W$31,$AA$31-'Rents '!$AA$31),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$31","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$32>0,IF($AN$4=1,$M$32-'Rents '!$W$32,$M$32-'Rents '!$AA$32),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$32>0,IF($AN$4=1,$AA$32-'Rents '!$W$32,$AA$32-'Rents '!$AA$32),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$32","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$33>0,IF($AN$4=1,$M$33-'Rents '!$W$33,$M$33-'Rents '!$AA$33),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$33>0,IF($AN$4=1,$AA$33-'Rents '!$W$33,$AA$33-'Rents '!$AA$33),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$33","v":0}]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$34>0,IF($AN$4=1,$M$34-'Rents '!$W$34,$M$34-'Rents '!$AA$34),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$34>0,IF($AN$4=1,$AA$34-'Rents '!$W$34,$AA$34-'Rents '!$AA$34),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$34","v":0}]
[]
[{"$f":"IF('Rents '!$A$37=\"\",\"\",'Rents '!$A$37)","v":""},null,null,null,{"$f":"IF('Rents '!$E$37=\"\",\"\",'Rents '!$E$37)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$36>0,IF($AN$4=1,$M$36-'Rents '!$W$37,$M$36-'Rents '!$AA$37),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S36>0,+P36*S36,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$36>0,IF($AN$4=1,$AA$36-'Rents '!$W$37,$AA$36-'Rents '!$AA$37),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG36>0,+AD36*AG36,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$37","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$37>0,IF($AN$4=1,$M$37-'Rents '!$W$38,$M$37-'Rents '!$AA$38),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$37>0,IF($AN$4=1,$AA$37-'Rents '!$W$38,$AA$37-'Rents '!$AA$38),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$38","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$38>0,IF($AN$4=1,$M$38-'Rents '!$W$39,$M$38-'Rents '!$AA$39),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$38>0,IF($AN$4=1,$AA$38-'Rents '!$W$39,$AA$38-'Rents '!$AA$39),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$39","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$39>0,IF($AN$4=1,$M$39-'Rents '!$W$40,$M$39-'Rents '!$AA$40),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$39>0,IF($AN$4=1,$AA$39-'Rents '!$W$40,$AA$39-'Rents '!$AA$40),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$40","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$40>0,IF($AN$4=1,$M$40-'Rents '!$W$41,$M$40-'Rents '!$AA$41),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$40>0,IF($AN$4=1,$AA$40-'Rents '!$W$41,$AA$40-'Rents '!$AA$41),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$41","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$41>0,IF($AN$4=1,$M$41-'Rents '!$W$42,$M$41-'Rents '!$AA$42),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$41>0,IF($AN$4=1,$AA$41-'Rents '!$W$42,$AA$41-'Rents '!$AA$42),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$42","v":0}]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$42>0,IF($AN$4=1,$M$42-'Rents '!$W$43,$M$42-'Rents '!$AA$43),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$42>0,IF($AN$4=1,$AA$42-'Rents '!$W$43,$AA$42-'Rents '!$AA$43),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$43","v":0}]
[]
[{"$f":"IF('Rents '!$A$46=\"\",\"\",'Rents '!$A$46)","v":""},null,null,null,{"$f":"IF('Rents '!$E$46=\"\",\"\",'Rents '!$E$46)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$44>0,IF($AN$4=1,$M$44-'Rents '!$W$46,$M$44-'Rents '!$AA$46),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S44>0,+P44*S44,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$44>0,IF($AN$4=1,$AA$44-'Rents '!$W$46,$AA$44-'Rents '!$AA$46),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG44>0,+AD44*AG44,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$46","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$45>0,IF($AN$4=1,$M$45-'Rents '!$W$47,$M$45-'Rents '!$AA$47),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$45>0,IF($AN$4=1,$AA$45-'Rents '!$W$47,$AA$45-'Rents '!$AA$47),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$47","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$46>0,IF($AN$4=1,$M$46-'Rents '!$W$48,$M$46-'Rents '!$AA$48),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$46>0,IF($AN$4=1,$AA$46-'Rents '!$W$48,$AA$46-'Rents '!$AA$48),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$48","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$47>0,IF($AN$4=1,$M$47-'Rents '!$W$49,$M$47-'Rents '!$AA$49),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$47>0,IF($AN$4=1,$AA$47-'Rents '!$W$49,$AA$47-'Rents '!$AA$49),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$49","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$48>0,IF($AN$4=1,$M$48-'Rents '!$W$50,$M$48-'Rents '!$AA$50),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$48>0,IF($AN$4=1,$AA$48-'Rents '!$W$50,$AA$48-'Rents '!$AA$50),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$50","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$49>0,IF($AN$4=1,$M$49-'Rents '!$W$51,$M$49-'Rents '!$AA$51),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$49>0,IF($AN$4=1,$AA$49-'Rents '!$W$51,$AA$49-'Rents '!$AA$51),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$51","v":0}]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$50>0,IF($AN$4=1,$M$50-'Rents '!$W$52,$M$50-'Rents '!$AA$52),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$50>0,IF($AN$4=1,$AA$50-'Rents '!$W$52,$AA$50-'Rents '!$AA$52),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$52","v":0}]
[]
[{"$f":"IF('Rents '!$A$55=\"\",\"\",'Rents '!$A$55)","v":""},null,null,null,{"$f":"IF('Rents '!$E$55=\"\",\"\",'Rents '!$E$55)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$52>0,IF($AN$4=1,$M$52-'Rents '!$W$55,$M$52-'Rents '!$AA$55),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S52>0,+P52*S52,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$52>0,IF($AN$4=1,$AA$52-'Rents '!$W$55,$AA$52-'Rents '!$AA$55),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG52>0,+AD52*AG52,\" \")","v":" "}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$53>0,IF($AN$4=1,$M$53-'Rents '!$W$56,$M$53-'Rents '!$AA$56),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$53>0,IF($AN$4=1,$AA$53-'Rents '!$W$56,$AA$53-'Rents '!$AA$56),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$54>0,IF($AN$4=1,$M$54-'Rents '!$W$57,$M$54-'Rents '!$AA$57),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$54>0,IF($AN$4=1,$AA$54-'Rents '!$W$57,$AA$54-'Rents '!$AA$57),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$55>0,IF($AN$4=1,$M$55-'Rents '!$W$58,$M$55-'Rents '!$AA$58),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$55>0,IF($AN$4=1,$AA$55-'Rents '!$W$58,$AA$55-'Rents '!$AA$58),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$56>0,IF($AN$4=1,$M$56-'Rents '!$W$59,$M$56-'Rents '!$AA$59),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$56>0,IF($AN$4=1,$AA$56-'Rents '!$W$59,$AA$56-'Rents '!$AA$59),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$57>0,IF($AN$4=1,$M$57-'Rents '!$W$60,$M$57-'Rents '!$AA$60),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$57>0,IF($AN$4=1,$AA$57-'Rents '!$W$60,$AA$57-'Rents '!$AA$60),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$58>0,IF($AN$4=1,$M$58-'Rents '!$W$61,$M$58-'Rents '!$AA$61),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$58>0,IF($AN$4=1,$AA$58-'Rents '!$W$61,$AA$58-'Rents '!$AA$61),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$55","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$56","v":0}]
[{"$f":"IF('Rents '!$A$64=\"\",\"\",'Rents '!$A$64)","v":""},null,null,null,{"$f":"IF('Rents '!$E$64=\"\",\"\",'Rents '!$E$64)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$60>0,IF($AN$4=1,$M$60-'Rents '!$W$64,$M$60-'Rents '!$AA$64),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S60>0,+P60*S60,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$60>0,IF($AN$4=1,$AA$60-'Rents '!$W$64,$AA$60-'Rents '!$AA$64),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG60>0,+AD60*AG60,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$57","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$61>0,IF($AN$4=1,$M$61-'Rents '!$W$65,$M$61-'Rents '!$AA$65),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$61>0,IF($AN$4=1,$AA$61-'Rents '!$W$65,$AA$61-'Rents '!$AA$65),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$58","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$62>0,IF($AN$4=1,$M$62-'Rents '!$W$66,$M$62-'Rents '!$AA$66),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$62>0,IF($AN$4=1,$AA$62-'Rents '!$W$66,$AA$62-'Rents '!$AA$66),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$59","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$63>0,IF($AN$4=1,$M$63-'Rents '!$W$67,$M$63-'Rents '!$AA$67),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$63>0,IF($AN$4=1,$AA$63-'Rents '!$W$67,$AA$63-'Rents '!$AA$67),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$60","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$64>0,IF($AN$4=1,$M$64-'Rents '!$W$68,$M$64-'Rents '!$AA$68),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$64>0,IF($AN$4=1,$AA$64-'Rents '!$W$68,$AA$64-'Rents '!$AA$68),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$61","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$65>0,IF($AN$4=1,$M$65-'Rents '!$W$69,$M$65-'Rents '!$AA$69),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$65>0,IF($AN$4=1,$AA$65-'Rents '!$W$69,$AA$65-'Rents '!$AA$69),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$66>0,IF($AN$4=1,$M$66-'Rents '!$W$70,$M$66-'Rents '!$AA$70),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$66>0,IF($AN$4=1,$AA$66-'Rents '!$W$70,$AA$66-'Rents '!$AA$70),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$64","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$65","v":0}]
[{"$f":"IF('Rents '!$A$73=\"\",\"\",'Rents '!$A$73)","v":""},null,null,null,{"$f":"IF('Rents '!$E$73=\"\",\"\",'Rents '!$E$73)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$68>0,IF($AN$4=1,$M$68-'Rents '!$W$73,$M$68-'Rents '!$AA$73),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S68>0,+P68*S68,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$68>0,IF($AN$4=1,$AA$68-'Rents '!$W$73,$AA$68-'Rents '!$AA$73),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG68>0,+AD68*AG68,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$66","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$69>0,IF($AN$4=1,$M$69-'Rents '!$W$74,$M$69-'Rents '!$AA$74),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$69>0,IF($AN$4=1,$AA$69-'Rents '!$W$74,$AA$69-'Rents '!$AA$74),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$67","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$70>0,IF($AN$4=1,$M$70-'Rents '!$W$75,$M$70-'Rents '!$AA$75),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$70>0,IF($AN$4=1,$AA$70-'Rents '!$W$75,$AA$70-'Rents '!$AA$75),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$68","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$71>0,IF($AN$4=1,$M$71-'Rents '!$W$76,$M$71-'Rents '!$AA$76),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$71>0,IF($AN$4=1,$AA$71-'Rents '!$W$76,$AA$71-'Rents '!$AA$76),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$69","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$72>0,IF($AN$4=1,$M$72-'Rents '!$W$77,$M$72-'Rents '!$AA$77),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$72>0,IF($AN$4=1,$AA$72-'Rents '!$W$77,$AA$72-'Rents '!$AA$77),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$70","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$73>0,IF($AN$4=1,$M$73-'Rents '!$W$78,$M$73-'Rents '!$AA$78),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$73>0,IF($AN$4=1,$AA$73-'Rents '!$W$78,$AA$73-'Rents '!$AA$78),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$74>0,IF($AN$4=1,$M$74-'Rents '!$W$79,$M$74-'Rents '!$AA$79),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$74>0,IF($AN$4=1,$AA$74-'Rents '!$W$79,$AA$74-'Rents '!$AA$79),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$74","v":0}]
[{"$f":"IF('Rents '!$A$82=\"\",\"\",'Rents '!$A$82)","v":""},null,null,null,{"$f":"IF('Rents '!$E$82=\"\",\"\",'Rents '!$E$82)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$76>0,IF($AN$4=1,$M$76-'Rents '!$W$82,$M$76-'Rents '!$AA$82),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S76>0,+P76*S76,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$76>0,IF($AN$4=1,$AA$76-'Rents '!$W$82,$AA$76-'Rents '!$AA$82),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG76>0,+AD76*AG76,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$75","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$77>0,IF($AN$4=1,$M$77-'Rents '!$W$83,$M$77-'Rents '!$AA$83),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$77>0,IF($AN$4=1,$AA$77-'Rents '!$W$83,$AA$77-'Rents '!$AA$83),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$76","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$78>0,IF($AN$4=1,$M$78-'Rents '!$W$84,$M$78-'Rents '!$AA$84),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$78>0,IF($AN$4=1,$AA$78-'Rents '!$W$84,$AA$78-'Rents '!$AA$84),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$77","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$79>0,IF($AN$4=1,$M$79-'Rents '!$W$85,$M$79-'Rents '!$AA$85),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$79>0,IF($AN$4=1,$AA$79-'Rents '!$W$85,$AA$79-'Rents '!$AA$85),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$78","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$80>0,IF($AN$4=1,$M$80-'Rents '!$W$86,$M$80-'Rents '!$AA$86),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$80>0,IF($AN$4=1,$AA$80-'Rents '!$W$86,$AA$80-'Rents '!$AA$86),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$79","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$81>0,IF($AN$4=1,$M$81-'Rents '!$W$87,$M$81-'Rents '!$AA$87),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$81>0,IF($AN$4=1,$AA$81-'Rents '!$W$87,$AA$81-'Rents '!$AA$87),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$82>0,IF($AN$4=1,$M$82-'Rents '!$W$88,$M$82-'Rents '!$AA$88),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$82>0,IF($AN$4=1,$AA$82-'Rents '!$W$88,$AA$82-'Rents '!$AA$88),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$83","v":0}]
[{"$f":"IF('Rents '!$A$91=\"\",\"\",'Rents '!$A$91)","v":""},null,null,null,{"$f":"IF('Rents '!$E$91=\"\",\"\",'Rents '!$E$91)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$84>0,IF($AN$4=1,$M$84-'Rents '!$W$91,$M$84-'Rents '!$AA$91),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S84>0,+P84*S84,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$84>0,IF($AN$4=1,$AA$84-'Rents '!$W$91,$AA$84-'Rents '!$AA$91),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG84>0,+AD84*AG84,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$84","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$85>0,IF($AN$4=1,$M$85-'Rents '!$W$92,$M$85-'Rents '!$AA$92),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$85>0,IF($AN$4=1,$AA$85-'Rents '!$W$92,$AA$85-'Rents '!$AA$92),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$85","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$86>0,IF($AN$4=1,$M$86-'Rents '!$W$93,$M$86-'Rents '!$AA$93),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$86>0,IF($AN$4=1,$AA$86-'Rents '!$W$93,$AA$86-'Rents '!$AA$93),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$86","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$87>0,IF($AN$4=1,$M$87-'Rents '!$W$94,$M$87-'Rents '!$AA$94),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$87>0,IF($AN$4=1,$AA$87-'Rents '!$W$94,$AA$87-'Rents '!$AA$94),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$87","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$88>0,IF($AN$4=1,$M$88-'Rents '!$W$95,$M$88-'Rents '!$AA$95),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$88>0,IF($AN$4=1,$AA$88-'Rents '!$W$95,$AA$88-'Rents '!$AA$95),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$88","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$89>0,IF($AN$4=1,$M$89-'Rents '!$W$96,$M$89-'Rents '!$AA$96),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$89>0,IF($AN$4=1,$AA$89-'Rents '!$W$96,$AA$89-'Rents '!$AA$96),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$90>0,IF($AN$4=1,$M$90-'Rents '!$W$97,$M$90-'Rents '!$AA$97),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$90>0,IF($AN$4=1,$AA$90-'Rents '!$W$97,$AA$90-'Rents '!$AA$97),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$92","v":0}]
[{"$f":"IF('Rents '!$A$100=\"\",\"\",'Rents '!$A$100)","v":""},null,null,null,{"$f":"IF('Rents '!$E$100=\"\",\"\",'Rents '!$E$100)","v":""},null,null,null,"Beds",null,null,null,0,null,null,{"$f":"IF($S$92>0,IF($AN$4=1,$M$92-'Rents '!$W$100,$M$92-'Rents '!$AA$100),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(S92>0,+P92*S92,\" \")","v":" "},null,null,null,null,0,null,null,{"$f":"IF($AG$92>0,IF($AN$4=1,$AA$92-'Rents '!$W$100,$AA$92-'Rents '!$AA$100),\" \")","v":" "},null,null,0,null,null,{"$f":"IF(AG92>0,+AD92*AG92,\" \")","v":" "},null,null,null,{"$f":"'Rents '!$L$93","v":0}]
[null,null,null,null,null,null,null,null,"0 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$93>0,IF($AN$4=1,$M$93-'Rents '!$W$101,$M$93-'Rents '!$AA$101),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$93>0,IF($AN$4=1,$AA$93-'Rents '!$W$101,$AA$93-'Rents '!$AA$101),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$94","v":0}]
[null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$94>0,IF($AN$4=1,$M$94-'Rents '!$W$102,$M$94-'Rents '!$AA$102),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$94>0,IF($AN$4=1,$AA$94-'Rents '!$W$102,$AA$94-'Rents '!$AA$102),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$95","v":0}]
[null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$95>0,IF($AN$4=1,$M$95-'Rents '!$W$103,$M$95-'Rents '!$AA$103),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$95>0,IF($AN$4=1,$AA$95-'Rents '!$W$103,$AA$95-'Rents '!$AA$103),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$96","v":0}]
[null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$96>0,IF($AN$4=1,$M$96-'Rents '!$W$104,$M$96-'Rents '!$AA$104),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$96>0,IF($AN$4=1,$AA$96-'Rents '!$W$104,$AA$96-'Rents '!$AA$104),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$97","v":0}]
[null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$97>0,IF($AN$4=1,$M$97-'Rents '!$W$105,$M$97-'Rents '!$AA$105),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$97>0,IF($AN$4=1,$AA$97-'Rents '!$W$105,$AA$97-'Rents '!$AA$105),\" \")","v":" "},null,null,0,null,null," "]
[null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,0,null,null,{"$f":"IF($S$98>0,IF($AN$4=1,$M$98-'Rents '!$W$106,$M$98-'Rents '!$AA$106),\" \")","v":" "},null,null,0,null,null," ",null,null,null,null,0,null,null,{"$f":"IF($AG$98>0,IF($AN$4=1,$AA$98-'Rents '!$W$106,$AA$98-'Rents '!$AA$106),\" \")","v":" "},null,null,0,null,null," ",null,null,null,{"$f":"'Rents '!$L$100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$101","v":0}]
[null,null,null,null,null,null,null,null,"Total Units Subsidized",null,null,null,null,null,null,null,null,null,{"$f":"SUM($S$12:$U$98)","v":0},null,null,"Total Units Subsidized",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG12:AG98)","v":0},null,null,null,null,null,null,{"$f":"'Rents '!$L$102","v":0}]
[null,null,null,null,null,null,null,null,"Total Monthly Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V$12:$X$98)","v":0},null,null,"Total Monthly Subsidy",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AJ$12:$AL$98)","v":0},null,null,null,{"$f":"'Rents '!$L$103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$104","v":0}]
["Rent/Operating Subsidy Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$105","v":0}]
["Subsidy Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$106","v":0}]
["Subsidy Program Component:"]
["Subsidy Currently in Place?"]
["Date Application Submitted or to be Submitted:"]
["Date Award Expected:"]
["Contract Term (Years):"]
["Expected 1st Year Amount, if not based on contract rents:"]
["Basis for Subsequent Amounts, if not based on contract rents:"]
[]
[]
[]
["End of Document"]

{"sheet":"Operating Budget ","index":16,"n_rows":139,"n_cols":40,"rows_kept":139,"cut":false,"hidden":false,"merged":[[2,65,2,69],[21,0,21,37],[22,0,22,3],[23,0,23,3],[24,0,24,3],[25,0,25,3],[22,4,22,17],[23,4,23,17],[6,0,6,1],[7,0,7,1],[10,4,10,17],[11,4,11,17],[12,4,12,17],[13,4,13,17],[13,0,13,1],[3,2,3,3],[4,2,4,3],[5,2,5,3],[8,0,8,1],[10,0,10,1],[11,0,11,1],[8,2,8,3],[2,0,2,37],[3,4,3,17],[125,26,127,37],[93,26,93,37],[74,0,74,3],[75,0,75,3],[68,0,68,3],[69,0,69,3],[70,0,70,3],[71,0,71,3],[53,0,53,3],[54,0,54,3],[55,0,55,3],[56,0,56,3],[67,0,67,3],[76,0,76,3],[77,0,77,3],[85,0,85,3],[84,4,84,17],[99,0,99,3],[94,26,94,37],[95,26,95,37],[96,26,96,37],[97,26,97,37],[64,4,64,17],[57,0,57,3],[26,0,26,21],[120,26,120,37],[8,4,8,17],[9,4,9,17],[14,18,14,20],[5,4,5,17],[6,4,6,17],[7,4,7,17],[6,2,6,3],[7,2,7,3],[18,18,18,20],[19,18,19,20],[18,0,18,17],[19,0,19,17],[16,4,16,17],[17,4,17,17],[15,18,15,20],[16,18,16,20],[17,18,17,20],[16,0,16,1],[17,0,17,1],[15,2,15,3],[16,2,16,3],[9,0,9,1],[128,0,128,37],[109,0,109,3],[110,0,110,3],[111,0,111,3],[114,0,114,3],[93,0,93,3],[94,0,94,3],[95,0,95,3],[101,0,101,3],[124,0,124,3],[125,0,125,3],[124,4,124,17],[125,4,125,17],[126,0,126,3],[126,4,126,17],[127,0,127,3],[127,4,127,17],[97,0,97,3],[98,0,98,3],[105,26,105,37],[103,18,103,21],[104,18,104,21],[105,4,105,17],[103,26,103,37],[3,21,3,23],[4,21,4,23],[5,21,5,23],[9,21,9,23],[10,21,10,23],[11,21,11,23],[12,21,12,23],[13,21,13,23],[8,18,8,20],[9,18,9,20],[10,18,10,20],[11,18,11,20],[12,18,12,20],[14,0,14,17],[12,0,12,1],[9,2,9,3],[3,0,3,1],[4,0,4,1],[5,0,5,1],[4,18,4,20],[17,2,17,3],[15,0,15,1],[15,4,15,17],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[5,18,5,20],[6,18,6,20],[7,18,7,20],[4,4,4,17],[13,18,13,20],[3,18,3,20],[3,24,3,37],[4,24,4,37],[5,24,5,37],[6,24,6,37],[7,24,7,37],[8,24,8,37],[9,24,9,37],[10,24,10,37],[11,24,11,37],[26,22,26,24],[25,22,25,24],[22,25,22,37],[23,25,23,37],[24,25,24,37],[25,25,25,37],[26,25,26,37],[6,21,8,23],[24,4,24,17],[25,4,25,17],[22,22,22,24],[23,22,23,24],[24,22,24,24],[22,18,22,21],[23,18,23,21],[24,18,24,21],[25,18,25,21],[15,24,15,37],[16,24,16,37],[17,24,17,37],[12,24,12,37],[13,24,13,37],[14,24,14,37],[14,21,14,23],[28,0,28,37],[29,0,29,3],[30,0,30,3],[31,0,31,3],[32,0,32,3],[29,4,29,17],[30,4,30,17],[31,4,31,17],[32,4,32,17],[29,18,29,21],[30,18,30,21],[30,26,32,37],[33,26,35,37],[36,4,36,17],[36,18,36,21],[36,22,36,25],[29,26,29,37],[33,0,33,3],[34,0,34,3],[35,0,35,3],[33,4,33,17],[34,4,34,17],[35,4,35,17],[34,18,34,21],[35,18,35,21],[33,18,33,21],[31,18,31,21],[32,18,32,21],[29,22,29,25],[30,22,30,25],[31,22,31,25],[32,22,32,25],[33,22,35,25],[37,18,37,21],[37,22,37,25],[36,26,36,37],[37,26,37,37],[38,4,38,17],[38,18,38,21],[37,0,37,3],[38,0,38,3],[39,0,39,3],[37,4,37,17],[39,4,39,17],[36,0,36,3],[41,0,41,17],[38,26,38,37],[39,26,39,37],[40,26,40,37],[41,26,41,37],[39,18,39,21],[40,18,40,21],[41,18,41,21],[38,22,38,25],[39,22,39,25],[40,22,40,25],[41,22,41,25],[40,0,40,3],[40,4,40,17],[42,4,42,17],[43,4,43,17],[44,4,44,17],[45,4,45,17],[46,4,46,17],[47,4,47,17],[48,4,48,17],[42,0,42,3],[43,0,43,3],[44,0,44,3],[45,0,45,3],[46,0,46,3],[42,26,42,37],[43,26,43,37],[44,26,44,37],[45,26,45,37],[46,26,46,37],[42,18,42,21],[43,18,43,21],[44,18,44,21],[45,18,45,21],[46,18,46,21],[42,22,46,25],[51,18,51,21],[51,22,51,25],[51,26,51,37],[52,4,52,37],[49,0,49,17],[47,26,47,37],[48,26,48,37],[49,26,49,37],[51,0,51,3],[47,18,47,21],[48,18,48,21],[49,18,49,21],[47,22,47,25],[48,22,48,25],[49,22,49,25],[47,0,47,3],[48,0,48,3],[65,0,65,3],[53,4,53,17],[58,0,58,3],[59,0,59,3],[60,0,60,3],[61,0,61,3],[52,0,52,3],[51,4,51,17],[54,4,54,17],[55,4,55,17],[56,4,56,17],[57,4,57,17],[58,4,58,17],[59,4,59,17],[60,4,60,17],[61,4,61,17],[53,22,53,25],[54,22,54,25],[62,4,62,17],[56,22,56,25],[57,22,57,25],[65,4,65,17],[66,0,66,3],[66,4,66,17],[53,18,53,21],[54,18,54,21],[55,18,55,21],[56,18,56,21],[57,18,57,21],[58,18,58,21],[59,18,59,21],[60,18,60,21],[61,18,61,21],[62,18,62,21],[63,18,63,21],[64,18,64,21],[65,18,65,21],[62,0,62,3],[63,0,63,3],[64,0,64,3],[53,26,53,37],[54,26,54,37],[55,26,55,37],[56,26,56,37],[57,26,57,37],[58,26,58,37],[59,26,59,37],[60,26,60,37],[61,26,61,37],[55,22,55,25],[68,4,68,17],[69,4,69,17],[70,4,70,17],[71,4,71,17],[72,4,72,17],[66,18,66,21],[66,22,66,25],[66,26,66,37],[67,4,67,17],[63,4,63,17],[63,22,63,25],[64,22,64,25],[65,22,65,25],[62,26,62,37],[63,26,63,37],[64,26,64,37],[65,26,65,37],[58,22,58,25],[59,22,59,25],[60,22,60,25],[61,22,61,25],[62,22,62,25],[75,26,75,37],[76,26,76,37],[77,26,77,37],[73,0,73,3],[73,4,73,17],[73,18,73,21],[73,22,73,25],[68,26,68,37],[69,26,69,37],[70,26,70,37],[71,26,71,37],[72,26,72,37],[73,26,73,37],[68,22,68,25],[69,22,69,25],[70,22,70,25],[71,22,71,25],[72,22,72,25],[68,18,68,21],[69,18,69,21],[70,18,70,21],[71,18,71,21],[72,18,72,21],[72,0,72,3],[75,18,75,21],[76,18,76,21],[77,18,77,21],[75,22,75,25],[76,22,76,25],[77,22,77,25],[82,0,82,3],[83,0,83,3],[84,0,84,3],[83,18,83,21],[84,18,84,21],[78,0,78,3],[79,0,79,3],[80,0,80,3],[81,0,81,3],[75,4,75,17],[76,4,76,17],[77,4,77,17],[78,4,78,17],[79,4,79,17],[80,4,80,17],[81,4,81,17],[82,4,82,17],[83,4,83,17],[85,4,85,17],[85,18,85,21],[86,18,86,21],[86,22,86,25],[85,22,85,25],[83,22,83,25],[84,22,84,25],[78,18,78,21],[79,18,79,21],[80,18,80,21],[81,18,81,21],[82,18,82,21],[79,26,79,37],[80,26,80,37],[81,26,81,37],[82,26,82,37],[78,22,78,25],[79,22,79,25],[80,22,80,25],[81,22,81,25],[82,22,82,25],[88,0,88,3],[89,0,89,3],[90,0,90,3],[91,0,91,3],[92,0,92,3],[87,0,87,3],[67,26,67,37],[74,4,74,17],[74,26,74,37],[87,26,87,37],[67,18,67,21],[67,22,67,25],[74,18,74,21],[74,22,74,25],[87,4,87,17],[87,18,87,21],[87,22,87,25],[83,26,83,37],[84,26,84,37],[85,26,85,37],[86,0,86,3],[86,4,86,17],[86,26,86,37],[78,26,78,37],[94,4,94,17],[95,4,95,17],[88,18,88,21],[89,18,89,21],[90,18,90,21],[91,18,91,21],[92,18,92,21],[93,18,93,21],[94,18,94,21],[95,18,95,21],[88,4,88,17],[89,4,89,17],[90,4,90,17],[91,4,91,17],[92,4,92,17],[100,0,100,3],[99,22,99,25],[100,22,100,25],[107,26,107,37],[107,0,107,3],[107,4,107,17],[88,26,88,37],[89,26,89,37],[90,26,90,37],[91,26,91,37],[92,26,92,37],[96,18,96,21],[96,0,96,3],[96,4,96,17],[88,22,88,25],[89,22,89,25],[90,22,90,25],[91,22,91,25],[92,22,92,25],[93,22,93,25],[94,22,94,25],[95,22,95,25],[96,22,96,25],[93,4,93,17],[97,4,97,17],[97,18,97,21],[97,22,97,25],[98,4,98,17],[99,4,99,17],[100,4,100,17],[101,4,101,17],[102,4,102,17],[103,4,103,17],[98,18,98,21],[98,22,98,25],[99,18,99,21],[100,18,100,21],[101,18,101,21],[102,18,102,21],[108,22,108,25],[102,0,102,3],[103,0,103,3],[104,0,104,3],[104,4,104,17],[113,18,113,21],[113,22,113,25],[98,26,98,37],[99,26,99,37],[100,26,100,37],[101,26,101,37],[102,26,102,37],[101,22,101,25],[102,22,102,25],[103,22,103,25],[111,18,111,21],[107,18,107,21],[107,22,107,25],[108,18,108,21],[104,26,104,37],[105,0,105,3],[105,18,105,21],[105,22,105,25],[104,22,104,25],[114,18,114,21],[115,18,115,21],[108,26,108,37],[109,26,109,37],[110,26,110,37],[111,26,111,37],[113,0,113,3],[113,4,113,17],[113,26,113,37],[112,26,112,37],[109,22,109,25],[110,22,110,25],[111,22,111,25],[112,0,112,3],[112,4,112,17],[112,18,112,21],[112,22,112,25],[109,4,109,17],[110,4,110,17],[111,4,111,17],[109,18,109,21],[110,18,110,21],[108,0,108,3],[108,4,108,17],[118,0,118,3],[119,0,119,3],[121,0,121,3],[122,0,122,3],[123,0,123,3],[117,26,117,37],[114,26,114,37],[116,0,116,3],[116,4,116,17],[117,0,117,3],[117,4,117,17],[115,26,116,37],[117,18,117,21],[117,22,117,25],[116,18,116,21],[114,22,114,25],[115,22,115,25],[116,22,116,25],[115,0,115,3],[114,4,114,17],[115,4,115,17],[123,22,123,25],[120,0,120,3],[120,4,120,17],[124,22,124,25],[125,22,125,25],[118,18,118,21],[119,18,119,21],[121,18,121,21],[122,18,122,21],[123,18,123,21],[118,4,118,17],[119,4,119,17],[121,4,121,17],[122,4,122,17],[123,4,123,17],[120,18,120,21],[120,22,120,25],[121,22,121,25],[122,22,122,25],[138,0,138,37],[131,0,131,17],[132,26,132,37],[133,26,133,37],[134,26,134,37],[131,26,131,37],[132,18,132,21],[133,18,133,21],[134,18,134,21],[132,0,132,17],[133,0,133,17],[134,0,134,17],[131,18,131,21],[131,22,131,25],[132,22,132,25],[133,22,133,25],[134,22,134,25],[135,30,135,35],[135,36,135,37],[135,0,135,2],[135,3,135,11],[135,12,135,29],[0,0,1,34],[0,35,1,37],[15,21,19,23],[18,24,19,37],[20,6,20,37],[129,0,129,3],[129,4,129,17],[129,18,129,21],[129,22,129,25],[129,26,129,37],[124,26,124,37],[126,18,126,21],[126,22,126,25],[127,18,127,21],[127,22,127,25],[118,26,118,37],[119,26,119,37],[121,26,121,37],[122,26,122,37],[123,26,123,37],[124,18,124,21],[125,18,125,21],[118,22,118,25],[119,22,119,25]]}
["Annual Income And Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
[]
["EMPLOYEE INFORMATION"]
["No.",null,"FTE",null,"Employee Job Title",null,null,null,null,null,null,null,null,null,null,null,null,null,"Salary / Wages",null,null,"Value of Free Rent",null,null,"Comments"]
[null,null,null,null,"On-Site Manager(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"On-Site Assistant Manager(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"Supportive Services Staff Supervisor(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Supportive Services Coordinator, On-Site",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Other Supportive Services Staff (inc. Case Manager)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"On-Site Maintenance Employee(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"On-Site Leasing Agent/Administrative Employee(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"On-Site Security Employee(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,null,null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["Total Salaries and Value of Free Rent Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S5:U14)","v":0},null,null,{"$f":"SUM(V5:X14)","v":0}]
[null,null,6711,null,"Payroll Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6722,null,"Workers Compensation",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6723,null,"Employee Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Employee(s) Payroll Taxes, Workers Comp. & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S16:U18)","v":0}]
["Total Employee(s) Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S19+S15","v":0}]
[]
["EMPLOYEE UNITS"]
["Income Limit",null,null,null,"Job Title(s) of Employee(s) Living On-Site",null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Type\n(No. of bdrms.)",null,null,null,"Square Footage",null,null,"Comments",null,null,null,null,null,null,null,null,null,null,null,null,"Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"On-Site Manager(s)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,"On-Site Maintenance Employee(s)"]
["Total Square Footage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W24:Y26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","On-Site Security Employee(s)"]
["ANNUAL OPERATING BUDGET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Services Coordinator"]
[" Acct. No.",null,null,null,"Revenue - Income",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
["5120/5140",null,null,null,"Rent Revenue - Gross Potential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Overview'!$AI$255","v":0}]
[null,null,null,null,"Restricted Unit Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!$K$4","v":0}]
[null,null,null,null,"Unrestricted Unit Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!$K$5","v":0}]
[5121,null,null,null,"Tenant Assistance Payments"]
[null,null,null,null,{"$f":"IF(Subsidies!$S$6>0,Subsidies!$S$6,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Subsidies!$V$101*12","v":0}]
[null,null,null,null,{"$f":"IF(Subsidies!$AG$6>0,Subsidies!$AG$6,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Subsidies!$AJ$101*12","v":0}]
[null,null,null,null,"Operating Subsidies",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Other: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[5910,null,null,null,"Laundry and Vending Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Overview'!$J$247","v":0}]
[5170,null,null,null,"Garage and Parking Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Project Overview'!$J$251","v":0},null,null,null,{"$f":"+'Project Overview'!$J$255","v":0}]
[5990,null,null,null,"Miscellaneous Rent Revenue ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["Gross Potential Income (GPI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S31:V41)","v":0},null,null,null,{"$f":"SUM(W31:Z41)","v":0}]
[null,null,null,null,"Vacancy Rate:  Restricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,"Vacancy Rate:  Unrestricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,"Vacancy Rate:  Tenant Assistance Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":"\"Vacancy Rate:  \" & $E$38","v":"Vacancy Rate:  Other: (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,"Vacancy Rate:  Commercial Income ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
["5220/5240",null,null,null,"Vacancy Loss(es)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S32*S43)+(S33*S44)+((S35+S36)*S45)+(S38*S46)+((S39+S40+S41)*S47)","v":0},null,null,null,{"$f":"+W42*W48","v":0}]
["Effective Gross Income (EGI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S42-S49","v":0},null,null,null,{"$f":"+W42-W49","v":0}]
[]
[" Acct. No.",null,null,null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
[" ",null,null,null,"Administrative Expenses: 6200/6300"]
[6203,null,null,null,"Conventions and Meetings",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6210,null,null,null,"Advertising and Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6250,null,null,null,"Other Renting Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6310,null,null,null,"Office/Administrative Salaries -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S11","v":0},null,null,null,0]
[6311,null,null,null,"Office Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6312,null,null,null,"Office or Model Apartment Rent",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6320,null,null,null,"Management Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6330,null,null,null,"Site/Resident Manager(s) Salaries -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S5+S6","v":0},null,null,null,0]
[6331,null,null,null,"Administrative Free Rent Unit  -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AN$19=1,+$V$5+$V$6+$V$11,0)","v":0},null,null,null,0]
[6340,null,null,null,"Legal Expense -- Project",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6350,null,null,null,"Audit Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6351,null,null,null,"Bookkeeping Fees/Accounting Services",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6390,null,null,null,"Miscellaneous Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["6263T",null,null,null," Total Administrative Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S54:V66)","v":0},null,null,null,{"$f":"SUM(W54:Z66)","v":0}]
[null,null,null,null,"Utilities Expenses: 6400",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
[6450,null,null,null,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6451,null,null,null,"Water",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6452,null,null,null,"Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6453,null,null,null,"Sewer",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,"Other Utilities: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["6400T",null,null,null,"Total Utilities Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S69:V73)","v":0},null,null,null,{"$f":"SUM(W69:Z73)","v":0}]
[null,null,null,null,"Operating and Maintenance Expenses: 6500",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
[6510,null,null,null,"Payroll -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10+S12+S13+S14","v":0},null,null,null,0]
[6515,null,null,null,"Supplies ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6520,null,null,null,"Contracts",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6521,null,null,null,"Operating & Maintenance Free Rent Unit -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AN$19=1,+$V$10+$V$13+$V$14,0)","v":0},null,null,null,0]
[6525,null,null,null,"Garbage and Trash Removal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6530,null,null,null,"Security Contract",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6531,null,null,null,"Security Free Rent Unit -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AN$19=1,+$V$12,0)","v":0},null,null,null,0]
[6546,null,null,null,"Heating/Cooling Repairs and Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6548,null,null,null,"Snow Removal",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6570,null,null,null,"Vehicle & Maintenance Equipment Operation/Reports",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6590,null,null,null,"Miscellaneous Operating and Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["6500T",null,null,null,"Total Operating and Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S76:V86)","v":0},null,null,null,{"$f":"SUM(W76:Z86)","v":0}]
[null,null,null,null,"Taxes and Insurance: 6700",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
[6710,null,null,null,"Real Estate Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6711,null,null,null,"Payroll Taxes (Project's Share) -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S16","v":0},null,null,null,0]
[6720,null,null,null,"Property and Liability Insurance (Hazard)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6729,null,null,null,"Other Insurance (e.g. Earthquake)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6721,null,null,null,"Fidelity Bond Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6722,null,null,null,"Worker's Compensation -- from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S17","v":0},null,null,null,0]
[6723,null,null,null,"Health Insurance/Other Employee Benefits--from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S18","v":0},null,null,null,0]
[6790,null,null,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["6700T",null,null,null,"Total Taxes and Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S89:V96)","v":0},null,null,null,{"$f":"SUM(W89:Z96)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max allowed"]
[null,null,null,null,"Supportive Services Costs: 6900",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S100+S101)*0.1","v":0}]
[6990,null,null,null,"Staff Supervisor(s) Salaries - from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S7","v":0},null,null,null,0]
[6990,null,null,null,"Services Coordinator Salaries, On-Site - from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S8","v":0},null,null,null,0]
[6990,null,null,null,"Other Supportive Services Staff Salaries - from above",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S99:V104)*0.15","v":0}]
[6990,null,null,null,"Supportive Services Admin Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6990,null,null,null,"Other Supportive Services Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6990,null,null,null,"Other Supportive Services Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'S2 - Supportive Services Costs'!AH11","v":0}]
["6900T",null,null,null,"Total Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S99:V104)","v":0},null,null,null,{"$f":"SUM(W99:Z104)","v":0}]
[null,null,null,null,"Total Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S67+S74+S87+S97+S105","v":0},null,null,null,{"$f":"+W67+W74+W87+W97+W105","v":0}]
[]
[null,null,null,null,"Funded Reserves: 7200",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
[7210,null,null,null,"Required Replacement Reserve Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[7220,null,null,null,"Other Reserves: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[7230,null,null,null,"Other Reserves: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[7240,null,null,null,"Other Reserves: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,"Total Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S109:V112)","v":0},null,null,null,{"$f":"SUM(W109:Z112)","v":0}]
[null,null,null,null,"Ground Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
[null,null,null,null,"Ground Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[null,null,null,null,"Total Ground Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S115:S115)","v":0},null,null,null,{"$f":"SUM(W115:W115)","v":0}]
[null,null,null,null,"Net Operating Income",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S50-S106-S113-S116","v":0},null,null,null,{"$f":"+W50-W106-W113-W116","v":0}]
[null,null,null,null,"Financial Expenses: 6800",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential ",null,null,null,"Commercial ",null,null,null,"Comments"]
[6820,null,null,null,"1st Mortgage Debt Service (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6830,null,null,null,"2nd Mortgage Debt Service (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6830,null,null,null,"3rd Mortgage Debt Service (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6840,null,null,null,"MHP .42% Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6890,null,null,null,"Other HCD .42% (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6890,null,null,null,"Other HCD .42% (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6890,null,null,null,"Bond Issuer Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[6890,null,null,null,"Miscellaneous Financial Expenses: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
["6800T",null,null,null,"Total Financial Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S119:S126)","v":0},null,null,null,{"$f":"SUM(W119:W126)","v":0}]
[null,null,null,null,"Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S117-S127","v":0},null,null,null,{"$f":"+W117-W127","v":0}]
[]
[7190,null,null,null,"Asset Management/Similar Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[]
["Total Operating Expenses Per Unit ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per Year",null,null,null,"Per Month",null,null,null,"Comments"]
["Without any Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$106/('Rents '!$L$108+'Rents '!$AC$124)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+S133/12","v":{"$error":"#DIV/0!"}}]
["With the Value of Rent-Free Units Included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AN$19=1,+($V$15+$S$106)/('Rents '!$L$108+'Rents '!$AC$124),+$S$106/('Rents '!$L$108+'Rents '!$AC$124))","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+S134/12","v":{"$error":"#DIV/0!"}}]
["Without  RE Taxes, Social Services Coordinator or Social \n   Services/Social Programs and With the Value of Rent Fee Units \n   Included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AN$19=1,+(($V$15+$S$106)-($S$89+$S$105))/('Rents '!$L$108+'Rents '!$AC$124),(+$S$106-($S$89+$S$105))/('Rents '!$L$108+'Rents '!$AC$124))","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+S135/12","v":{"$error":"#DIV/0!"}}]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$85","v":"19. Op Exp Compare"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$85","v":"Submit at least 3 operating expense comparables for similar projects located in the same market area. Projects should be affordable housing projects similar in size, type, amenities and population to the proposed project. One comparable may be submitted for a 100% market rate project if unable to locate affordable housing comparables. The most recent two years audited statements for each comparable is preferred, if available. Additional information may be required."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
[]
[]
["End of Document"]

{"sheet":"Reserves Calculator","index":17,"n_rows":47,"n_cols":36,"rows_kept":47,"cut":false,"hidden":false,"merged":[[43,0,43,37],[44,0,44,37],[37,2,37,33],[37,34,37,37],[38,2,38,33],[38,34,38,37],[39,0,42,1],[39,2,39,37],[40,2,40,33],[40,34,40,37],[40,39,42,39],[41,2,41,33],[41,34,41,37],[42,2,42,33],[42,34,42,37],[33,2,33,33],[33,34,33,37],[34,2,34,33],[34,34,34,37],[36,2,36,33],[36,34,36,37],[35,2,35,33],[35,34,35,37],[17,38,25,39],[26,2,26,25],[26,26,26,29],[25,26,25,29],[24,2,24,25],[16,34,16,37],[16,26,16,29],[18,34,18,37],[16,2,16,25],[17,2,17,25],[18,2,18,25],[19,2,19,25],[20,2,20,25],[21,2,21,25],[22,2,22,25],[23,2,23,25],[20,26,20,29],[23,26,23,29],[31,0,31,37],[32,0,38,1],[23,34,23,37],[19,26,19,29],[19,30,19,33],[13,2,14,25],[13,26,14,29],[13,30,14,33],[13,34,14,37],[15,0,26,1],[15,2,15,37],[9,0,9,37],[16,30,16,33],[17,30,17,33],[18,30,18,33],[32,34,32,37],[24,26,24,29],[24,34,24,37],[10,0,12,1],[10,2,10,29],[10,30,10,33],[10,34,10,37],[11,2,11,13],[11,14,11,18],[11,19,12,25],[11,26,12,29],[11,30,12,33],[11,34,12,37],[12,2,12,13],[12,14,12,18],[13,0,14,1],[27,0,27,1],[27,2,27,29],[27,30,27,33],[27,34,27,37],[0,35,0,37],[0,0,0,34],[6,34,6,37],[7,1,7,33],[7,34,7,37],[8,0,8,37],[4,1,4,29],[4,30,4,33],[4,34,4,37],[5,1,5,23],[5,24,5,29],[5,30,5,33],[5,34,5,37],[6,1,6,33],[1,0,1,3],[1,4,1,24],[1,25,1,32],[2,0,2,37],[3,1,3,29],[3,30,3,33],[3,34,3,37],[1,33,1,37],[46,0,46,37],[28,0,28,37],[32,2,32,33],[25,2,25,25],[25,34,25,37],[17,34,17,37],[19,34,19,37],[17,26,17,29],[18,26,18,29],[26,34,26,37],[26,30,26,33],[21,26,21,29],[20,34,20,37],[21,34,21,37],[22,34,22,37],[24,30,24,33],[25,30,25,33],[20,30,20,33],[21,30,21,33],[22,30,22,33],[23,30,23,33],[22,26,22,29],[29,0,29,37],[30,0,30,4]]}
["HCD Reserve Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Project Name:",null,null,null,{"$f":"IF('Project Overview'!$L$9>0,'Project Overview'!$L$9,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"IF('Rents '!$AC$125=0,0,'Rents '!$AC$125)","v":0}]
["Replacement Reserve Calculator UMR §8309"]
["(a)","0.6% of new construction costs (structures excluding contractor profit, overhead, and general requirements and insurance):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget & S&U'!$K$45-'Dev Budget & S&U'!$K$36-'Dev Budget & S&U'!$K$37-'Dev Budget & S&U'!$K$38-'Dev Budget & S&U'!$K$40","v":0},null,null,null,{"$f":"AE4*0.006","v":0}]
["(b)","$500 per unit: (This is a placeholder for rehab projects and may be subject to higher amount)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,null,{"$f":"$AH$2*AE5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$2*AE6","v":0}]
[null,"Replacement Reserve amount = New construction: lesser of (a) and (b); Rehab: (b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Project Overview'!$Z$9=\"Acquisition & Rehabilitation\",'Project Overview'!$Z$9=\"Rehabilitation\"),$AI$5,MIN($AI$4:$AL$5))","v":0}]
[null,"HCD Required Replacement Reserve Amount - must be included in 'Operating' budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI7","v":0}]
[]
["Operating Reserve Calculator"]
[1,null,"Total Operating Expenses excluding On-Site Service Coordinator Salaries. \n               Operating Budget Cell S106 minus Operating Budget Cell S100:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,null,"(a) Total Operating Expenses:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$106","v":0},null,null,null,null,"Amount subject to reserve calculation: (a - b)",null,null,null,null,null,null,{"$f":"SUM($O$12-$O$13)","v":0},null,null,null,{"$f":"$AA$12/12*3","v":0},null,null,null,{"$f":"$AA$12/12*4","v":0}]
[null,null,"(b) Minus: On-Site Service Coordinator Salaries:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$100","v":0}]
[2,null,"Replacement Reserve amount from above: (Cell AI8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$8","v":0},null,null,null,{"$f":"$AA$14/12*3","v":0},null,null,null,{"$f":"$AA$14/12*4","v":0}]
[]
[3,null,"Debt Service (Including all HCD 0.42% Fees and Bond Issuer Fee)"]
[null,null,"Name of Lender\n               Operating Budget cells E119 to E126",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Debt\nService Amount",null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,null,{"$f":"IF('Operating Budget '!$E$119=\"\",\"\",'Operating Budget '!$E$119)","v":"1st Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$119","v":0},null,null,null,{"$f":"IFERROR(AA18/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AA18/12*4,0)","v":0}]
[null,null,{"$f":"IF('Operating Budget '!$E$120=\"\",\"\",'Operating Budget '!$E$120)","v":"2nd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$120","v":0},null,null,null,{"$f":"IFERROR(AA19/12*3,0)","v":0},null,null,null,0]
[null,null,{"$f":"IF('Operating Budget '!$E$121=\"\",\"\",'Operating Budget '!$E$121)","v":"3rd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$121","v":0},null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF('Operating Budget '!$E$122=\"\",\"\",'Operating Budget '!$E$122)","v":"MHP .42% Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$122","v":0},null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF('Operating Budget '!$E$123=\"\",\"\",'Operating Budget '!$E$123)","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$123","v":0},null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF('Operating Budget '!$E$124=\"\",\"\",'Operating Budget '!$E$124)","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$124","v":0},null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF('Operating Budget '!$E$125=\"\",\"\",'Operating Budget '!$E$125)","v":"Bond Issuer Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$125","v":0},null,null,null,0,null,null,null,0]
[null,null,{"$f":"IF('Operating Budget '!$E$126=\"\",\"\",'Operating Budget '!$E$126)","v":"Miscellaneous Financial Expenses: (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$126","v":0},null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AA26/12*3,0)","v":0},null,null,null,0]
[null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA18:AD26)","v":0},null,null,null,{"$f":"SUM(AE18:AH26)","v":0},null,null,null,{"$f":"SUM(AI18:AL26)","v":0}]
[null,null,"UMR Required Operating Reserve Amount:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE12+AE14+AE27","v":0},null,null,null,{"$f":"AI12+AI14+AI27","v":0}]
["If Reserve amounts are different than the required amount, enter reserve amounts and how they are calculated below:"]
[]
[]
["Transition Reserve Calculator"]
[1,null,"a) Does the Project propose use of Project-based rental assistance?"]
[null,null,"b) Subsidy Initial Contract Term: (enter in years)"]
[null,null,"c) Go to cash flow and remove the subsidy income the year after the subsidy contract ends, enter the amount of cash flow after all debt service:  \n      example: subsidy initial term is 15 years remove the subsidy income in cash flow tab from year 16 cell BD7 and/or BD8, enter what the income is from cell BD54. If negative enter as a negative number."]
[null,null,"d) Do any of the permanent development sources have loan terms that end at the same time or before the subsidies initial term?"]
[null,null,"e) Complete if box is yellow, Add back the amount of annual debt service for the loan(s) that is ending: (Cash Flow rows 42-50)\n               example: 1st mortgage loan term is 15 years, subsidy is also 15 years use amount in cell BD42."]
[null,null,"Total Transition Reserve Required: \n               (c + e = Amount of negative cash flow, if cash flow is positive transition reserve is not required $0 will show)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI35+AI37)>=0,0,SUM(AI35+AI37))*-1","v":0}]
[null,null,"Minimum amount of Transition Reserve that should be Capitalized based on 2% simple interest discount over term of contract. \n               (Higher amount in AI38 is acceptable)     AI38 ÷ Sum of (AI34 x 2%) + 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI38/(1+(0.02*AI34))","v":0}]
[2,null,"If any part of the transition reserve is funded from cash flow:"]
[null,null,"Enter amount capitalized in \"Dev Budget & S&U\": (Cell K81)"]
[null,null,"Enter how many years you are using cash flow to fund the reserve:"]
[null,null,"Minimum annual amount that should be in cash flow:  (Sum of (AI38 - AI41) ÷ AI42)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(AI38-AI41)/AI42,0)","v":0}]
["Comments:\nNote:  If Reserve amounts proposed in the Development or Operating Budget are different than the MHP required amount, explain why (i.e. other lender requirement) and show calculation method(s) below:"]
[]
[]
["End of Document"]

{"sheet":"Cash Flow","index":18,"n_rows":75,"n_cols":128,"rows_kept":75,"cut":false,"hidden":false,"merged":[[49,79,49,81],[49,82,49,84],[49,85,49,87],[49,88,49,90],[49,91,49,93],[49,94,49,96],[49,97,49,99],[49,100,49,102],[49,103,49,105],[49,106,49,108],[49,109,49,111],[49,112,49,114],[49,115,49,117],[49,118,49,120],[49,121,49,123],[49,124,49,126],[49,127,49,129],[48,103,48,105],[48,106,48,108],[48,109,48,111],[48,112,48,114],[48,115,48,117],[48,118,48,120],[48,121,48,123],[48,124,48,126],[48,127,48,129],[49,10,49,12],[49,13,49,15],[49,16,49,18],[49,19,49,21],[49,22,49,24],[49,25,49,27],[49,28,49,30],[49,31,49,33],[49,34,49,36],[49,37,49,39],[49,40,49,42],[49,43,49,45],[49,46,49,48],[49,49,49,51],[49,52,49,54],[49,55,49,57],[49,58,49,60],[49,61,49,63],[49,64,49,66],[49,67,49,69],[49,70,49,72],[49,73,49,75],[49,76,49,78],[48,52,48,54],[48,55,48,57],[48,58,48,60],[48,61,48,63],[48,64,48,66],[48,67,48,69],[48,70,48,72],[48,73,48,75],[48,76,48,78],[48,79,48,81],[48,82,48,84],[48,85,48,87],[48,88,48,90],[48,91,48,93],[48,94,48,96],[48,97,48,99],[48,100,48,102],[47,79,47,81],[47,82,47,84],[47,85,47,87],[47,88,47,90],[47,91,47,93],[47,94,47,96],[47,97,47,99],[47,100,47,102],[47,103,47,105],[47,106,47,108],[47,109,47,111],[47,112,47,114],[47,115,47,117],[47,118,47,120],[47,121,47,123],[47,124,47,126],[47,127,47,129],[46,103,46,105],[46,106,46,108],[46,109,46,111],[46,112,46,114],[46,115,46,117],[46,118,46,120],[46,121,46,123],[46,124,46,126],[46,127,46,129],[47,10,47,12],[47,13,47,15],[47,16,47,18],[47,19,47,21],[47,22,47,24],[47,25,47,27],[47,28,47,30],[47,31,47,33],[47,34,47,36],[47,37,47,39],[47,40,47,42],[47,43,47,45],[47,46,47,48],[47,49,47,51],[47,52,47,54],[47,55,47,57],[47,58,47,60],[47,61,47,63],[47,64,47,66],[47,67,47,69],[47,70,47,72],[47,73,47,75],[47,76,47,78],[46,52,46,54],[46,55,46,57],[46,58,46,60],[46,61,46,63],[46,64,46,66],[46,67,46,69],[46,70,46,72],[46,73,46,75],[46,76,46,78],[46,79,46,81],[46,82,46,84],[46,85,46,87],[46,88,46,90],[46,91,46,93],[46,94,46,96],[46,97,46,99],[46,100,46,102],[47,0,47,9],[49,0,49,9],[48,0,48,9],[46,10,46,12],[46,13,46,15],[46,16,46,18],[46,19,46,21],[46,22,46,24],[46,25,46,27],[46,28,46,30],[46,31,46,33],[46,34,46,36],[46,37,46,39],[46,40,46,42],[46,43,46,45],[46,46,46,48],[46,49,46,51],[48,10,48,12],[48,13,48,15],[48,16,48,18],[48,19,48,21],[48,22,48,24],[48,25,48,27],[48,28,48,30],[48,31,48,33],[48,34,48,36],[48,37,48,39],[48,40,48,42],[48,43,48,45],[48,46,48,48],[48,49,48,51],[41,0,41,9],[68,127,68,129],[70,0,72,9],[70,10,72,12],[68,112,68,114],[68,115,68,117],[68,118,68,120],[68,121,68,123],[68,124,68,126],[68,97,68,99],[68,100,68,102],[68,103,68,105],[68,106,68,108],[68,109,68,111],[68,82,68,84],[68,85,68,87],[68,88,68,90],[68,91,68,93],[68,94,68,96],[68,67,68,69],[68,70,68,72],[68,73,68,75],[68,76,68,78],[68,79,68,81],[68,52,68,54],[68,55,68,57],[68,58,68,60],[68,61,68,63],[68,64,68,66],[67,121,67,123],[67,124,67,126],[46,0,46,9],[67,127,67,129],[68,13,68,15],[68,16,68,18],[68,19,68,21],[68,22,68,24],[68,25,68,27],[68,28,68,30],[68,31,68,33],[68,34,68,36],[68,37,68,39],[68,40,68,42],[68,43,68,45],[68,46,68,48],[68,49,68,51],[67,106,67,108],[67,109,67,111],[67,112,67,114],[67,115,67,117],[67,118,67,120],[67,91,67,93],[67,94,67,96],[67,97,67,99],[67,100,67,102],[67,103,67,105],[67,76,67,78],[67,79,67,81],[67,82,67,84],[67,85,67,87],[67,88,67,90],[67,61,67,63],[67,64,67,66],[67,67,67,69],[67,70,67,72],[67,73,67,75],[67,46,67,48],[67,49,67,51],[67,52,67,54],[67,55,67,57],[67,58,67,60],[66,121,66,123],[66,124,66,126],[66,127,66,129],[67,10,67,12],[68,10,68,12],[67,13,67,15],[67,16,67,18],[67,19,67,21],[67,22,67,24],[67,25,67,27],[67,28,67,30],[67,31,67,33],[67,34,67,36],[67,37,67,39],[67,40,67,42],[67,43,67,45],[66,106,66,108],[66,109,66,111],[66,112,66,114],[66,115,66,117],[66,118,66,120],[66,91,66,93],[66,94,66,96],[66,97,66,99],[66,100,66,102],[66,103,66,105],[66,76,66,78],[66,79,66,81],[66,82,66,84],[66,85,66,87],[66,88,66,90],[66,61,66,63],[66,64,66,66],[66,67,66,69],[66,70,66,72],[66,73,66,75],[66,46,66,48],[66,49,66,51],[66,52,66,54],[66,55,66,57],[66,58,66,60],[66,31,66,33],[66,34,66,36],[66,37,66,39],[66,40,66,42],[66,43,66,45],[65,121,65,123],[65,124,65,126],[65,127,65,129],[65,100,65,102],[65,103,65,105],[65,106,65,108],[65,109,65,111],[65,112,65,114],[65,85,65,87],[65,88,65,90],[65,91,65,93],[65,94,65,96],[65,97,65,99],[65,70,65,72],[65,73,65,75],[65,76,65,78],[65,79,65,81],[65,82,65,84],[64,121,64,123],[64,124,64,126],[64,127,64,129],[65,16,65,18],[65,19,65,21],[65,22,65,24],[65,25,65,27],[65,28,65,30],[65,31,65,33],[65,34,65,36],[65,37,65,39],[65,40,65,42],[65,43,65,45],[65,46,65,48],[65,49,65,51],[65,52,65,54],[64,106,64,108],[64,109,64,111],[64,112,64,114],[64,115,64,117],[64,118,64,120],[64,91,64,93],[64,94,64,96],[64,97,64,99],[64,100,64,102],[64,103,64,105],[64,76,64,78],[64,79,64,81],[64,82,64,84],[64,64,64,66],[65,115,65,117],[65,118,65,120],[64,67,64,69],[64,70,64,72],[64,73,64,75],[64,46,64,48],[64,49,64,51],[64,52,64,54],[64,55,64,57],[64,58,64,60],[64,31,64,33],[64,34,64,36],[64,37,64,39],[64,40,64,42],[64,43,64,45],[65,61,65,63],[65,64,65,66],[65,67,65,69],[64,19,64,21],[64,22,64,24],[64,25,64,27],[64,28,64,30],[65,55,65,57],[65,58,65,60],[63,115,63,117],[63,118,63,120],[63,121,63,123],[63,124,63,126],[63,127,63,129],[63,100,63,102],[63,103,63,105],[63,106,63,108],[63,109,63,111],[63,112,63,114],[63,85,63,87],[63,88,63,90],[63,91,63,93],[63,94,63,96],[63,97,63,99],[63,70,63,72],[63,73,63,75],[63,76,63,78],[63,79,63,81],[63,82,63,84],[63,55,63,57],[63,58,63,60],[63,61,63,63],[63,64,63,66],[63,67,63,69],[64,85,64,87],[64,88,64,90],[64,61,64,63],[62,121,62,123],[62,124,62,126],[62,127,62,129],[63,16,63,18],[63,19,63,21],[63,22,63,24],[63,25,63,27],[63,28,63,30],[63,31,63,33],[63,34,63,36],[63,37,63,39],[63,40,63,42],[63,43,63,45],[63,46,63,48],[63,49,63,51],[63,52,63,54],[62,106,62,108],[62,109,62,111],[62,112,62,114],[62,115,62,117],[62,118,62,120],[62,91,62,93],[62,94,62,96],[62,97,62,99],[62,100,62,102],[62,103,62,105],[62,76,62,78],[62,79,62,81],[62,82,62,84],[62,85,62,87],[62,88,62,90],[62,61,62,63],[62,64,62,66],[62,67,62,69],[62,70,62,72],[62,73,62,75],[61,127,61,129],[62,16,62,18],[62,19,62,21],[62,22,62,24],[62,25,62,27],[62,28,62,30],[62,31,62,33],[62,34,62,36],[62,37,62,39],[62,40,62,42],[62,43,62,45],[62,46,62,48],[62,49,62,51],[62,52,62,54],[62,55,62,57],[62,58,62,60],[61,112,61,114],[61,115,61,117],[61,118,61,120],[61,121,61,123],[61,124,61,126],[61,97,61,99],[61,100,61,102],[61,103,61,105],[61,106,61,108],[61,109,61,111],[61,82,61,84],[61,85,61,87],[61,88,61,90],[61,91,61,93],[61,94,61,96],[61,67,61,69],[61,70,61,72],[61,73,61,75],[61,76,61,78],[61,79,61,81],[61,52,61,54],[61,55,61,57],[61,58,61,60],[61,61,61,63],[61,64,61,66],[61,37,61,39],[61,40,61,42],[61,43,61,45],[61,46,61,48],[61,49,61,51],[61,22,61,24],[61,25,61,27],[61,28,61,30],[61,31,61,33],[61,34,61,36],[62,13,62,15],[63,13,63,15],[64,13,64,15],[65,13,65,15],[66,13,66,15],[67,8,67,9],[67,0,67,7],[64,16,64,18],[66,16,66,18],[66,19,66,21],[66,22,66,24],[66,25,66,27],[66,28,66,30],[68,0,68,9],[61,10,61,12],[62,10,62,12],[63,10,63,12],[64,10,64,12],[65,10,65,12],[66,10,66,12],[66,8,66,9],[61,0,61,7],[62,0,62,7],[63,0,63,7],[64,0,64,7],[65,0,65,7],[66,0,66,7],[61,8,61,9],[62,8,62,9],[63,8,63,9],[64,8,64,9],[65,8,65,9],[59,115,59,117],[59,118,59,120],[59,121,59,123],[59,124,59,126],[59,127,59,129],[59,100,59,102],[59,103,59,105],[59,106,59,108],[59,109,59,111],[59,112,59,114],[59,85,59,87],[59,88,59,90],[59,91,59,93],[59,94,59,96],[59,97,59,99],[59,70,59,72],[59,73,59,75],[59,76,59,78],[59,79,59,81],[59,82,59,84],[59,55,59,57],[59,58,59,60],[59,61,59,63],[59,64,59,66],[59,67,59,69],[60,118,60,120],[60,121,60,123],[60,124,60,126],[60,127,60,129],[59,19,59,21],[59,22,59,24],[59,25,59,27],[59,28,59,30],[59,31,59,33],[59,34,59,36],[59,37,59,39],[59,40,59,42],[59,43,59,45],[59,46,59,48],[59,49,59,51],[59,52,59,54],[60,103,60,105],[60,106,60,108],[60,109,60,111],[60,112,60,114],[60,115,60,117],[60,88,60,90],[60,91,60,93],[60,94,60,96],[60,97,60,99],[60,100,60,102],[60,73,60,75],[60,76,60,78],[60,79,60,81],[60,82,60,84],[60,85,60,87],[60,58,60,60],[60,61,60,63],[60,64,60,66],[60,67,60,69],[60,70,60,72],[60,43,60,45],[60,46,60,48],[60,49,60,51],[60,52,60,54],[60,55,60,57],[58,127,58,129],[59,10,59,12],[59,13,59,15],[59,16,59,18],[58,52,58,54],[58,55,58,57],[58,58,58,60],[58,61,58,63],[58,64,58,66],[58,37,58,39],[58,40,58,42],[58,43,58,45],[58,46,58,48],[58,49,58,51],[58,22,58,24],[58,25,58,27],[58,28,58,30],[58,31,58,33],[60,0,60,9],[60,10,60,12],[60,13,60,15],[60,16,60,18],[60,19,60,21],[60,22,60,24],[60,25,60,27],[60,28,60,30],[60,31,60,33],[60,34,60,36],[60,37,60,39],[60,40,60,42],[58,112,58,114],[58,115,58,117],[58,118,58,120],[58,121,58,123],[58,124,58,126],[58,97,58,99],[58,100,58,102],[58,103,58,105],[58,106,58,108],[58,109,58,111],[58,82,58,84],[58,85,58,87],[58,88,58,90],[58,91,58,93],[58,94,58,96],[58,67,58,69],[58,70,58,72],[58,73,58,75],[58,76,58,78],[58,79,58,81],[58,34,58,36],[59,0,59,9],[58,13,58,15],[58,16,58,18],[58,19,58,21],[61,13,61,15],[61,16,61,18],[61,19,61,21],[57,115,57,117],[57,118,57,120],[57,121,57,123],[57,124,57,126],[57,127,57,129],[57,100,57,102],[57,103,57,105],[57,106,57,108],[57,109,57,111],[57,112,57,114],[57,85,57,87],[57,88,57,90],[57,91,57,93],[57,94,57,96],[57,97,57,99],[57,70,57,72],[57,73,57,75],[57,76,57,78],[57,79,57,81],[57,82,57,84],[57,55,57,57],[57,58,57,60],[57,61,57,63],[57,64,57,66],[57,67,57,69],[58,0,58,9],[57,10,57,12],[57,13,57,15],[57,16,57,18],[57,19,57,21],[58,10,58,12],[55,118,55,120],[55,121,55,123],[55,124,55,126],[55,127,55,129],[57,0,57,9],[57,22,57,24],[57,25,57,27],[57,28,57,30],[57,31,57,33],[57,34,57,36],[57,37,57,39],[57,40,57,42],[57,43,57,45],[57,46,57,48],[57,49,57,51],[57,52,57,54],[55,103,55,105],[55,106,55,108],[55,109,55,111],[55,112,55,114],[55,115,55,117],[55,88,55,90],[55,91,55,93],[55,94,55,96],[55,97,55,99],[55,73,55,75],[55,76,55,78],[55,79,55,81],[55,82,55,84],[55,85,55,87],[55,58,55,60],[55,61,55,63],[55,64,55,66],[55,67,55,69],[55,70,55,72],[55,43,55,45],[55,46,55,48],[55,49,55,51],[55,52,55,54],[55,55,55,57],[53,124,53,126],[53,70,53,72],[53,73,53,75],[53,76,53,78],[53,49,53,51],[53,52,53,54],[53,55,53,57],[53,58,53,60],[53,61,53,63],[53,127,53,129],[52,0,53,9],[55,0,55,9],[55,10,55,12],[55,13,55,15],[55,16,55,18],[55,19,55,21],[55,22,55,24],[55,25,55,27],[55,28,55,30],[55,31,55,33],[55,34,55,36],[55,37,55,39],[55,40,55,42],[53,109,53,111],[53,112,53,114],[53,115,53,117],[53,118,53,120],[53,121,53,123],[53,94,53,96],[53,97,53,99],[53,100,53,102],[53,103,53,105],[53,106,53,108],[53,79,53,81],[53,82,53,84],[53,85,53,87],[53,88,53,90],[53,91,53,93],[53,64,53,66],[53,67,53,69],[55,100,55,102],[52,121,52,123],[52,124,52,126],[52,127,52,129],[53,13,53,15],[53,16,53,18],[53,19,53,21],[53,22,53,24],[53,25,53,27],[53,28,53,30],[53,31,53,33],[53,34,53,36],[53,37,53,39],[53,40,53,42],[53,43,53,45],[53,46,53,48],[52,106,52,108],[52,109,52,111],[52,112,52,114],[52,115,52,117],[52,118,52,120],[52,91,52,93],[52,94,52,96],[52,97,52,99],[52,100,52,102],[52,103,52,105],[52,76,52,78],[52,79,52,81],[52,82,52,84],[52,85,52,87],[52,88,52,90],[52,61,52,63],[52,64,52,66],[52,67,52,69],[52,70,52,72],[52,73,52,75],[52,46,52,48],[52,49,52,51],[52,52,52,54],[52,55,52,57],[52,58,52,60],[52,31,52,33],[52,34,52,36],[52,37,52,39],[52,40,52,42],[52,43,52,45],[52,16,52,18],[52,19,52,21],[52,22,52,24],[52,25,52,27],[52,28,52,30],[43,0,43,9],[53,10,53,12],[52,10,52,12],[52,13,52,15],[50,124,50,126],[50,127,50,129],[50,0,50,9],[45,0,45,9],[44,0,44,9],[50,109,50,111],[50,112,50,114],[50,115,50,117],[50,118,50,120],[50,121,50,123],[50,94,50,96],[50,97,50,99],[50,100,50,102],[50,103,50,105],[50,106,50,108],[50,79,50,81],[50,82,50,84],[50,85,50,87],[50,88,50,90],[50,91,50,93],[50,64,50,66],[50,67,50,69],[50,70,50,72],[50,73,50,75],[50,76,50,78],[45,127,45,129],[50,19,50,21],[50,22,50,24],[50,25,50,27],[50,28,50,30],[50,31,50,33],[50,34,50,36],[50,37,50,39],[50,40,50,42],[50,43,50,45],[50,46,50,48],[50,49,50,51],[50,52,50,54],[50,55,50,57],[50,58,50,60],[50,61,50,63],[45,112,45,114],[45,115,45,117],[45,118,45,120],[45,121,45,123],[45,37,45,39],[45,40,45,42],[45,43,45,45],[45,46,45,48],[45,49,45,51],[45,100,45,102],[45,103,45,105],[45,106,45,108],[45,109,45,111],[45,82,45,84],[45,85,45,87],[45,88,45,90],[45,91,45,93],[45,94,45,96],[45,67,45,69],[45,70,45,72],[45,73,45,75],[45,76,45,78],[45,79,45,81],[45,52,45,54],[45,55,45,57],[45,58,45,60],[45,61,45,63],[45,64,45,66],[45,22,45,24],[45,25,45,27],[45,28,45,30],[45,31,45,33],[45,34,45,36],[44,115,44,117],[44,118,44,120],[44,121,44,123],[44,55,44,57],[44,58,44,60],[44,61,44,63],[44,64,44,66],[44,67,44,69],[44,124,44,126],[44,127,44,129],[44,100,44,102],[44,103,44,105],[44,106,44,108],[44,109,44,111],[44,112,44,114],[44,85,44,87],[44,88,44,90],[44,91,44,93],[44,94,44,96],[44,97,44,99],[44,70,44,72],[44,73,44,75],[44,76,44,78],[44,79,44,81],[44,82,44,84],[45,124,45,126],[45,97,45,99],[43,118,43,120],[43,121,43,123],[43,124,43,126],[43,127,43,129],[44,19,44,21],[44,22,44,24],[44,25,44,27],[44,28,44,30],[44,31,44,33],[44,34,44,36],[44,37,44,39],[44,40,44,42],[44,43,44,45],[44,46,44,48],[44,49,44,51],[44,52,44,54],[43,103,43,105],[43,106,43,108],[43,109,43,111],[43,112,43,114],[43,115,43,117],[43,88,43,90],[43,91,43,93],[43,94,43,96],[43,97,43,99],[43,100,43,102],[43,73,43,75],[43,76,43,78],[43,79,43,81],[43,82,43,84],[43,85,43,87],[43,58,43,60],[43,61,43,63],[43,64,43,66],[43,67,43,69],[43,70,43,72],[42,121,42,123],[42,124,42,126],[42,127,42,129],[43,19,43,21],[43,22,43,24],[43,25,43,27],[43,28,43,30],[43,31,43,33],[43,34,43,36],[43,37,43,39],[43,40,43,42],[43,43,43,45],[43,46,43,48],[43,49,43,51],[43,52,43,54],[43,55,43,57],[42,106,42,108],[42,109,42,111],[42,112,42,114],[42,115,42,117],[42,118,42,120],[42,91,42,93],[42,94,42,96],[42,97,42,99],[42,100,42,102],[42,103,42,105],[42,76,42,78],[42,79,42,81],[42,82,42,84],[42,85,42,87],[42,88,42,90],[42,61,42,63],[42,64,42,66],[42,67,42,69],[42,70,42,72],[42,73,42,75],[41,124,41,126],[41,127,41,129],[42,19,42,21],[42,22,42,24],[42,25,42,27],[42,28,42,30],[42,31,42,33],[42,34,42,36],[42,37,42,39],[42,40,42,42],[42,43,42,45],[42,46,42,48],[42,49,42,51],[42,52,42,54],[42,55,42,57],[42,58,42,60],[41,109,41,111],[41,112,41,114],[41,115,41,117],[41,118,41,120],[41,121,41,123],[41,94,41,96],[41,97,41,99],[41,100,41,102],[41,103,41,105],[41,106,41,108],[41,79,41,81],[41,82,41,84],[41,85,41,87],[41,88,41,90],[41,91,41,93],[41,64,41,66],[41,67,41,69],[41,70,41,72],[41,73,41,75],[41,76,41,78],[41,49,41,51],[41,52,41,54]],"merged_total":2498,"flags":["merged_cut"]}
["Cash Flow Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restricted Rents",null,null,null,null,{"$f":"IF($S$2<>\"Proposed Rents\",1,0)","v":1}]
["INCOME FROM HOUSING UNITS",null,null,null,null,null,null,null,"Inflation",null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
["Restricted Unit  Rents",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"IF($X$2=1,+'Rents '!$AI$108*12,'Rents '!$AE$108*12)","v":0},null,null,{"$f":"K4*(1+$I$4)","v":0},null,null,{"$f":"N4*(1+$I$4)","v":0},null,null,{"$f":"Q4*(1+$I$4)","v":0},null,null,{"$f":"T4*(1+$I$4)","v":0},null,null,{"$f":"W4*(1+$I$4)","v":0},null,null,{"$f":"Z4*(1+$I$4)","v":0},null,null,{"$f":"AC4*(1+$I$4)","v":0},null,null,{"$f":"AF4*(1+$I$4)","v":0},null,null,{"$f":"AI4*(1+$I$4)","v":0},null,null,{"$f":"AL4*(1+$I$4)","v":0},null,null,{"$f":"AO4*(1+$I$4)","v":0},null,null,{"$f":"AR4*(1+$I$4)","v":0},null,null,{"$f":"AU4*(1+$I$4)","v":0},null,null,{"$f":"AX4*(1+$I$4)","v":0},null,null,{"$f":"BA4*(1+$I$4)","v":0},null,null,{"$f":"BD4*(1+$I$4)","v":0},null,null,{"$f":"BG4*(1+$I$4)","v":0},null,null,{"$f":"BJ4*(1+$I$4)","v":0},null,null,{"$f":"BM4*(1+$I$4)","v":0},null,null,{"$f":"BP4*(1+$I$4)","v":0},null,null,{"$f":"BS4*(1+$I$4)","v":0},null,null,{"$f":"BV4*(1+$I$4)","v":0},null,null,{"$f":"BY4*(1+$I$4)","v":0},null,null,{"$f":"CB4*(1+$I$4)","v":0},null,null,{"$f":"CE4*(1+$I$4)","v":0},null,null,{"$f":"CH4*(1+$I$4)","v":0},null,null,{"$f":"CK4*(1+$I$4)","v":0},null,null,{"$f":"CN4*(1+$I$4)","v":0},null,null,{"$f":"CQ4*(1+$I$4)","v":0},null,null,{"$f":"CT4*(1+$I$4)","v":0},null,null,{"$f":"CW4*(1+$I$4)","v":0},null,null,{"$f":"CZ4*(1+$I$4)","v":0},null,null,{"$f":"DC4*(1+$I$4)","v":0},null,null,{"$f":"DF4*(1+$I$4)","v":0},null,null,{"$f":"DI4*(1+$I$4)","v":0},null,null,{"$f":"DL4*(1+$I$4)","v":0},null,null,{"$f":"DO4*(1+$I$4)","v":0},null,null,{"$f":"DR4*(1+$I$4)","v":0},null,null,{"$f":"DU4*(1+$I$4)","v":0}]
["Unrestricted Units",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"+'Rents '!$AI$124*12","v":0},null,null,{"$f":"K5*(1+$I$5)","v":0},null,null,{"$f":"N5*(1+$I$5)","v":0},null,null,{"$f":"Q5*(1+$I$5)","v":0},null,null,{"$f":"T5*(1+$I$5)","v":0},null,null,{"$f":"W5*(1+$I$5)","v":0},null,null,{"$f":"Z5*(1+$I$5)","v":0},null,null,{"$f":"AC5*(1+$I$5)","v":0},null,null,{"$f":"AF5*(1+$I$5)","v":0},null,null,{"$f":"AI5*(1+$I$5)","v":0},null,null,{"$f":"AL5*(1+$I$5)","v":0},null,null,{"$f":"AO5*(1+$I$5)","v":0},null,null,{"$f":"AR5*(1+$I$5)","v":0},null,null,{"$f":"AU5*(1+$I$5)","v":0},null,null,{"$f":"AX5*(1+$I$5)","v":0},null,null,{"$f":"BA5*(1+$I$5)","v":0},null,null,{"$f":"BD5*(1+$I$5)","v":0},null,null,{"$f":"BG5*(1+$I$5)","v":0},null,null,{"$f":"BJ5*(1+$I$5)","v":0},null,null,{"$f":"BM5*(1+$I$5)","v":0},null,null,{"$f":"BP5*(1+$I$5)","v":0},null,null,{"$f":"BS5*(1+$I$5)","v":0},null,null,{"$f":"BV5*(1+$I$5)","v":0},null,null,{"$f":"BY5*(1+$I$5)","v":0},null,null,{"$f":"CB5*(1+$I$5)","v":0},null,null,{"$f":"CE5*(1+$I$5)","v":0},null,null,{"$f":"CH5*(1+$I$5)","v":0},null,null,{"$f":"CK5*(1+$I$5)","v":0},null,null,{"$f":"CN5*(1+$I$5)","v":0},null,null,{"$f":"CQ5*(1+$I$5)","v":0},null,null,{"$f":"CT5*(1+$I$5)","v":0},null,null,{"$f":"CW5*(1+$I$5)","v":0},null,null,{"$f":"CZ5*(1+$I$5)","v":0},null,null,{"$f":"DC5*(1+$I$5)","v":0},null,null,{"$f":"DF5*(1+$I$5)","v":0},null,null,{"$f":"DI5*(1+$I$5)","v":0},null,null,{"$f":"DL5*(1+$I$5)","v":0},null,null,{"$f":"DO5*(1+$I$5)","v":0},null,null,{"$f":"DR5*(1+$I$5)","v":0},null,null,{"$f":"DU5*(1+$I$5)","v":0}]
["Tenant Assistance Payments"]
["Program:",null,null,{"$f":"IF(ISTEXT(Subsidies!$S$6),Subsidies!$S$6,\" \")","v":" "},null,null,null,null,2.5000000000000001E-2,null,{"$f":"+'Operating Budget '!$S$35","v":0},null,null,{"$f":"K7*(1+$I$7)","v":0},null,null,{"$f":"N7*(1+$I$7)","v":0},null,null,{"$f":"Q7*(1+$I$7)","v":0},null,null,{"$f":"T7*(1+$I$7)","v":0},null,null,{"$f":"W7*(1+$I$7)","v":0},null,null,{"$f":"Z7*(1+$I$7)","v":0},null,null,{"$f":"AC7*(1+$I$7)","v":0},null,null,{"$f":"AF7*(1+$I$7)","v":0},null,null,{"$f":"AI7*(1+$I$7)","v":0},null,null,{"$f":"AL7*(1+$I$7)","v":0},null,null,{"$f":"AO7*(1+$I$7)","v":0},null,null,{"$f":"AR7*(1+$I$7)","v":0},null,null,{"$f":"AU7*(1+$I$7)","v":0},null,null,{"$f":"AX7*(1+$I$7)","v":0},null,null,{"$f":"BA7*(1+$I$7)","v":0},null,null,{"$f":"BD7*(1+$I$7)","v":0},null,null,{"$f":"BG7*(1+$I$7)","v":0},null,null,{"$f":"BJ7*(1+$I$7)","v":0},null,null,{"$f":"BM7*(1+$I$7)","v":0},null,null,{"$f":"BP7*(1+$I$7)","v":0},null,null,{"$f":"BS7*(1+$I$7)","v":0},null,null,{"$f":"BV7*(1+$I$7)","v":0},null,null,{"$f":"BY7*(1+$I$7)","v":0},null,null,{"$f":"CB7*(1+$I$7)","v":0},null,null,{"$f":"CE7*(1+$I$7)","v":0},null,null,{"$f":"CH7*(1+$I$7)","v":0},null,null,{"$f":"CK7*(1+$I$7)","v":0},null,null,{"$f":"CN7*(1+$I$7)","v":0},null,null,{"$f":"CQ7*(1+$I$7)","v":0},null,null,{"$f":"CT7*(1+$I$7)","v":0},null,null,{"$f":"CW7*(1+$I$7)","v":0},null,null,{"$f":"CZ7*(1+$I$7)","v":0},null,null,{"$f":"DC7*(1+$I$7)","v":0},null,null,{"$f":"DF7*(1+$I$7)","v":0},null,null,{"$f":"DI7*(1+$I$7)","v":0},null,null,{"$f":"DL7*(1+$I$7)","v":0},null,null,{"$f":"DO7*(1+$I$7)","v":0},null,null,{"$f":"DR7*(1+$I$7)","v":0},null,null,{"$f":"DU7*(1+$I$7)","v":0}]
["Program:",null,null,{"$f":"IF(ISTEXT(Subsidies!$AG$6),Subsidies!$AG$6,\" \")","v":" "},null,null,null,null,2.5000000000000001E-2,null,{"$f":"+'Operating Budget '!$S$36","v":0},null,null,{"$f":"K8*(1+$I$8)","v":0},null,null,{"$f":"N8*(1+$I$8)","v":0},null,null,{"$f":"Q8*(1+$I$8)","v":0},null,null,{"$f":"T8*(1+$I$8)","v":0},null,null,{"$f":"W8*(1+$I$8)","v":0},null,null,{"$f":"Z8*(1+$I$8)","v":0},null,null,{"$f":"AC8*(1+$I$8)","v":0},null,null,{"$f":"AF8*(1+$I$8)","v":0},null,null,{"$f":"AI8*(1+$I$8)","v":0},null,null,{"$f":"AL8*(1+$I$8)","v":0},null,null,{"$f":"AO8*(1+$I$8)","v":0},null,null,{"$f":"AR8*(1+$I$8)","v":0},null,null,{"$f":"AU8*(1+$I$8)","v":0},null,null,{"$f":"AX8*(1+$I$8)","v":0},null,null,{"$f":"BA8*(1+$I$8)","v":0},null,null,{"$f":"BD8*(1+$I$8)","v":0},null,null,{"$f":"BG8*(1+$I$8)","v":0},null,null,{"$f":"BJ8*(1+$I$8)","v":0},null,null,{"$f":"BM8*(1+$I$8)","v":0},null,null,{"$f":"BP8*(1+$I$8)","v":0},null,null,{"$f":"BS8*(1+$I$8)","v":0},null,null,{"$f":"BV8*(1+$I$8)","v":0},null,null,{"$f":"BY8*(1+$I$8)","v":0},null,null,{"$f":"CB8*(1+$I$8)","v":0},null,null,{"$f":"CE8*(1+$I$8)","v":0},null,null,{"$f":"CH8*(1+$I$8)","v":0},null,null,{"$f":"CK8*(1+$I$8)","v":0},null,null,{"$f":"CN8*(1+$I$8)","v":0},null,null,{"$f":"CQ8*(1+$I$8)","v":0},null,null,{"$f":"CT8*(1+$I$8)","v":0},null,null,{"$f":"CW8*(1+$I$8)","v":0},null,null,{"$f":"CZ8*(1+$I$8)","v":0},null,null,{"$f":"DC8*(1+$I$8)","v":0},null,null,{"$f":"DF8*(1+$I$8)","v":0},null,null,{"$f":"DI8*(1+$I$8)","v":0},null,null,{"$f":"DL8*(1+$I$8)","v":0},null,null,{"$f":"DO8*(1+$I$8)","v":0},null,null,{"$f":"DR8*(1+$I$8)","v":0},null,null,{"$f":"DU8*(1+$I$8)","v":0}]
["Operating Subsidies",null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget '!$S$37","v":0},null,null,{"$f":"K9*(1+$I$9)","v":0},null,null,{"$f":"N9*(1+$I$9)","v":0},null,null,{"$f":"Q9*(1+$I$9)","v":0},null,null,{"$f":"T9*(1+$I$9)","v":0},null,null,{"$f":"W9*(1+$I$9)","v":0},null,null,{"$f":"Z9*(1+$I$9)","v":0},null,null,{"$f":"AC9*(1+$I$9)","v":0},null,null,{"$f":"AF9*(1+$I$9)","v":0},null,null,{"$f":"AI9*(1+$I$9)","v":0},null,null,{"$f":"AL9*(1+$I$9)","v":0},null,null,{"$f":"AO9*(1+$I$9)","v":0},null,null,{"$f":"AR9*(1+$I$9)","v":0},null,null,{"$f":"AU9*(1+$I$9)","v":0},null,null,{"$f":"AX9*(1+$I$9)","v":0},null,null,{"$f":"BA9*(1+$I$9)","v":0},null,null,{"$f":"BD9*(1+$I$9)","v":0},null,null,{"$f":"BG9*(1+$I$9)","v":0},null,null,{"$f":"BJ9*(1+$I$9)","v":0},null,null,{"$f":"BM9*(1+$I$9)","v":0},null,null,{"$f":"BP9*(1+$I$9)","v":0},null,null,{"$f":"BS9*(1+$I$9)","v":0},null,null,{"$f":"BV9*(1+$I$9)","v":0},null,null,{"$f":"BY9*(1+$I$9)","v":0},null,null,{"$f":"CB9*(1+$I$9)","v":0},null,null,{"$f":"CE9*(1+$I$9)","v":0},null,null,{"$f":"CH9*(1+$I$9)","v":0},null,null,{"$f":"CK9*(1+$I$9)","v":0},null,null,{"$f":"CN9*(1+$I$9)","v":0},null,null,{"$f":"CQ9*(1+$I$9)","v":0},null,null,{"$f":"CT9*(1+$I$9)","v":0},null,null,{"$f":"CW9*(1+$I$9)","v":0},null,null,{"$f":"CZ9*(1+$I$9)","v":0},null,null,{"$f":"DC9*(1+$I$9)","v":0},null,null,{"$f":"DF9*(1+$I$9)","v":0},null,null,{"$f":"DI9*(1+$I$9)","v":0},null,null,{"$f":"DL9*(1+$I$9)","v":0},null,null,{"$f":"DO9*(1+$I$9)","v":0},null,null,{"$f":"DR9*(1+$I$9)","v":0},null,null,{"$f":"DU9*(1+$I$9)","v":0}]
[{"$f":"'Operating Budget '!$E$38","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"I7","v":2.5000000000000001E-2},null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["GROSS POTENTIAL INCOME - HOUSING",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K4:M10)","v":0},null,null,{"$f":"SUM(N4:N10)","v":0},null,null,{"$f":"SUM(Q4:Q10)","v":0},null,null,{"$f":"SUM(T4:T10)","v":0},null,null,{"$f":"SUM(W4:W10)","v":0},null,null,{"$f":"SUM(Z4:Z10)","v":0},null,null,{"$f":"SUM(AC4:AC10)","v":0},null,null,{"$f":"SUM(AF4:AF10)","v":0},null,null,{"$f":"SUM(AI4:AI10)","v":0},null,null,{"$f":"SUM(AL4:AL10)","v":0},null,null,{"$f":"SUM(AO4:AO10)","v":0},null,null,{"$f":"SUM(AR4:AR10)","v":0},null,null,{"$f":"SUM(AU4:AU10)","v":0},null,null,{"$f":"SUM(AX4:AX10)","v":0},null,null,{"$f":"SUM(BA4:BA10)","v":0},null,null,{"$f":"SUM(BD4:BD10)","v":0},null,null,{"$f":"SUM(BG4:BG10)","v":0},null,null,{"$f":"SUM(BJ4:BJ10)","v":0},null,null,{"$f":"SUM(BM4:BM10)","v":0},null,null,{"$f":"SUM(BP4:BP10)","v":0},null,null,{"$f":"SUM(BS4:BS10)","v":0},null,null,{"$f":"SUM(BV4:BV10)","v":0},null,null,{"$f":"SUM(BY4:BY10)","v":0},null,null,{"$f":"SUM(CB4:CB10)","v":0},null,null,{"$f":"SUM(CE4:CE10)","v":0},null,null,{"$f":"SUM(CH4:CH10)","v":0},null,null,{"$f":"SUM(CK4:CK10)","v":0},null,null,{"$f":"SUM(CN4:CN10)","v":0},null,null,{"$f":"SUM(CQ4:CQ10)","v":0},null,null,{"$f":"SUM(CT4:CT10)","v":0},null,null,{"$f":"SUM(CW4:CW10)","v":0},null,null,{"$f":"SUM(CZ4:CZ10)","v":0},null,null,{"$f":"SUM(DC4:DC10)","v":0},null,null,{"$f":"SUM(DF4:DF10)","v":0},null,null,{"$f":"SUM(DI4:DI10)","v":0},null,null,{"$f":"SUM(DL4:DL10)","v":0},null,null,{"$f":"SUM(DO4:DO10)","v":0},null,null,{"$f":"SUM(DR4:DR10)","v":0},null,null,{"$f":"SUM(DU4:DU10)","v":0},null,null,{"$f":"SUM(DX4:DX10)","v":0}]
[]
["OTHER INCOME",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
["Laundry & Vending",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget '!$S$39","v":0},null,null,{"$f":"K14*(1+$I$14)","v":0},null,null,{"$f":"N14*(1+$I$14)","v":0},null,null,{"$f":"Q14*(1+$I$14)","v":0},null,null,{"$f":"T14*(1+$I$14)","v":0},null,null,{"$f":"W14*(1+$I$14)","v":0},null,null,{"$f":"Z14*(1+$I$14)","v":0},null,null,{"$f":"AC14*(1+$I$14)","v":0},null,null,{"$f":"AF14*(1+$I$14)","v":0},null,null,{"$f":"AI14*(1+$I$14)","v":0},null,null,{"$f":"AL14*(1+$I$14)","v":0},null,null,{"$f":"AO14*(1+$I$14)","v":0},null,null,{"$f":"AR14*(1+$I$14)","v":0},null,null,{"$f":"AU14*(1+$I$14)","v":0},null,null,{"$f":"AX14*(1+$I$14)","v":0},null,null,{"$f":"BA14*(1+$I$14)","v":0},null,null,{"$f":"BD14*(1+$I$14)","v":0},null,null,{"$f":"BG14*(1+$I$14)","v":0},null,null,{"$f":"BJ14*(1+$I$14)","v":0},null,null,{"$f":"BM14*(1+$I$14)","v":0},null,null,{"$f":"BP14*(1+$I$14)","v":0},null,null,{"$f":"BS14*(1+$I$14)","v":0},null,null,{"$f":"BV14*(1+$I$14)","v":0},null,null,{"$f":"BY14*(1+$I$14)","v":0},null,null,{"$f":"CB14*(1+$I$14)","v":0},null,null,{"$f":"CE14*(1+$I$14)","v":0},null,null,{"$f":"CH14*(1+$I$14)","v":0},null,null,{"$f":"CK14*(1+$I$14)","v":0},null,null,{"$f":"CN14*(1+$I$14)","v":0},null,null,{"$f":"CQ14*(1+$I$14)","v":0},null,null,{"$f":"CT14*(1+$I$14)","v":0},null,null,{"$f":"CW14*(1+$I$14)","v":0},null,null,{"$f":"CZ14*(1+$I$14)","v":0},null,null,{"$f":"DC14*(1+$I$14)","v":0},null,null,{"$f":"DF14*(1+$I$14)","v":0},null,null,{"$f":"DI14*(1+$I$14)","v":0},null,null,{"$f":"DL14*(1+$I$14)","v":0},null,null,{"$f":"DO14*(1+$I$14)","v":0},null,null,{"$f":"DR14*(1+$I$14)","v":0},null,null,{"$f":"DU14*(1+$I$14)","v":0}]
["Other Income    ",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget '!$S$40+'Operating Budget '!$S$41","v":0},null,null,{"$f":"K15*(1+$I$15)","v":0},null,null,{"$f":"N15*(1+$I$15)","v":0},null,null,{"$f":"Q15*(1+$I$15)","v":0},null,null,{"$f":"T15*(1+$I$15)","v":0},null,null,{"$f":"W15*(1+$I$15)","v":0},null,null,{"$f":"Z15*(1+$I$15)","v":0},null,null,{"$f":"AC15*(1+$I$15)","v":0},null,null,{"$f":"AF15*(1+$I$15)","v":0},null,null,{"$f":"AI15*(1+$I$15)","v":0},null,null,{"$f":"AL15*(1+$I$15)","v":0},null,null,{"$f":"AO15*(1+$I$15)","v":0},null,null,{"$f":"AR15*(1+$I$15)","v":0},null,null,{"$f":"AU15*(1+$I$15)","v":0},null,null,{"$f":"AX15*(1+$I$15)","v":0},null,null,{"$f":"BA15*(1+$I$15)","v":0},null,null,{"$f":"BD15*(1+$I$15)","v":0},null,null,{"$f":"BG15*(1+$I$15)","v":0},null,null,{"$f":"BJ15*(1+$I$15)","v":0},null,null,{"$f":"BM15*(1+$I$15)","v":0},null,null,{"$f":"BP15*(1+$I$15)","v":0},null,null,{"$f":"BS15*(1+$I$15)","v":0},null,null,{"$f":"BV15*(1+$I$15)","v":0},null,null,{"$f":"BY15*(1+$I$15)","v":0},null,null,{"$f":"CB15*(1+$I$15)","v":0},null,null,{"$f":"CE15*(1+$I$15)","v":0},null,null,{"$f":"CH15*(1+$I$15)","v":0},null,null,{"$f":"CK15*(1+$I$15)","v":0},null,null,{"$f":"CN15*(1+$I$15)","v":0},null,null,{"$f":"CQ15*(1+$I$15)","v":0},null,null,{"$f":"CT15*(1+$I$15)","v":0},null,null,{"$f":"CW15*(1+$I$15)","v":0},null,null,{"$f":"CZ15*(1+$I$15)","v":0},null,null,{"$f":"DC15*(1+$I$15)","v":0},null,null,{"$f":"DF15*(1+$I$15)","v":0},null,null,{"$f":"DI15*(1+$I$15)","v":0},null,null,{"$f":"DL15*(1+$I$15)","v":0},null,null,{"$f":"DO15*(1+$I$15)","v":0},null,null,{"$f":"DR15*(1+$I$15)","v":0},null,null,{"$f":"DU15*(1+$I$15)","v":0}]
["Commercial Income",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget '!$W$42","v":0},null,null,{"$f":"K16*(1+$I$16)","v":0},null,null,{"$f":"N16*(1+$I$16)","v":0},null,null,{"$f":"Q16*(1+$I$16)","v":0},null,null,{"$f":"T16*(1+$I$16)","v":0},null,null,{"$f":"W16*(1+$I$16)","v":0},null,null,{"$f":"Z16*(1+$I$16)","v":0},null,null,{"$f":"AC16*(1+$I$16)","v":0},null,null,{"$f":"AF16*(1+$I$16)","v":0},null,null,{"$f":"AI16*(1+$I$16)","v":0},null,null,{"$f":"AL16*(1+$I$16)","v":0},null,null,{"$f":"AO16*(1+$I$16)","v":0},null,null,{"$f":"AR16*(1+$I$16)","v":0},null,null,{"$f":"AU16*(1+$I$16)","v":0},null,null,{"$f":"AX16*(1+$I$16)","v":0},null,null,{"$f":"BA16*(1+$I$16)","v":0},null,null,{"$f":"BD16*(1+$I$16)","v":0},null,null,{"$f":"BG16*(1+$I$16)","v":0},null,null,{"$f":"BJ16*(1+$I$16)","v":0},null,null,{"$f":"BM16*(1+$I$16)","v":0},null,null,{"$f":"BP16*(1+$I$16)","v":0},null,null,{"$f":"BS16*(1+$I$16)","v":0},null,null,{"$f":"BV16*(1+$I$16)","v":0},null,null,{"$f":"BY16*(1+$I$16)","v":0},null,null,{"$f":"CB16*(1+$I$16)","v":0},null,null,{"$f":"CE16*(1+$I$16)","v":0},null,null,{"$f":"CH16*(1+$I$16)","v":0},null,null,{"$f":"CK16*(1+$I$16)","v":0},null,null,{"$f":"CN16*(1+$I$16)","v":0},null,null,{"$f":"CQ16*(1+$I$16)","v":0},null,null,{"$f":"CT16*(1+$I$16)","v":0},null,null,{"$f":"CW16*(1+$I$16)","v":0},null,null,{"$f":"CZ16*(1+$I$16)","v":0},null,null,{"$f":"DC16*(1+$I$16)","v":0},null,null,{"$f":"DF16*(1+$I$16)","v":0},null,null,{"$f":"DI16*(1+$I$16)","v":0},null,null,{"$f":"DL16*(1+$I$16)","v":0},null,null,{"$f":"DO16*(1+$I$16)","v":0},null,null,{"$f":"DR16*(1+$I$16)","v":0},null,null,{"$f":"DU16*(1+$I$16)","v":0}]
["GROSS POTENTIAL INCOME - OTHER",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K14:K16)","v":0},null,null,0,null,null,0,null,null,{"$f":"SUM(T14:T16)","v":0},null,null,{"$f":"SUM(W14:W16)","v":0},null,null,{"$f":"SUM(Z14:Z16)","v":0},null,null,{"$f":"SUM(AC14:AC16)","v":0},null,null,{"$f":"SUM(AF14:AF16)","v":0},null,null,{"$f":"SUM(AI14:AI16)","v":0},null,null,{"$f":"SUM(AL14:AL16)","v":0},null,null,{"$f":"SUM(AO14:AO16)","v":0},null,null,{"$f":"SUM(AR14:AR16)","v":0},null,null,{"$f":"SUM(AU14:AU16)","v":0},null,null,{"$f":"SUM(AX14:AX16)","v":0},null,null,{"$f":"SUM(BA14:BA16)","v":0},null,null,{"$f":"SUM(BD14:BD16)","v":0},null,null,{"$f":"SUM(BG14:BG16)","v":0},null,null,{"$f":"SUM(BJ14:BJ16)","v":0},null,null,{"$f":"SUM(BM14:BM16)","v":0},null,null,{"$f":"SUM(BP14:BP16)","v":0},null,null,{"$f":"SUM(BS14:BS16)","v":0},null,null,{"$f":"SUM(BV14:BV16)","v":0},null,null,{"$f":"SUM(BY14:BY16)","v":0},null,null,{"$f":"SUM(CB14:CB16)","v":0},null,null,{"$f":"SUM(CE14:CE16)","v":0},null,null,{"$f":"SUM(CH14:CH16)","v":0},null,null,{"$f":"SUM(CK14:CK16)","v":0},null,null,{"$f":"SUM(CN14:CN16)","v":0},null,null,{"$f":"SUM(CQ14:CQ16)","v":0},null,null,{"$f":"SUM(CT14:CT16)","v":0},null,null,{"$f":"SUM(CW14:CW16)","v":0},null,null,{"$f":"SUM(CZ14:CZ16)","v":0},null,null,{"$f":"SUM(DC14:DC16)","v":0},null,null,{"$f":"SUM(DF14:DF16)","v":0},null,null,{"$f":"SUM(DI14:DI16)","v":0},null,null,{"$f":"SUM(DL14:DL16)","v":0},null,null,{"$f":"SUM(DO14:DO16)","v":0},null,null,{"$f":"SUM(DR14:DR16)","v":0},null,null,{"$f":"SUM(DU14:DU16)","v":0},null,null,{"$f":"SUM(DX14:DX16)","v":0}]
["GROSS POTENTIAL INCOME - TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"K11+K17","v":0},null,null,{"$f":"N11+N17","v":0},null,null,{"$f":"Q11+Q17","v":0},null,null,{"$f":"T11+T17","v":0},null,null,{"$f":"W11+W17","v":0},null,null,{"$f":"Z11+Z17","v":0},null,null,{"$f":"AC11+AC17","v":0},null,null,{"$f":"AF11+AF17","v":0},null,null,{"$f":"AI11+AI17","v":0},null,null,{"$f":"AL11+AL17","v":0},null,null,{"$f":"AO11+AO17","v":0},null,null,{"$f":"AR11+AR17","v":0},null,null,{"$f":"AU11+AU17","v":0},null,null,{"$f":"AX11+AX17","v":0},null,null,{"$f":"BA11+BA17","v":0},null,null,{"$f":"BD11+BD17","v":0},null,null,{"$f":"BG11+BG17","v":0},null,null,{"$f":"BJ11+BJ17","v":0},null,null,{"$f":"BM11+BM17","v":0},null,null,{"$f":"BP11+BP17","v":0},null,null,{"$f":"BS11+BS17","v":0},null,null,{"$f":"BV11+BV17","v":0},null,null,{"$f":"BY11+BY17","v":0},null,null,{"$f":"CB11+CB17","v":0},null,null,{"$f":"CE11+CE17","v":0},null,null,{"$f":"CH11+CH17","v":0},null,null,{"$f":"CK11+CK17","v":0},null,null,{"$f":"CN11+CN17","v":0},null,null,{"$f":"CQ11+CQ17","v":0},null,null,{"$f":"CT11+CT17","v":0},null,null,{"$f":"CW11+CW17","v":0},null,null,{"$f":"CZ11+CZ17","v":0},null,null,{"$f":"DC11+DC17","v":0},null,null,{"$f":"DF11+DF17","v":0},null,null,{"$f":"DI11+DI17","v":0},null,null,{"$f":"DL11+DL17","v":0},null,null,{"$f":"DO11+DO17","v":0},null,null,{"$f":"DR11+DR17","v":0},null,null,{"$f":"DU11+DU17","v":0},null,null,{"$f":"DX11+DX17","v":0}]
[]
["VACANCY ASSUMPTIONS",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
["Restricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$43","v":0.05},null,{"$f":"+$I21*K4","v":0},null,null,{"$f":"+$I21*N4","v":0},null,null,{"$f":"+$I21*Q4","v":0},null,null,{"$f":"+$I21*T4","v":0},null,null,{"$f":"+$I21*W4","v":0},null,null,{"$f":"+$I21*Z4","v":0},null,null,{"$f":"+$I21*AC4","v":0},null,null,{"$f":"+$I21*AF4","v":0},null,null,{"$f":"+$I21*AI4","v":0},null,null,{"$f":"+$I21*AL4","v":0},null,null,{"$f":"+$I21*AO4","v":0},null,null,{"$f":"+$I21*AR4","v":0},null,null,{"$f":"+$I21*AU4","v":0},null,null,{"$f":"+$I21*AX4","v":0},null,null,{"$f":"+$I21*BA4","v":0},null,null,{"$f":"+$I21*BD4","v":0},null,null,{"$f":"+$I21*BG4","v":0},null,null,{"$f":"+$I21*BJ4","v":0},null,null,{"$f":"+$I21*BM4","v":0},null,null,{"$f":"+$I21*BP4","v":0},null,null,{"$f":"+$I21*BS4","v":0},null,null,{"$f":"+$I21*BV4","v":0},null,null,{"$f":"+$I21*BY4","v":0},null,null,{"$f":"+$I21*CB4","v":0},null,null,{"$f":"+$I21*CE4","v":0},null,null,{"$f":"+$I21*CH4","v":0},null,null,{"$f":"+$I21*CK4","v":0},null,null,{"$f":"+$I21*CN4","v":0},null,null,{"$f":"+$I21*CQ4","v":0},null,null,{"$f":"+$I21*CT4","v":0},null,null,{"$f":"+$I21*CW4","v":0},null,null,{"$f":"+$I21*CZ4","v":0},null,null,{"$f":"+$I21*DC4","v":0},null,null,{"$f":"+$I21*DF4","v":0},null,null,{"$f":"+$I21*DI4","v":0},null,null,{"$f":"+$I21*DL4","v":0},null,null,{"$f":"+$I21*DO4","v":0},null,null,{"$f":"+$I21*DR4","v":0},null,null,{"$f":"+$I21*DU4","v":0},null,null,{"$f":"+$I21*DX4","v":0}]
["Unrestricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$44","v":0.05},null,{"$f":"+$I22*K5","v":0},null,null,{"$f":"+$I22*N5","v":0},null,null,{"$f":"+$I22*Q5","v":0},null,null,{"$f":"+$I22*T5","v":0},null,null,{"$f":"+$I22*W5","v":0},null,null,{"$f":"+$I22*Z5","v":0},null,null,{"$f":"+$I22*AC5","v":0},null,null,{"$f":"+$I22*AF5","v":0},null,null,{"$f":"+$I22*AI5","v":0},null,null,{"$f":"+$I22*AL5","v":0},null,null,{"$f":"+$I22*AO5","v":0},null,null,{"$f":"+$I22*AR5","v":0},null,null,{"$f":"+$I22*AU5","v":0},null,null,{"$f":"+$I22*AX5","v":0},null,null,{"$f":"+$I22*BA5","v":0},null,null,{"$f":"+$I22*BD5","v":0},null,null,{"$f":"+$I22*BG5","v":0},null,null,{"$f":"+$I22*BJ5","v":0},null,null,{"$f":"+$I22*BM5","v":0},null,null,{"$f":"+$I22*BP5","v":0},null,null,{"$f":"+$I22*BS5","v":0},null,null,{"$f":"+$I22*BV5","v":0},null,null,{"$f":"+$I22*BY5","v":0},null,null,{"$f":"+$I22*CB5","v":0},null,null,{"$f":"+$I22*CE5","v":0},null,null,{"$f":"+$I22*CH5","v":0},null,null,{"$f":"+$I22*CK5","v":0},null,null,{"$f":"+$I22*CN5","v":0},null,null,{"$f":"+$I22*CQ5","v":0},null,null,{"$f":"+$I22*CT5","v":0},null,null,{"$f":"+$I22*CW5","v":0},null,null,{"$f":"+$I22*CZ5","v":0},null,null,{"$f":"+$I22*DC5","v":0},null,null,{"$f":"+$I22*DF5","v":0},null,null,{"$f":"+$I22*DI5","v":0},null,null,{"$f":"+$I22*DL5","v":0},null,null,{"$f":"+$I22*DO5","v":0},null,null,{"$f":"+$I22*DR5","v":0},null,null,{"$f":"+$I22*DU5","v":0},null,null,{"$f":"+$I22*DX5","v":0}]
["Tenant Assistance Payments",null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$45","v":0.05},null,{"$f":"+$I23*(K7+K8)","v":0},null,null,{"$f":"+$I23*(N7+N8)","v":0},null,null,{"$f":"+$I23*(Q7+Q8)","v":0},null,null,{"$f":"+$I23*(T7+T8)","v":0},null,null,{"$f":"+$I23*(W7+W8)","v":0},null,null,{"$f":"+$I23*(Z7+Z8)","v":0},null,null,{"$f":"+$I23*(AC7+AC8)","v":0},null,null,{"$f":"+$I23*(AF7+AF8)","v":0},null,null,{"$f":"+$I23*(AI7+AI8)","v":0},null,null,{"$f":"+$I23*(AL7+AL8)","v":0},null,null,{"$f":"+$I23*(AO7+AO8)","v":0},null,null,{"$f":"+$I23*(AR7+AR8)","v":0},null,null,{"$f":"+$I23*(AU7+AU8)","v":0},null,null,{"$f":"+$I23*(AX7+AX8)","v":0},null,null,{"$f":"+$I23*(BA7+BA8)","v":0},null,null,{"$f":"+$I23*(BD7+BD8)","v":0},null,null,{"$f":"+$I23*(BG7+BG8)","v":0},null,null,{"$f":"+$I23*(BJ7+BJ8)","v":0},null,null,{"$f":"+$I23*(BM7+BM8)","v":0},null,null,{"$f":"+$I23*(BP7+BP8)","v":0},null,null,{"$f":"+$I23*(BS7+BS8)","v":0},null,null,{"$f":"+$I23*(BV7+BV8)","v":0},null,null,{"$f":"+$I23*(BY7+BY8)","v":0},null,null,{"$f":"+$I23*(CB7+CB8)","v":0},null,null,{"$f":"+$I23*(CE7+CE8)","v":0},null,null,{"$f":"+$I23*(CH7+CH8)","v":0},null,null,{"$f":"+$I23*(CK7+CK8)","v":0},null,null,{"$f":"+$I23*(CN7+CN8)","v":0},null,null,{"$f":"+$I23*(CQ7+CQ8)","v":0},null,null,{"$f":"+$I23*(CT7+CT8)","v":0},null,null,{"$f":"+$I23*(CW7+CW8)","v":0},null,null,{"$f":"+$I23*(CZ7+CZ8)","v":0},null,null,{"$f":"+$I23*(DC7+DC8)","v":0},null,null,{"$f":"+$I23*(DF7+DF8)","v":0},null,null,{"$f":"+$I23*(DI7+DI8)","v":0},null,null,{"$f":"+$I23*(DL7+DL8)","v":0},null,null,{"$f":"+$I23*(DO7+DO8)","v":0},null,null,{"$f":"+$I23*(DR7+DR8)","v":0},null,null,{"$f":"+$I23*(DU7+DU8)","v":0},null,null,{"$f":"+$I23*(DX7+DX8)","v":0}]
[{"$f":"'Operating Budget '!$E$38","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$46","v":0.05},null,{"$f":"+$I24*K10","v":0},null,null,{"$f":"+$I24*N10","v":0},null,null,{"$f":"+$I24*Q10","v":0},null,null,{"$f":"+$I24*T10","v":0},null,null,{"$f":"+$I24*W10","v":0},null,null,{"$f":"+$I24*Z10","v":0},null,null,{"$f":"+$I24*AC10","v":0},null,null,{"$f":"+$I24*AF10","v":0},null,null,{"$f":"+$I24*AI10","v":0},null,null,{"$f":"+$I24*AL10","v":0},null,null,{"$f":"+$I24*AO10","v":0},null,null,{"$f":"+$I24*AR10","v":0},null,null,{"$f":"+$I24*AU10","v":0},null,null,{"$f":"+$I24*AX10","v":0},null,null,{"$f":"+$I24*BA10","v":0},null,null,{"$f":"+$I24*BD10","v":0},null,null,{"$f":"+$I24*BG10","v":0},null,null,{"$f":"+$I24*BJ10","v":0},null,null,{"$f":"+$I24*BM10","v":0},null,null,{"$f":"+$I24*BP10","v":0},null,null,{"$f":"+$I24*BS10","v":0},null,null,{"$f":"+$I24*BV10","v":0},null,null,{"$f":"+$I24*BY10","v":0},null,null,{"$f":"+$I24*CB10","v":0},null,null,{"$f":"+$I24*CE10","v":0},null,null,{"$f":"+$I24*CH10","v":0},null,null,{"$f":"+$I24*CK10","v":0},null,null,{"$f":"+$I24*CN10","v":0},null,null,{"$f":"+$I24*CQ10","v":0},null,null,{"$f":"+$I24*CT10","v":0},null,null,{"$f":"+$I24*CW10","v":0},null,null,{"$f":"+$I24*CZ10","v":0},null,null,{"$f":"+$I24*DC10","v":0},null,null,{"$f":"+$I24*DF10","v":0},null,null,{"$f":"+$I24*DI10","v":0},null,null,{"$f":"+$I24*DL10","v":0},null,null,{"$f":"+$I24*DO10","v":0},null,null,{"$f":"+$I24*DR10","v":0},null,null,{"$f":"+$I24*DU10","v":0},null,null,{"$f":"+$I24*DX10","v":0}]
["Laundry/Vending/Other Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$47","v":0.05},null,{"$f":"+$I25*(K14+K15)","v":0},null,null,{"$f":"+$I25*(N14+N15)","v":0},null,null,{"$f":"+$I25*(Q14+Q15)","v":0},null,null,{"$f":"+$I25*(T14+T15)","v":0},null,null,{"$f":"+$I25*(W14+W15)","v":0},null,null,{"$f":"+$I25*(Z14+Z15)","v":0},null,null,{"$f":"+$I25*(AC14+AC15)","v":0},null,null,{"$f":"+$I25*(AF14+AF15)","v":0},null,null,{"$f":"+$I25*(AI14+AI15)","v":0},null,null,{"$f":"+$I25*(AL14+AL15)","v":0},null,null,{"$f":"+$I25*(AO14+AO15)","v":0},null,null,{"$f":"+$I25*(AR14+AR15)","v":0},null,null,{"$f":"+$I25*(AU14+AU15)","v":0},null,null,{"$f":"+$I25*(AX14+AX15)","v":0},null,null,{"$f":"+$I25*(BA14+BA15)","v":0},null,null,{"$f":"+$I25*(BD14+BD15)","v":0},null,null,{"$f":"+$I25*(BG14+BG15)","v":0},null,null,{"$f":"+$I25*(BJ14+BJ15)","v":0},null,null,{"$f":"+$I25*(BM14+BM15)","v":0},null,null,{"$f":"+$I25*(BP14+BP15)","v":0},null,null,{"$f":"+$I25*(BS14+BS15)","v":0},null,null,{"$f":"+$I25*(BV14+BV15)","v":0},null,null,{"$f":"+$I25*(BY14+BY15)","v":0},null,null,{"$f":"+$I25*(CB14+CB15)","v":0},null,null,{"$f":"+$I25*(CE14+CE15)","v":0},null,null,{"$f":"+$I25*(CH14+CH15)","v":0},null,null,{"$f":"+$I25*(CK14+CK15)","v":0},null,null,{"$f":"+$I25*(CN14+CN15)","v":0},null,null,{"$f":"+$I25*(CQ14+CQ15)","v":0},null,null,{"$f":"+$I25*(CT14+CT15)","v":0},null,null,{"$f":"+$I25*(CW14+CW15)","v":0},null,null,{"$f":"+$I25*(CZ14+CZ15)","v":0},null,null,{"$f":"+$I25*(DC14+DC15)","v":0},null,null,{"$f":"+$I25*(DF14+DF15)","v":0},null,null,{"$f":"+$I25*(DI14+DI15)","v":0},null,null,{"$f":"+$I25*(DL14+DL15)","v":0},null,null,{"$f":"+$I25*(DO14+DO15)","v":0},null,null,{"$f":"+$I25*(DR14+DR15)","v":0},null,null,{"$f":"+$I25*(DU14+DU15)","v":0},null,null,{"$f":"+$I25*(DX14+DX15)","v":0}]
["Commercial Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$W$48","v":0.5},null,{"$f":"+$I26*K16","v":0},null,null,{"$f":"+$I26*N16","v":0},null,null,{"$f":"+$I26*Q16","v":0},null,null,{"$f":"+$I26*T16","v":0},null,null,{"$f":"+$I26*W16","v":0},null,null,{"$f":"+$I26*Z16","v":0},null,null,{"$f":"+$I26*AC16","v":0},null,null,{"$f":"+$I26*AF16","v":0},null,null,{"$f":"+$I26*AI16","v":0},null,null,{"$f":"+$I26*AL16","v":0},null,null,{"$f":"+$I26*AO16","v":0},null,null,{"$f":"+$I26*AR16","v":0},null,null,{"$f":"+$I26*AU16","v":0},null,null,{"$f":"+$I26*AX16","v":0},null,null,{"$f":"+$I26*BA16","v":0},null,null,{"$f":"+$I26*BD16","v":0},null,null,{"$f":"+$I26*BG16","v":0},null,null,{"$f":"+$I26*BJ16","v":0},null,null,{"$f":"+$I26*BM16","v":0},null,null,{"$f":"+$I26*BP16","v":0},null,null,{"$f":"+$I26*BS16","v":0},null,null,{"$f":"+$I26*BV16","v":0},null,null,{"$f":"+$I26*BY16","v":0},null,null,{"$f":"+$I26*CB16","v":0},null,null,{"$f":"+$I26*CE16","v":0},null,null,{"$f":"+$I26*CH16","v":0},null,null,{"$f":"+$I26*CK16","v":0},null,null,{"$f":"+$I26*CN16","v":0},null,null,{"$f":"+$I26*CQ16","v":0},null,null,{"$f":"+$I26*CT16","v":0},null,null,{"$f":"+$I26*CW16","v":0},null,null,{"$f":"+$I26*CZ16","v":0},null,null,{"$f":"+$I26*DC16","v":0},null,null,{"$f":"+$I26*DF16","v":0},null,null,{"$f":"+$I26*DI16","v":0},null,null,{"$f":"+$I26*DL16","v":0},null,null,{"$f":"+$I26*DO16","v":0},null,null,{"$f":"+$I26*DR16","v":0},null,null,{"$f":"+$I26*DU16","v":0},null,null,{"$f":"+$I26*DX16","v":0}]
["TOTAL VACANCY LOSS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K21:K26)","v":0},null,null,{"$f":"SUM(N21:P26)","v":0},null,null,{"$f":"SUM(Q21:S26)","v":0},null,null,{"$f":"SUM(T21:V26)","v":0},null,null,{"$f":"SUM(W21:Y26)","v":0},null,null,{"$f":"SUM(Z21:AB26)","v":0},null,null,{"$f":"SUM(AC21:AE26)","v":0},null,null,{"$f":"SUM(AF21:AH26)","v":0},null,null,{"$f":"SUM(AI21:AK26)","v":0},null,null,{"$f":"SUM(AL21:AN26)","v":0},null,null,{"$f":"SUM(AO21:AQ26)","v":0},null,null,{"$f":"SUM(AR21:AT26)","v":0},null,null,{"$f":"SUM(AU21:AW26)","v":0},null,null,{"$f":"SUM(AX21:AZ26)","v":0},null,null,{"$f":"SUM(BA21:BC26)","v":0},null,null,{"$f":"SUM(BD21:BF26)","v":0},null,null,{"$f":"SUM(BG21:BI26)","v":0},null,null,{"$f":"SUM(BJ21:BL26)","v":0},null,null,{"$f":"SUM(BM21:BO26)","v":0},null,null,{"$f":"SUM(BP21:BR26)","v":0},null,null,{"$f":"SUM(BS21:BU26)","v":0},null,null,{"$f":"SUM(BV21:BX26)","v":0},null,null,{"$f":"SUM(BY21:CA26)","v":0},null,null,{"$f":"SUM(CB21:CD26)","v":0},null,null,{"$f":"SUM(CE21:CG26)","v":0},null,null,{"$f":"SUM(CH21:CJ26)","v":0},null,null,{"$f":"SUM(CK21:CM26)","v":0},null,null,{"$f":"SUM(CN21:CP26)","v":0},null,null,{"$f":"SUM(CQ21:CS26)","v":0},null,null,{"$f":"SUM(CT21:CV26)","v":0},null,null,{"$f":"SUM(CW21:CY26)","v":0},null,null,{"$f":"SUM(CZ21:DB26)","v":0},null,null,{"$f":"SUM(DC21:DE26)","v":0},null,null,{"$f":"SUM(DF21:DH26)","v":0},null,null,{"$f":"SUM(DI21:DK26)","v":0},null,null,{"$f":"SUM(DL21:DN26)","v":0},null,null,{"$f":"SUM(DO21:DQ26)","v":0},null,null,{"$f":"SUM(DR21:DT26)","v":0},null,null,{"$f":"SUM(DU21:DW26)","v":0},null,null,{"$f":"SUM(DX21:DZ26)","v":0}]
["EFFECTIVE GROSS INCOME",null,null,null,null,null,null,null,null,null,{"$f":"K18-K27","v":0},null,null,{"$f":"N18-N27","v":0},null,null,{"$f":"Q18-Q27","v":0},null,null,{"$f":"T18-T27","v":0},null,null,{"$f":"W18-W27","v":0},null,null,{"$f":"Z18-Z27","v":0},null,null,{"$f":"AC18-AC27","v":0},null,null,{"$f":"AF18-AF27","v":0},null,null,{"$f":"AI18-AI27","v":0},null,null,{"$f":"AL18-AL27","v":0},null,null,{"$f":"AO18-AO27","v":0},null,null,{"$f":"AR18-AR27","v":0},null,null,{"$f":"AU18-AU27","v":0},null,null,{"$f":"AX18-AX27","v":0},null,null,{"$f":"BA18-BA27","v":0},null,null,{"$f":"BD18-BD27","v":0},null,null,{"$f":"BG18-BG27","v":0},null,null,{"$f":"BJ18-BJ27","v":0},null,null,{"$f":"BM18-BM27","v":0},null,null,{"$f":"BP18-BP27","v":0},null,null,{"$f":"BS18-BS27","v":0},null,null,{"$f":"BV18-BV27","v":0},null,null,{"$f":"BY18-BY27","v":0},null,null,{"$f":"CB18-CB27","v":0},null,null,{"$f":"CE18-CE27","v":0},null,null,{"$f":"CH18-CH27","v":0},null,null,{"$f":"CK18-CK27","v":0},null,null,{"$f":"CN18-CN27","v":0},null,null,{"$f":"CQ18-CQ27","v":0},null,null,{"$f":"CT18-CT27","v":0},null,null,{"$f":"CW18-CW27","v":0},null,null,{"$f":"CZ18-CZ27","v":0},null,null,{"$f":"DC18-DC27","v":0},null,null,{"$f":"DF18-DF27","v":0},null,null,{"$f":"DI18-DI27","v":0},null,null,{"$f":"DL18-DL27","v":0},null,null,{"$f":"DO18-DO27","v":0},null,null,{"$f":"DR18-DR27","v":0},null,null,{"$f":"DU18-DU27","v":0},null,null,{"$f":"DX18-DX27","v":0}]
[]
["OPERATING EXPENSES & RESERVE DEPOSITS",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
["Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"+'Operating Budget '!$S$106-'Operating Budget '!$S$89-'Operating Budget '!$S$105","v":0},null,null,{"$f":"(1+$I$31)*K31","v":0},null,null,{"$f":"(1+$I$31)*N31","v":0},null,null,{"$f":"(1+$I$31)*Q31","v":0},null,null,{"$f":"(1+$I$31)*T31","v":0},null,null,{"$f":"(1+$I$31)*W31","v":0},null,null,{"$f":"(1+$I$31)*Z31","v":0},null,null,{"$f":"(1+$I$31)*AC31","v":0},null,null,{"$f":"(1+$I$31)*AF31","v":0},null,null,{"$f":"(1+$I$31)*AI31","v":0},null,null,{"$f":"(1+$I$31)*AL31","v":0},null,null,{"$f":"(1+$I$31)*AO31","v":0},null,null,{"$f":"(1+$I$31)*AR31","v":0},null,null,{"$f":"(1+$I$31)*AU31","v":0},null,null,{"$f":"(1+$I$31)*AX31","v":0},null,null,{"$f":"(1+$I$31)*BA31","v":0},null,null,{"$f":"(1+$I$31)*BD31","v":0},null,null,{"$f":"(1+$I$31)*BG31","v":0},null,null,{"$f":"(1+$I$31)*BJ31","v":0},null,null,{"$f":"(1+$I$31)*BM31","v":0},null,null,{"$f":"(1+$I$31)*BP31","v":0},null,null,{"$f":"(1+$I$31)*BS31","v":0},null,null,{"$f":"(1+$I$31)*BV31","v":0},null,null,{"$f":"(1+$I$31)*BY31","v":0},null,null,{"$f":"(1+$I$31)*CB31","v":0},null,null,{"$f":"(1+$I$31)*CE31","v":0},null,null,{"$f":"(1+$I$31)*CH31","v":0},null,null,{"$f":"(1+$I$31)*CK31","v":0},null,null,{"$f":"(1+$I$31)*CN31","v":0},null,null,{"$f":"(1+$I$31)*CQ31","v":0},null,null,{"$f":"(1+$I$31)*CT31","v":0},null,null,{"$f":"(1+$I$31)*CW31","v":0},null,null,{"$f":"(1+$I$31)*CZ31","v":0},null,null,{"$f":"(1+$I$31)*DC31","v":0},null,null,{"$f":"(1+$I$31)*DF31","v":0},null,null,{"$f":"(1+$I$31)*DI31","v":0},null,null,{"$f":"(1+$I$31)*DL31","v":0},null,null,{"$f":"(1+$I$31)*DO31","v":0},null,null,{"$f":"(1+$I$31)*DR31","v":0},null,null,{"$f":"(1+$I$31)*DU31","v":0}]
["Real Estate Taxes",null,null,null,null,null,null,null,0.02,null,{"$f":"+'Operating Budget '!$S$89","v":0},null,null,{"$f":"(1+$I$32)*K32","v":0},null,null,{"$f":"(1+$I$32)*N32","v":0},null,null,{"$f":"(1+$I$32)*Q32","v":0},null,null,{"$f":"(1+$I$32)*T32","v":0},null,null,{"$f":"(1+$I$32)*W32","v":0},null,null,{"$f":"(1+$I$32)*Z32","v":0},null,null,{"$f":"(1+$I$32)*AC32","v":0},null,null,{"$f":"(1+$I$32)*AF32","v":0},null,null,{"$f":"(1+$I$32)*AI32","v":0},null,null,{"$f":"(1+$I$32)*AL32","v":0},null,null,{"$f":"(1+$I$32)*AO32","v":0},null,null,{"$f":"(1+$I$32)*AR32","v":0},null,null,{"$f":"(1+$I$32)*AU32","v":0},null,null,{"$f":"(1+$I$32)*AX32","v":0},null,null,{"$f":"(1+$I$32)*BA32","v":0},null,null,{"$f":"(1+$I$32)*BD32","v":0},null,null,{"$f":"(1+$I$32)*BG32","v":0},null,null,{"$f":"(1+$I$32)*BJ32","v":0},null,null,{"$f":"(1+$I$32)*BM32","v":0},null,null,{"$f":"(1+$I$32)*BP32","v":0},null,null,{"$f":"(1+$I$32)*BS32","v":0},null,null,{"$f":"(1+$I$32)*BV32","v":0},null,null,{"$f":"(1+$I$32)*BY32","v":0},null,null,{"$f":"(1+$I$32)*CB32","v":0},null,null,{"$f":"(1+$I$32)*CE32","v":0},null,null,{"$f":"(1+$I$32)*CH32","v":0},null,null,{"$f":"(1+$I$32)*CK32","v":0},null,null,{"$f":"(1+$I$32)*CN32","v":0},null,null,{"$f":"(1+$I$32)*CQ32","v":0},null,null,{"$f":"(1+$I$32)*CT32","v":0},null,null,{"$f":"(1+$I$32)*CW32","v":0},null,null,{"$f":"(1+$I$32)*CZ32","v":0},null,null,{"$f":"(1+$I$32)*DC32","v":0},null,null,{"$f":"(1+$I$32)*DF32","v":0},null,null,{"$f":"(1+$I$32)*DI32","v":0},null,null,{"$f":"(1+$I$32)*DL32","v":0},null,null,{"$f":"(1+$I$32)*DO32","v":0},null,null,{"$f":"(1+$I$32)*DR32","v":0},null,null,{"$f":"(1+$I$32)*DU32","v":0}]
["Supportive Services Costs",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget '!$S$105","v":0},null,null,{"$f":"(1+$I$33)*K33","v":0},null,null,{"$f":"(1+$I$33)*N33","v":0},null,null,{"$f":"(1+$I$33)*Q33","v":0},null,null,{"$f":"(1+$I$33)*T33","v":0},null,null,{"$f":"(1+$I$33)*W33","v":0},null,null,{"$f":"(1+$I$33)*Z33","v":0},null,null,{"$f":"(1+$I$33)*AC33","v":0},null,null,{"$f":"(1+$I$33)*AF33","v":0},null,null,{"$f":"(1+$I$33)*AI33","v":0},null,null,{"$f":"(1+$I$33)*AL33","v":0},null,null,{"$f":"(1+$I$33)*AO33","v":0},null,null,{"$f":"(1+$I$33)*AR33","v":0},null,null,{"$f":"(1+$I$33)*AU33","v":0},null,null,{"$f":"(1+$I$33)*AX33","v":0},null,null,{"$f":"(1+$I$33)*BA33","v":0},null,null,{"$f":"(1+$I$33)*BD33","v":0},null,null,{"$f":"(1+$I$33)*BG33","v":0},null,null,{"$f":"(1+$I$33)*BJ33","v":0},null,null,{"$f":"(1+$I$33)*BM33","v":0},null,null,{"$f":"(1+$I$33)*BP33","v":0},null,null,{"$f":"(1+$I$33)*BS33","v":0},null,null,{"$f":"(1+$I$33)*BV33","v":0},null,null,{"$f":"(1+$I$33)*BY33","v":0},null,null,{"$f":"(1+$I$33)*CB33","v":0},null,null,{"$f":"(1+$I$33)*CE33","v":0},null,null,{"$f":"(1+$I$33)*CH33","v":0},null,null,{"$f":"(1+$I$33)*CK33","v":0},null,null,{"$f":"(1+$I$33)*CN33","v":0},null,null,{"$f":"(1+$I$33)*CQ33","v":0},null,null,{"$f":"(1+$I$33)*CT33","v":0},null,null,{"$f":"(1+$I$33)*CW33","v":0},null,null,{"$f":"(1+$I$33)*CZ33","v":0},null,null,{"$f":"(1+$I$33)*DC33","v":0},null,null,{"$f":"(1+$I$33)*DF33","v":0},null,null,{"$f":"(1+$I$33)*DI33","v":0},null,null,{"$f":"(1+$I$33)*DL33","v":0},null,null,{"$f":"(1+$I$33)*DO33","v":0},null,null,{"$f":"(1+$I$33)*DR33","v":0},null,null,{"$f":"(1+$I$33)*DU33","v":0}]
["Replacement Reserve",null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget '!$S$109+'Operating Budget '!$W$109","v":0},null,null,{"$f":"(1+$I$34)*K34","v":0},null,null,{"$f":"(1+$I$34)*N34","v":0},null,null,{"$f":"(1+$I$34)*Q34","v":0},null,null,{"$f":"(1+$I$34)*T34","v":0},null,null,{"$f":"(1+$I$34)*W34","v":0},null,null,{"$f":"(1+$I$34)*Z34","v":0},null,null,{"$f":"(1+$I$34)*AC34","v":0},null,null,{"$f":"(1+$I$34)*AF34","v":0},null,null,{"$f":"(1+$I$34)*AI34","v":0},null,null,{"$f":"(1+$I$34)*AL34","v":0},null,null,{"$f":"(1+$I$34)*AO34","v":0},null,null,{"$f":"(1+$I$34)*AR34","v":0},null,null,{"$f":"(1+$I$34)*AU34","v":0},null,null,{"$f":"(1+$I$34)*AX34","v":0},null,null,{"$f":"(1+$I$34)*BA34","v":0},null,null,{"$f":"(1+$I$34)*BD34","v":0},null,null,{"$f":"(1+$I$34)*BG34","v":0},null,null,{"$f":"(1+$I$34)*BJ34","v":0},null,null,{"$f":"(1+$I$34)*BM34","v":0},null,null,{"$f":"(1+$I$34)*BP34","v":0},null,null,{"$f":"(1+$I$34)*BS34","v":0},null,null,{"$f":"(1+$I$34)*BV34","v":0},null,null,{"$f":"(1+$I$34)*BY34","v":0},null,null,{"$f":"(1+$I$34)*CB34","v":0},null,null,{"$f":"(1+$I$34)*CE34","v":0},null,null,{"$f":"(1+$I$34)*CH34","v":0},null,null,{"$f":"(1+$I$34)*CK34","v":0},null,null,{"$f":"(1+$I$34)*CN34","v":0},null,null,{"$f":"(1+$I$34)*CQ34","v":0},null,null,{"$f":"(1+$I$34)*CT34","v":0},null,null,{"$f":"(1+$I$34)*CW34","v":0},null,null,{"$f":"(1+$I$34)*CZ34","v":0},null,null,{"$f":"(1+$I$34)*DC34","v":0},null,null,{"$f":"(1+$I$34)*DF34","v":0},null,null,{"$f":"(1+$I$34)*DI34","v":0},null,null,{"$f":"(1+$I$34)*DL34","v":0},null,null,{"$f":"(1+$I$34)*DO34","v":0},null,null,{"$f":"(1+$I$34)*DR34","v":0},null,null,{"$f":"(1+$I$34)*DU34","v":0}]
["Other Reserves",null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget '!$S$110+'Operating Budget '!$S$111+'Operating Budget '!$S$112+'Operating Budget '!$W$110+'Operating Budget '!$W$111+'Operating Budget '!$W$112","v":0},null,null,{"$f":"(1+$I$35)*K35","v":0},null,null,{"$f":"(1+$I$35)*N35","v":0},null,null,{"$f":"(1+$I$35)*Q35","v":0},null,null,{"$f":"(1+$I$35)*T35","v":0},null,null,{"$f":"(1+$I$35)*W35","v":0},null,null,{"$f":"(1+$I$35)*Z35","v":0},null,null,{"$f":"(1+$I$35)*AC35","v":0},null,null,{"$f":"(1+$I$35)*AF35","v":0},null,null,{"$f":"(1+$I$35)*AI35","v":0},null,null,{"$f":"(1+$I$35)*AL35","v":0},null,null,{"$f":"(1+$I$35)*AO35","v":0},null,null,{"$f":"(1+$I$35)*AR35","v":0},null,null,{"$f":"(1+$I$35)*AU35","v":0},null,null,{"$f":"(1+$I$35)*AX35","v":0},null,null,{"$f":"(1+$I$35)*BA35","v":0},null,null,{"$f":"(1+$I$35)*BD35","v":0},null,null,{"$f":"(1+$I$35)*BG35","v":0},null,null,{"$f":"(1+$I$35)*BJ35","v":0},null,null,{"$f":"(1+$I$35)*BM35","v":0},null,null,{"$f":"(1+$I$35)*BP35","v":0},null,null,{"$f":"(1+$I$35)*BS35","v":0},null,null,{"$f":"(1+$I$35)*BV35","v":0},null,null,{"$f":"(1+$I$35)*BY35","v":0},null,null,{"$f":"(1+$I$35)*CB35","v":0},null,null,{"$f":"(1+$I$35)*CE35","v":0},null,null,{"$f":"(1+$I$35)*CH35","v":0},null,null,{"$f":"(1+$I$35)*CK35","v":0},null,null,{"$f":"(1+$I$35)*CN35","v":0},null,null,{"$f":"(1+$I$35)*CQ35","v":0},null,null,{"$f":"(1+$I$35)*CT35","v":0},null,null,{"$f":"(1+$I$35)*CW35","v":0},null,null,{"$f":"(1+$I$35)*CZ35","v":0},null,null,{"$f":"(1+$I$35)*DC35","v":0},null,null,{"$f":"(1+$I$35)*DF35","v":0},null,null,{"$f":"(1+$I$35)*DI35","v":0},null,null,{"$f":"(1+$I$35)*DL35","v":0},null,null,{"$f":"(1+$I$35)*DO35","v":0},null,null,{"$f":"(1+$I$35)*DR35","v":0},null,null,{"$f":"(1+$I$35)*DU35","v":0}]
["Ground Lease",null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget '!$S$115+'Operating Budget '!$W$115","v":0},null,null,{"$f":"(1+$I$36)*K36","v":0},null,null,{"$f":"(1+$I$36)*N36","v":0},null,null,{"$f":"(1+$I$36)*Q36","v":0},null,null,{"$f":"(1+$I$36)*T36","v":0},null,null,{"$f":"(1+$I$36)*W36","v":0},null,null,{"$f":"(1+$I$36)*Z36","v":0},null,null,{"$f":"(1+$I$36)*AC36","v":0},null,null,{"$f":"(1+$I$36)*AF36","v":0},null,null,{"$f":"(1+$I$36)*AI36","v":0},null,null,{"$f":"(1+$I$36)*AL36","v":0},null,null,{"$f":"(1+$I$36)*AO36","v":0},null,null,{"$f":"(1+$I$36)*AR36","v":0},null,null,{"$f":"(1+$I$36)*AU36","v":0},null,null,{"$f":"(1+$I$36)*AX36","v":0},null,null,{"$f":"(1+$I$36)*BA36","v":0},null,null,{"$f":"(1+$I$36)*BD36","v":0},null,null,{"$f":"(1+$I$36)*BG36","v":0},null,null,{"$f":"(1+$I$36)*BJ36","v":0},null,null,{"$f":"(1+$I$36)*BM36","v":0},null,null,{"$f":"(1+$I$36)*BP36","v":0},null,null,{"$f":"(1+$I$36)*BS36","v":0},null,null,{"$f":"(1+$I$36)*BV36","v":0},null,null,{"$f":"(1+$I$36)*BY36","v":0},null,null,{"$f":"(1+$I$36)*CB36","v":0},null,null,{"$f":"(1+$I$36)*CE36","v":0},null,null,{"$f":"(1+$I$36)*CH36","v":0},null,null,{"$f":"(1+$I$36)*CK36","v":0},null,null,{"$f":"(1+$I$36)*CN36","v":0},null,null,{"$f":"(1+$I$36)*CQ36","v":0},null,null,{"$f":"(1+$I$36)*CT36","v":0},null,null,{"$f":"(1+$I$36)*CW36","v":0},null,null,{"$f":"(1+$I$36)*CZ36","v":0},null,null,{"$f":"(1+$I$36)*DC36","v":0},null,null,{"$f":"(1+$I$36)*DF36","v":0},null,null,{"$f":"(1+$I$36)*DI36","v":0},null,null,{"$f":"(1+$I$36)*DL36","v":0},null,null,{"$f":"(1+$I$36)*DO36","v":0},null,null,{"$f":"(1+$I$36)*DR36","v":0},null,null,{"$f":"(1+$I$36)*DU36","v":0}]
["Commercial Expenses",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget '!$W$106","v":0},null,null,{"$f":"(1+$I$37)*K37","v":0},null,null,{"$f":"(1+$I$37)*N37","v":0},null,null,{"$f":"(1+$I$37)*Q37","v":0},null,null,{"$f":"(1+$I$37)*T37","v":0},null,null,{"$f":"(1+$I$37)*W37","v":0},null,null,{"$f":"(1+$I$37)*Z37","v":0},null,null,{"$f":"(1+$I$37)*AC37","v":0},null,null,{"$f":"(1+$I$37)*AF37","v":0},null,null,{"$f":"(1+$I$37)*AI37","v":0},null,null,{"$f":"(1+$I$37)*AL37","v":0},null,null,{"$f":"(1+$I$37)*AO37","v":0},null,null,{"$f":"(1+$I$37)*AR37","v":0},null,null,{"$f":"(1+$I$37)*AU37","v":0},null,null,{"$f":"(1+$I$37)*AX37","v":0},null,null,{"$f":"(1+$I$37)*BA37","v":0},null,null,{"$f":"(1+$I$37)*BD37","v":0},null,null,{"$f":"(1+$I$37)*BG37","v":0},null,null,{"$f":"(1+$I$37)*BJ37","v":0},null,null,{"$f":"(1+$I$37)*BM37","v":0},null,null,{"$f":"(1+$I$37)*BP37","v":0},null,null,{"$f":"(1+$I$37)*BS37","v":0},null,null,{"$f":"(1+$I$37)*BV37","v":0},null,null,{"$f":"(1+$I$37)*BY37","v":0},null,null,{"$f":"(1+$I$37)*CB37","v":0},null,null,{"$f":"(1+$I$37)*CE37","v":0},null,null,{"$f":"(1+$I$37)*CH37","v":0},null,null,{"$f":"(1+$I$37)*CK37","v":0},null,null,{"$f":"(1+$I$37)*CN37","v":0},null,null,{"$f":"(1+$I$37)*CQ37","v":0},null,null,{"$f":"(1+$I$37)*CT37","v":0},null,null,{"$f":"(1+$I$37)*CW37","v":0},null,null,{"$f":"(1+$I$37)*CZ37","v":0},null,null,{"$f":"(1+$I$37)*DC37","v":0},null,null,{"$f":"(1+$I$37)*DF37","v":0},null,null,{"$f":"(1+$I$37)*DI37","v":0},null,null,{"$f":"(1+$I$37)*DL37","v":0},null,null,{"$f":"(1+$I$37)*DO37","v":0},null,null,{"$f":"(1+$I$37)*DR37","v":0},null,null,{"$f":"(1+$I$37)*DU37","v":0}]
["TOTAL EXPENSES & RESERVES",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K31:K37)","v":0},null,null,0,null,null,0,null,null,{"$f":"SUM(T31:T37)","v":0},null,null,{"$f":"SUM(W31:W37)","v":0},null,null,{"$f":"SUM(Z31:Z37)","v":0},null,null,{"$f":"SUM(AC31:AC37)","v":0},null,null,{"$f":"SUM(AF31:AF37)","v":0},null,null,{"$f":"SUM(AI31:AI37)","v":0},null,null,{"$f":"SUM(AL31:AL37)","v":0},null,null,{"$f":"SUM(AO31:AO37)","v":0},null,null,{"$f":"SUM(AR31:AR37)","v":0},null,null,{"$f":"SUM(AU31:AU37)","v":0},null,null,{"$f":"SUM(AX31:AX37)","v":0},null,null,{"$f":"SUM(BA31:BA37)","v":0},null,null,{"$f":"SUM(BD31:BD37)","v":0},null,null,{"$f":"SUM(BG31:BG37)","v":0},null,null,{"$f":"SUM(BJ31:BJ37)","v":0},null,null,{"$f":"SUM(BM31:BM37)","v":0},null,null,{"$f":"SUM(BP31:BP37)","v":0},null,null,{"$f":"SUM(BS31:BS37)","v":0},null,null,{"$f":"SUM(BV31:BV37)","v":0},null,null,{"$f":"SUM(BY31:BY37)","v":0},null,null,{"$f":"SUM(CB31:CB37)","v":0},null,null,{"$f":"SUM(CE31:CE37)","v":0},null,null,{"$f":"SUM(CH31:CH37)","v":0},null,null,{"$f":"SUM(CK31:CK37)","v":0},null,null,{"$f":"SUM(CN31:CN37)","v":0},null,null,{"$f":"SUM(CQ31:CQ37)","v":0},null,null,{"$f":"SUM(CT31:CT37)","v":0},null,null,{"$f":"SUM(CW31:CW37)","v":0},null,null,{"$f":"SUM(CZ31:CZ37)","v":0},null,null,{"$f":"SUM(DC31:DC37)","v":0},null,null,{"$f":"SUM(DF31:DF37)","v":0},null,null,{"$f":"SUM(DI31:DI37)","v":0},null,null,{"$f":"SUM(DL31:DL37)","v":0},null,null,{"$f":"SUM(DO31:DO37)","v":0},null,null,{"$f":"SUM(DR31:DR37)","v":0},null,null,{"$f":"SUM(DU31:DU37)","v":0},null,null,{"$f":"SUM(DX31:DX37)","v":0}]
["NET OPERATING INCOME ",null,null,null,null,null,null,null,null,null,{"$f":"K28-K38","v":0},null,null,{"$f":"N28-N38","v":0},null,null,{"$f":"Q28-Q38","v":0},null,null,{"$f":"T28-T38","v":0},null,null,{"$f":"W28-W38","v":0},null,null,{"$f":"Z28-Z38","v":0},null,null,{"$f":"AC28-AC38","v":0},null,null,{"$f":"AF28-AF38","v":0},null,null,{"$f":"AI28-AI38","v":0},null,null,{"$f":"AL28-AL38","v":0},null,null,{"$f":"AO28-AO38","v":0},null,null,{"$f":"AR28-AR38","v":0},null,null,{"$f":"AU28-AU38","v":0},null,null,{"$f":"AX28-AX38","v":0},null,null,{"$f":"BA28-BA38","v":0},null,null,{"$f":"BD28-BD38","v":0},null,null,{"$f":"BG28-BG38","v":0},null,null,{"$f":"BJ28-BJ38","v":0},null,null,{"$f":"BM28-BM38","v":0},null,null,{"$f":"BP28-BP38","v":0},null,null,{"$f":"BS28-BS38","v":0},null,null,{"$f":"BV28-BV38","v":0},null,null,{"$f":"BY28-BY38","v":0},null,null,{"$f":"CB28-CB38","v":0},null,null,{"$f":"CE28-CE38","v":0},null,null,{"$f":"CH28-CH38","v":0},null,null,{"$f":"CK28-CK38","v":0},null,null,{"$f":"CN28-CN38","v":0},null,null,{"$f":"CQ28-CQ38","v":0},null,null,{"$f":"CT28-CT38","v":0},null,null,{"$f":"CW28-CW38","v":0},null,null,{"$f":"CZ28-CZ38","v":0},null,null,{"$f":"DC28-DC38","v":0},null,null,{"$f":"DF28-DF38","v":0},null,null,{"$f":"DI28-DI38","v":0},null,null,{"$f":"DL28-DL38","v":0},null,null,{"$f":"DO28-DO38","v":0},null,null,{"$f":"DR28-DR38","v":0},null,null,{"$f":"DU28-DU38","v":0},null,null,{"$f":"DX28-DX38","v":0}]
[]
["DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[{"$f":"'Operating Budget '!$E$119","v":"1st Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget '!$S$119+'Operating Budget '!$W$119","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0},null,null,{"$f":"$K$42","v":0}]
["Bridge Loan (repaid from Investor equity)"]
[{"$f":"'Operating Budget '!$E$120","v":"2nd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget '!$S$120+'Operating Budget '!$W$120","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0},null,null,{"$f":"$K$44","v":0}]
[{"$f":"'Operating Budget '!$E$121","v":"3rd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget '!$S$121+'Operating Budget '!$W$121","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0},null,null,{"$f":"$K$45","v":0}]
[{"$f":"'Operating Budget '!E122","v":"MHP .42% Fee"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$122+'Operating Budget '!$W$122","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0},null,null,{"$f":"$K$46","v":0}]
[{"$f":"'Operating Budget '!E123","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$123+'Operating Budget '!$W$123","v":0},null,null,{"$f":"$K$47","v":0},null,null,{"$f":"$K$47","v":0},null,null,{"$f":"$K$47","v":0},null,null,{"$f":"$K$47","v":0},null,null,{"$f":"$K$47","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"$K$47","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"'Operating Budget '!E124","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$124+'Operating Budget '!$W$124","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0},null,null,{"$f":"$K$48","v":0}]
[{"$f":"'Operating Budget '!E125","v":"Bond Issuer Fee"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$125+'Operating Budget '!$W$125","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0},null,null,{"$f":"$K$49","v":0}]
[{"$f":"'Operating Budget '!E126","v":"Miscellaneous Financial Expenses: (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"'Operating Budget '!$S$126+'Operating Budget '!$W$126","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0},null,null,{"$f":"$K$50","v":0}]
["TOTAL REQUIRED DEBT SERVICE",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K42:M50)-K43","v":0},null,null,{"$f":"SUM(N42:P50)-N43","v":0},null,null,{"$f":"SUM(Q42:S50)-Q43","v":0},null,null,{"$f":"SUM(T42:V50)-T43","v":0},null,null,{"$f":"SUM(W42:Y50)-W43","v":0},null,null,{"$f":"SUM(Z42:AB50)-Z43","v":0},null,null,{"$f":"SUM(AC42:AE50)-AC43","v":0},null,null,{"$f":"SUM(AF42:AH50)-AF43","v":0},null,null,{"$f":"SUM(AI42:AK50)-AI43","v":0},null,null,{"$f":"SUM(AL42:AN50)-AL43","v":0},null,null,{"$f":"SUM(AO42:AQ50)-AO43","v":0},null,null,{"$f":"SUM(AR42:AT50)-AR43","v":0},null,null,{"$f":"SUM(AU42:AW50)-AU43","v":0},null,null,{"$f":"SUM(AX42:AZ50)-AX43","v":0},null,null,{"$f":"SUM(BA42:BC50)-BA43","v":0},null,null,{"$f":"SUM(BD42:BF50)-BD43","v":0},null,null,{"$f":"SUM(BG42:BI50)-BG43","v":0},null,null,{"$f":"SUM(BJ42:BL50)-BJ43","v":0},null,null,{"$f":"SUM(BM42:BO50)-BM43","v":0},null,null,{"$f":"SUM(BP42:BR50)-BP43","v":0},null,null,{"$f":"SUM(BS42:BU50)-BS43","v":0},null,null,{"$f":"SUM(BV42:BX50)-BV43","v":0},null,null,{"$f":"SUM(BY42:CA50)-BY43","v":0},null,null,{"$f":"SUM(CB42:CD50)-CB43","v":0},null,null,{"$f":"SUM(CE42:CG50)-CE43","v":0},null,null,{"$f":"SUM(CH42:CJ50)-CH43","v":0},null,null,{"$f":"SUM(CK42:CM50)-CK43","v":0},null,null,{"$f":"SUM(CN42:CP50)-CN43","v":0},null,null,{"$f":"SUM(CQ42:CS50)-CQ43","v":0},null,null,{"$f":"SUM(CT42:CV50)-CT43","v":0},null,null,{"$f":"SUM(CW42:CY50)-CW43","v":0},null,null,{"$f":"SUM(CZ42:DB50)-CZ43","v":0},null,null,{"$f":"SUM(DC42:DE50)-DC43","v":0},null,null,{"$f":"SUM(DF42:DH50)-DF43","v":0},null,null,{"$f":"SUM(DI42:DK50)-DI43","v":0},null,null,{"$f":"SUM(DL42:DN50)-DL43","v":0},null,null,{"$f":"SUM(DO42:DQ50)-DO43","v":0},null,null,{"$f":"SUM(DR42:DT50)-DR43","v":0},null,null,{"$f":"SUM(DU42:DW50)-DU43","v":0},null,null,{"$f":"SUM(DX42:DZ50)-DX43","v":0}]
[]
["CASH FLOW after all debt service",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K39-K51","v":0},null,null,{"$f":"N39-N51","v":0},null,null,{"$f":"Q39-Q51","v":0},null,null,{"$f":"T39-T51","v":0},null,null,{"$f":"W39-W51","v":0},null,null,{"$f":"Z39-Z51","v":0},null,null,{"$f":"AC39-AC51","v":0},null,null,{"$f":"AF39-AF51","v":0},null,null,{"$f":"AI39-AI51","v":0},null,null,{"$f":"AL39-AL51","v":0},null,null,{"$f":"AO39-AO51","v":0},null,null,{"$f":"AR39-AR51","v":0},null,null,{"$f":"AU39-AU51","v":0},null,null,{"$f":"AX39-AX51","v":0},null,null,{"$f":"BA39-BA51","v":0},null,null,{"$f":"BD39-BD51","v":0},null,null,{"$f":"BG39-BG51","v":0},null,null,{"$f":"BJ39-BJ51","v":0},null,null,{"$f":"BM39-BM51","v":0},null,null,{"$f":"BP39-BP51","v":0},null,null,{"$f":"BS39-BS51","v":0},null,null,{"$f":"BV39-BV51","v":0},null,null,{"$f":"BY39-BY51","v":0},null,null,{"$f":"CB39-CB51","v":0},null,null,{"$f":"CE39-CE51","v":0},null,null,{"$f":"CH39-CH51","v":0},null,null,{"$f":"CK39-CK51","v":0},null,null,{"$f":"CN39-CN51","v":0},null,null,{"$f":"CQ39-CQ51","v":0},null,null,{"$f":"CT39-CT51","v":0},null,null,{"$f":"CW39-CW51","v":0},null,null,{"$f":"CZ39-CZ51","v":0},null,null,{"$f":"DC39-DC51","v":0},null,null,{"$f":"DF39-DF51","v":0},null,null,{"$f":"DI39-DI51","v":0},null,null,{"$f":"DL39-DL51","v":0},null,null,{"$f":"DO39-DO51","v":0},null,null,{"$f":"DR39-DR51","v":0},null,null,{"$f":"DU39-DU51","v":0},null,null,{"$f":"DX39-DX51","v":0}]
[]
["DEBT SERVICE COVERAGE RATIO",null,null,null,null,null,null,null,null,null,{"$f":"IF(K51<=0,0,((K39/K51)))","v":0},null,null,{"$f":"IF(N51<=0,0,((N39/N51)))","v":0},null,null,{"$f":"IF(Q51<=0,0,((Q39/Q51)))","v":0},null,null,{"$f":"IF(T51<=0,0,((T39/T51)))","v":0},null,null,{"$f":"IF(W51<=0,0,((W39/W51)))","v":0},null,null,{"$f":"IF(Z51<=0,0,((Z39/Z51)))","v":0},null,null,{"$f":"IF(AC51<=0,0,((AC39/AC51)))","v":0},null,null,{"$f":"IF(AF51<=0,0,((AF39/AF51)))","v":0},null,null,{"$f":"IF(AI51<=0,0,((AI39/AI51)))","v":0},null,null,{"$f":"IF(AL51<=0,0,((AL39/AL51)))","v":0},null,null,{"$f":"IF(AO51<=0,0,((AO39/AO51)))","v":0},null,null,{"$f":"IF(AR51<=0,0,((AR39/AR51)))","v":0},null,null,{"$f":"IF(AU51<=0,0,((AU39/AU51)))","v":0},null,null,{"$f":"IF(AX51<=0,0,((AX39/AX51)))","v":0},null,null,{"$f":"IF(BA51<=0,0,((BA39/BA51)))","v":0},null,null,{"$f":"IF(BD51<=0,0,((BD39/BD51)))","v":0},null,null,{"$f":"IF(BG51<=0,0,((BG39/BG51)))","v":0},null,null,{"$f":"IF(BJ51<=0,0,((BJ39/BJ51)))","v":0},null,null,{"$f":"IF(BM51<=0,0,((BM39/BM51)))","v":0},null,null,{"$f":"IF(BP51<=0,0,((BP39/BP51)))","v":0},null,null,{"$f":"IF(BS51<=0,0,((BS39/BS51)))","v":0},null,null,{"$f":"IF(BV51<=0,0,((BV39/BV51)))","v":0},null,null,{"$f":"IF(BY51<=0,0,((BY39/BY51)))","v":0},null,null,{"$f":"IF(CB51<=0,0,((CB39/CB51)))","v":0},null,null,{"$f":"IF(CE51<=0,0,((CE39/CE51)))","v":0},null,null,{"$f":"IF(CH51<=0,0,((CH39/CH51)))","v":0},null,null,{"$f":"IF(CK51<=0,0,((CK39/CK51)))","v":0},null,null,{"$f":"IF(CN51<=0,0,((CN39/CN51)))","v":0},null,null,{"$f":"IF(CQ51<=0,0,((CQ39/CQ51)))","v":0},null,null,{"$f":"IF(CT51<=0,0,((CT39/CT51)))","v":0},null,null,{"$f":"IF(CW51<=0,0,((CW39/CW51)))","v":0},null,null,{"$f":"IF(CZ51<=0,0,((CZ39/CZ51)))","v":0},null,null,{"$f":"IF(DC51<=0,0,((DC39/DC51)))","v":0},null,null,{"$f":"IF(DF51<=0,0,((DF39/DF51)))","v":0},null,null,{"$f":"IF(DI51<=0,0,((DI39/DI51)))","v":0},null,null,{"$f":"IF(DL51<=0,0,((DL39/DL51)))","v":0},null,null,{"$f":"IF(DO51<=0,0,((DO39/DO51)))","v":0},null,null,{"$f":"IF(DR51<=0,0,((DR39/DR51)))","v":0},null,null,{"$f":"IF(DU51<=0,0,((DU39/DU51)))","v":0},null,null,{"$f":"IF(DX51<=0,0,((DX39/DX51)))","v":0}]
[]
["USE OF CASHFLOW AFTER DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
["Asset Mgmt./ Similar Fees",null,null,null,null,null,null,null,null,null,{"$f":"IF(K54>=K68,K68,K54)","v":0},null,null,{"$f":"IF(N54>=N68,N68,N54)","v":0},null,null,{"$f":"IF(Q54>=Q68,Q68,Q54)","v":0},null,null,{"$f":"IF(T54>=T68,T68,T54)","v":0},null,null,{"$f":"IF(W54>=W68,W68,W54)","v":0},null,null,{"$f":"IF(Z54>=Z68,Z68,Z54)","v":0},null,null,{"$f":"IF(AC54>=AC68,AC68,AC54)","v":0},null,null,{"$f":"IF(AF54>=AF68,AF68,AF54)","v":0},null,null,{"$f":"IF(AI54>=AI68,AI68,AI54)","v":0},null,null,{"$f":"IF(AL54>=AL68,AL68,AL54)","v":0},null,null,{"$f":"IF(AO54>=AO68,AO68,AO54)","v":0},null,null,{"$f":"IF(AR54>=AR68,AR68,AR54)","v":0},null,null,{"$f":"IF(AU54>=AU68,AU68,AU54)","v":0},null,null,{"$f":"IF(AX54>=AX68,AX68,AX54)","v":0},null,null,{"$f":"IF(BA54>=BA68,BA68,BA54)","v":0},null,null,{"$f":"IF(BD54>=BD68,BD68,BD54)","v":0},null,null,{"$f":"IF(BG54>=BG68,BG68,BG54)","v":0},null,null,{"$f":"IF(BJ54>=BJ68,BJ68,BJ54)","v":0},null,null,{"$f":"IF(BM54>=BM68,BM68,BM54)","v":0},null,null,{"$f":"IF(BP54>=BP68,BP68,BP54)","v":0},null,null,{"$f":"IF(BS54>=BS68,BS68,BS54)","v":0},null,null,{"$f":"IF(BV54>=BV68,BV68,BV54)","v":0},null,null,{"$f":"IF(BY54>=BY68,BY68,BY54)","v":0},null,null,{"$f":"IF(CB54>=CB68,CB68,CB54)","v":0},null,null,{"$f":"IF(CE54>=CE68,CE68,CE54)","v":0},null,null,{"$f":"IF(CH54>=CH68,CH68,CH54)","v":0},null,null,{"$f":"IF(CK54>=CK68,CK68,CK54)","v":0},null,null,{"$f":"IF(CN54>=CN68,CN68,CN54)","v":0},null,null,{"$f":"IF(CQ54>=CQ68,CQ68,CQ54)","v":0},null,null,{"$f":"IF(CT54>=CT68,CT68,CT54)","v":0},null,null,{"$f":"IF(CW54>=CW68,CW68,CW54)","v":0},null,null,{"$f":"IF(CZ54>=CZ68,CZ68,CZ54)","v":0},null,null,{"$f":"IF(DC54>=DC68,DC68,DC54)","v":0},null,null,{"$f":"IF(DF54>=DF68,DF68,DF54)","v":0},null,null,{"$f":"IF(DI54>=DI68,DI68,DI54)","v":0},null,null,{"$f":"IF(DL54>=DL68,DL68,DL54)","v":0},null,null,{"$f":"IF(DO54>=DO68,DO68,DO54)","v":0},null,null,{"$f":"IF(DR54>=DR68,DR68,DR54)","v":0},null,null,{"$f":"IF(DU54>=DU68,DU68,DU54)","v":0},null,null,{"$f":"IF(DX54>=DX68,DX68,DX54)","v":0}]
["Deferred Developer Fee prior to distributions & residual receipt payments",null,null,null,null,null,null,null,null,null,{"$f":"IF(K54-K59<=$K$71,K54-K59,$K$71)","v":0},null,null,{"$f":"IF(K69+N54-N59<=$K$71,N54-N59,$K$71-K69)","v":0},null,null,{"$f":"IF(N69+Q54-Q59<=$K$71,Q54-Q59,$K$71-N69)","v":0},null,null,{"$f":"IF(Q69+T54-T59<=$K$71,T54-T59,$K$71-Q69)","v":0},null,null,{"$f":"IF(T69+W54-W59<=$K$71,W54-W59,$K$71-T69)","v":0},null,null,{"$f":"IF(W69+Z54-Z59<=$K$71,Z54-Z59,$K$71-W69)","v":0},null,null,{"$f":"IF(Z69+AC54-AC59<=$K$71,AC54-AC59,$K$71-Z69)","v":0},null,null,{"$f":"IF(AC69+AF54-AF59<=$K$71,AF54-AF59,$K$71-AC69)","v":0},null,null,{"$f":"IF(AF69+AI54-AI59<=$K$71,AI54-AI59,$K$71-AF69)","v":0},null,null,{"$f":"IF(AI69+AL54-AL59<=$K$71,AL54-AL59,$K$71-AI69)","v":0},null,null,{"$f":"IF(AL69+AO54-AO59<=$K$71,AO54-AO59,$K$71-AL69)","v":0},null,null,{"$f":"IF(AO69+AR54-AR59<=$K$71,AR54-AR59,$K$71-AO69)","v":0},null,null,{"$f":"IF(AR69+AU54-AU59<=$K$71,AU54-AU59,$K$71-AR69)","v":0},null,null,{"$f":"IF(AU69+AX54-AX59<=$K$71,AX54-AX59,$K$71-AU69)","v":0},null,null,{"$f":"IF(AX69+BA54-BA59<=$K$71,BA54-BA59,$K$71-AX69)","v":0},null,null,{"$f":"IF(BA69+BD54-BD59<=$K$71,BD54-BD59,$K$71-BA69)","v":0},null,null,{"$f":"IF(BD69+BG54-BG59<=$K$71,BG54-BG59,$K$71-BD69)","v":0},null,null,{"$f":"IF(BG69+BJ54-BJ59<=$K$71,BJ54-BJ59,$K$71-BG69)","v":0},null,null,{"$f":"IF(BJ69+BM54-BM59<=$K$71,BM54-BM59,$K$71-BJ69)","v":0},null,null,{"$f":"IF(BM69+BP54-BP59<=$K$71,BP54-BP59,$K$71-BM69)","v":0},null,null,{"$f":"IF(BP69+BS54-BS59<=$K$71,BS54-BS59,$K$71-BP69)","v":0},null,null,{"$f":"IF(BS69+BV54-BV59<=$K$71,BV54-BV59,$K$71-BS69)","v":0},null,null,{"$f":"IF(BV69+BY54-BY59<=$K$71,BY54-BY59,$K$71-BV69)","v":0},null,null,{"$f":"IF(BY69+CB54-CB59<=$K$71,CB54-CB59,$K$71-BY69)","v":0},null,null,{"$f":"IF(CB69+CE54-CE59<=$K$71,CE54-CE59,$K$71-CB69)","v":0},null,null,{"$f":"IF(CE69+CH54-CH59<=$K$71,CH54-CH59,$K$71-CE69)","v":0},null,null,{"$f":"IF(CH69+CK54-CK59<=$K$71,CK54-CK59,$K$71-CH69)","v":0},null,null,{"$f":"IF(CK69+CN54-CN59<=$K$71,CN54-CN59,$K$71-CK69)","v":0},null,null,{"$f":"IF(CN69+CQ54-CQ59<=$K$71,CQ54-CQ59,$K$71-CN69)","v":0},null,null,{"$f":"IF(CQ69+CT54-CT59<=$K$71,CT54-CT59,$K$71-CQ69)","v":0},null,null,{"$f":"IF(CT69+CW54-CW59<=$K$71,CW54-CW59,$K$71-CT69)","v":0},null,null,{"$f":"IF(CW69+CZ54-CZ59<=$K$71,CZ54-CZ59,$K$71-CW69)","v":0},null,null,{"$f":"IF(CZ69+DC54-DC59<=$K$71,DC54-DC59,$K$71-CZ69)","v":0},null,null,{"$f":"IF(DC69+DF54-DF59<=$K$71,DF54-DF59,$K$71-DC69)","v":0},null,null,{"$f":"IF(DF69+DI54-DI59<=$K$71,DI54-DI59,$K$71-DF69)","v":0},null,null,{"$f":"IF(DI69+DL54-DL59<=$K$71,DL54-DL59,$K$71-DI69)","v":0},null,null,{"$f":"IF(DL69+DO54-DO59<=$K$71,DO54-DO59,$K$71-DL69)","v":0},null,null,{"$f":"IF(DO69+DR54-DR59<=$K$71,DR54-DR59,$K$71-DO69)","v":0},null,null,{"$f":"IF(DR69+DU54-DU59<=$K$71,DU54-DU59,$K$71-DR69)","v":0},null,null,{"$f":"IF(DU69+DX54-DX59<=$K$71,DX54-DX59,$K$71-DU69)","v":0}]
["Cash available for residual receipts loans and sponsor distributions",null,null,null,null,null,null,null,null,null,{"$f":"+K54-K59-K60","v":0},null,null,{"$f":"+N54-N59-N60","v":0},null,null,{"$f":"+Q54-Q59-Q60","v":0},null,null,{"$f":"+T54-T59-T60","v":0},null,null,{"$f":"+W54-W59-W60","v":0},null,null,{"$f":"+Z54-Z59-Z60","v":0},null,null,{"$f":"+AC54-AC59-AC60","v":0},null,null,{"$f":"+AF54-AF59-AF60","v":0},null,null,{"$f":"+AI54-AI59-AI60","v":0},null,null,{"$f":"+AL54-AL59-AL60","v":0},null,null,{"$f":"+AO54-AO59-AO60","v":0},null,null,{"$f":"+AR54-AR59-AR60","v":0},null,null,{"$f":"+AU54-AU59-AU60","v":0},null,null,{"$f":"+AX54-AX59-AX60","v":0},null,null,{"$f":"+BA54-BA59-BA60","v":0},null,null,{"$f":"+BD54-BD59-BD60","v":0},null,null,{"$f":"+BG54-BG59-BG60","v":0},null,null,{"$f":"+BJ54-BJ59-BJ60","v":0},null,null,{"$f":"+BM54-BM59-BM60","v":0},null,null,{"$f":"+BP54-BP59-BP60","v":0},null,null,{"$f":"+BS54-BS59-BS60","v":0},null,null,{"$f":"+BV54-BV59-BV60","v":0},null,null,{"$f":"+BY54-BY59-BY60","v":0},null,null,{"$f":"+CB54-CB59-CB60","v":0},null,null,{"$f":"+CE54-CE59-CE60","v":0},null,null,{"$f":"+CH54-CH59-CH60","v":0},null,null,{"$f":"+CK54-CK59-CK60","v":0},null,null,{"$f":"+CN54-CN59-CN60","v":0},null,null,{"$f":"+CQ54-CQ59-CQ60","v":0},null,null,{"$f":"+CT54-CT59-CT60","v":0},null,null,{"$f":"+CW54-CW59-CW60","v":0},null,null,{"$f":"+CZ54-CZ59-CZ60","v":0},null,null,{"$f":"+DC54-DC59-DC60","v":0},null,null,{"$f":"+DF54-DF59-DF60","v":0},null,null,{"$f":"+DI54-DI59-DI60","v":0},null,null,{"$f":"+DL54-DL59-DL60","v":0},null,null,{"$f":"+DO54-DO59-DO60","v":0},null,null,{"$f":"+DR54-DR59-DR60","v":0},null,null,{"$f":"+DU54-DU59-DU60","v":0},null,null,{"$f":"+DX54-DX59-DX60","v":0}]
["Sponsor Distributions",null,null,null,null,null,null,null,0.5,null,{"$f":"+$I62*K61","v":0},null,null,{"$f":"+$I62*N61","v":0},null,null,{"$f":"+$I62*Q61","v":0},null,null,{"$f":"+$I62*T61","v":0},null,null,{"$f":"+$I62*W61","v":0},null,null,{"$f":"+$I62*Z61","v":0},null,null,{"$f":"+$I62*AC61","v":0},null,null,{"$f":"+$I62*AF61","v":0},null,null,{"$f":"+$I62*AI61","v":0},null,null,{"$f":"+$I62*AL61","v":0},null,null,{"$f":"+$I62*AO61","v":0},null,null,{"$f":"+$I62*AR61","v":0},null,null,{"$f":"+$I62*AU61","v":0},null,null,{"$f":"+$I62*AX61","v":0},null,null,{"$f":"+$I62*BA61","v":0},null,null,{"$f":"+$I62*BD61","v":0},null,null,{"$f":"+$I62*BG61","v":0},null,null,{"$f":"+$I62*BJ61","v":0},null,null,{"$f":"+$I62*BM61","v":0},null,null,{"$f":"+$I62*BP61","v":0},null,null,{"$f":"+$I62*BS61","v":0},null,null,{"$f":"+$I62*BV61","v":0},null,null,{"$f":"+$I62*BY61","v":0},null,null,{"$f":"+$I62*CB61","v":0},null,null,{"$f":"+$I62*CE61","v":0},null,null,{"$f":"+$I62*CH61","v":0},null,null,{"$f":"+$I62*CK61","v":0},null,null,{"$f":"+$I62*CN61","v":0},null,null,{"$f":"+$I62*CQ61","v":0},null,null,{"$f":"+$I62*CT61","v":0},null,null,{"$f":"+$I62*CW61","v":0},null,null,{"$f":"+$I62*CZ61","v":0},null,null,{"$f":"+$I62*DC61","v":0},null,null,{"$f":"+$I62*DF61","v":0},null,null,{"$f":"+$I62*DI61","v":0},null,null,{"$f":"+$I62*DL61","v":0},null,null,{"$f":"+$I62*DO61","v":0},null,null,{"$f":"+$I62*DR61","v":0},null,null,{"$f":"+$I62*DU61","v":0},null,null,{"$f":"+$I62*DX61","v":0}]
["HCD Residual Payment",null,null,null,null,null,null,null,0.5,null,{"$f":"+$I63*K61","v":0},null,null,{"$f":"+$I63*N61","v":0},null,null,{"$f":"+$I63*Q61","v":0},null,null,{"$f":"+$I63*T61","v":0},null,null,{"$f":"+$I63*W61","v":0},null,null,{"$f":"+$I63*Z61","v":0},null,null,{"$f":"+$I63*AC61","v":0},null,null,{"$f":"+$I63*AF61","v":0},null,null,{"$f":"+$I63*AI61","v":0},null,null,{"$f":"+$I63*AL61","v":0},null,null,{"$f":"+$I63*AO61","v":0},null,null,{"$f":"+$I63*AR61","v":0},null,null,{"$f":"+$I63*AU61","v":0},null,null,{"$f":"+$I63*AX61","v":0},null,null,{"$f":"+$I63*BA61","v":0},null,null,{"$f":"+$I63*BD61","v":0},null,null,{"$f":"+$I63*BG61","v":0},null,null,{"$f":"+$I63*BJ61","v":0},null,null,{"$f":"+$I63*BM61","v":0},null,null,{"$f":"+$I63*BP61","v":0},null,null,{"$f":"+$I63*BS61","v":0},null,null,{"$f":"+$I63*BV61","v":0},null,null,{"$f":"+$I63*BY61","v":0},null,null,{"$f":"+$I63*CB61","v":0},null,null,{"$f":"+$I63*CE61","v":0},null,null,{"$f":"+$I63*CH61","v":0},null,null,{"$f":"+$I63*CK61","v":0},null,null,{"$f":"+$I63*CN61","v":0},null,null,{"$f":"+$I63*CQ61","v":0},null,null,{"$f":"+$I63*CT61","v":0},null,null,{"$f":"+$I63*CW61","v":0},null,null,{"$f":"+$I63*CZ61","v":0},null,null,{"$f":"+$I63*DC61","v":0},null,null,{"$f":"+$I63*DF61","v":0},null,null,{"$f":"+$I63*DI61","v":0},null,null,{"$f":"+$I63*DL61","v":0},null,null,{"$f":"+$I63*DO61","v":0},null,null,{"$f":"+$I63*DR61","v":0},null,null,{"$f":"+$I63*DU61","v":0},null,null,{"$f":"+$I63*DX61","v":0}]
["Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$I64*K61","v":0},null,null,{"$f":"+$I64*N61","v":0},null,null,{"$f":"+$I64*Q61","v":0},null,null,{"$f":"+$I64*T61","v":0},null,null,{"$f":"+$I64*W61","v":0},null,null,{"$f":"+$I64*Z61","v":0},null,null,{"$f":"+$I64*AC61","v":0},null,null,{"$f":"+$I64*AF61","v":0},null,null,{"$f":"+$I64*AI61","v":0},null,null,{"$f":"+$I64*AL61","v":0},null,null,{"$f":"+$I64*AO61","v":0},null,null,{"$f":"+$I64*AR61","v":0},null,null,{"$f":"+$I64*AU61","v":0},null,null,{"$f":"+$I64*AX61","v":0},null,null,{"$f":"+$I64*BA61","v":0},null,null,{"$f":"+$I64*BD61","v":0},null,null,{"$f":"+$I64*BG61","v":0},null,null,{"$f":"+$I64*BJ61","v":0},null,null,{"$f":"+$I64*BM61","v":0},null,null,{"$f":"+$I64*BP61","v":0},null,null,{"$f":"+$I64*BS61","v":0},null,null,{"$f":"+$I64*BV61","v":0},null,null,{"$f":"+$I64*BY61","v":0},null,null,{"$f":"+$I64*CB61","v":0},null,null,{"$f":"+$I64*CE61","v":0},null,null,{"$f":"+$I64*CH61","v":0},null,null,{"$f":"+$I64*CK61","v":0},null,null,{"$f":"+$I64*CN61","v":0},null,null,{"$f":"+$I64*CQ61","v":0},null,null,{"$f":"+$I64*CT61","v":0},null,null,{"$f":"+$I64*CW61","v":0},null,null,{"$f":"+$I64*CZ61","v":0},null,null,{"$f":"+$I64*DC61","v":0},null,null,{"$f":"+$I64*DF61","v":0},null,null,{"$f":"+$I64*DI61","v":0},null,null,{"$f":"+$I64*DL61","v":0},null,null,{"$f":"+$I64*DO61","v":0},null,null,{"$f":"+$I64*DR61","v":0},null,null,{"$f":"+$I64*DU61","v":0},null,null,{"$f":"+$I64*DX61","v":0}]
["Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$I65*K61","v":0},null,null,{"$f":"+$I65*N61","v":0},null,null,{"$f":"+$I65*Q61","v":0},null,null,{"$f":"+$I65*T61","v":0},null,null,{"$f":"+$I65*W61","v":0},null,null,{"$f":"+$I65*Z61","v":0},null,null,{"$f":"+$I65*AC61","v":0},null,null,{"$f":"+$I65*AF61","v":0},null,null,{"$f":"+$I65*AI61","v":0},null,null,{"$f":"+$I65*AL61","v":0},null,null,{"$f":"+$I65*AO61","v":0},null,null,{"$f":"+$I65*AR61","v":0},null,null,{"$f":"+$I65*AU61","v":0},null,null,{"$f":"+$I65*AX61","v":0},null,null,{"$f":"+$I65*BA61","v":0},null,null,{"$f":"+$I65*BD61","v":0},null,null,{"$f":"+$I65*BG61","v":0},null,null,{"$f":"+$I65*BJ61","v":0},null,null,{"$f":"+$I65*BM61","v":0},null,null,{"$f":"+$I65*BP61","v":0},null,null,{"$f":"+$I65*BS61","v":0},null,null,{"$f":"+$I65*BV61","v":0},null,null,{"$f":"+$I65*BY61","v":0},null,null,{"$f":"+$I65*CB61","v":0},null,null,{"$f":"+$I65*CE61","v":0},null,null,{"$f":"+$I65*CH61","v":0},null,null,{"$f":"+$I65*CK61","v":0},null,null,{"$f":"+$I65*CN61","v":0},null,null,{"$f":"+$I65*CQ61","v":0},null,null,{"$f":"+$I65*CT61","v":0},null,null,{"$f":"+$I65*CW61","v":0},null,null,{"$f":"+$I65*CZ61","v":0},null,null,{"$f":"+$I65*DC61","v":0},null,null,{"$f":"+$I65*DF61","v":0},null,null,{"$f":"+$I65*DI61","v":0},null,null,{"$f":"+$I65*DL61","v":0},null,null,{"$f":"+$I65*DO61","v":0},null,null,{"$f":"+$I65*DR61","v":0},null,null,{"$f":"+$I65*DU61","v":0},null,null,{"$f":"+$I65*DX61","v":0}]
["Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$I66*K61","v":0},null,null,{"$f":"+$I66*N61","v":0},null,null,{"$f":"+$I66*Q61","v":0},null,null,{"$f":"+$I66*T61","v":0},null,null,{"$f":"+$I66*W61","v":0},null,null,{"$f":"+$I66*Z61","v":0},null,null,{"$f":"+$I66*AC61","v":0},null,null,{"$f":"+$I66*AF61","v":0},null,null,{"$f":"+$I66*AI61","v":0},null,null,{"$f":"+$I66*AL61","v":0},null,null,{"$f":"+$I66*AO61","v":0},null,null,{"$f":"+$I66*AR61","v":0},null,null,{"$f":"+$I66*AU61","v":0},null,null,{"$f":"+$I66*AX61","v":0},null,null,{"$f":"+$I66*BA61","v":0},null,null,{"$f":"+$I66*BD61","v":0},null,null,{"$f":"+$I66*BG61","v":0},null,null,{"$f":"+$I66*BJ61","v":0},null,null,{"$f":"+$I66*BM61","v":0},null,null,{"$f":"+$I66*BP61","v":0},null,null,{"$f":"+$I66*BS61","v":0},null,null,{"$f":"+$I66*BV61","v":0},null,null,{"$f":"+$I66*BY61","v":0},null,null,{"$f":"+$I66*CB61","v":0},null,null,{"$f":"+$I66*CE61","v":0},null,null,{"$f":"+$I66*CH61","v":0},null,null,{"$f":"+$I66*CK61","v":0},null,null,{"$f":"+$I66*CN61","v":0},null,null,{"$f":"+$I66*CQ61","v":0},null,null,{"$f":"+$I66*CT61","v":0},null,null,{"$f":"+$I66*CW61","v":0},null,null,{"$f":"+$I66*CZ61","v":0},null,null,{"$f":"+$I66*DC61","v":0},null,null,{"$f":"+$I66*DF61","v":0},null,null,{"$f":"+$I66*DI61","v":0},null,null,{"$f":"+$I66*DL61","v":0},null,null,{"$f":"+$I66*DO61","v":0},null,null,{"$f":"+$I66*DR61","v":0},null,null,{"$f":"+$I66*DU61","v":0},null,null,{"$f":"+$I66*DX61","v":0}]
["Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$I67*K61","v":0},null,null,{"$f":"+$I67*N61","v":0},null,null,{"$f":"+$I67*Q61","v":0},null,null,{"$f":"+$I67*T61","v":0},null,null,{"$f":"+$I67*W61","v":0},null,null,{"$f":"+$I67*Z61","v":0},null,null,{"$f":"+$I67*AC61","v":0},null,null,{"$f":"+$I67*AF61","v":0},null,null,{"$f":"+$I67*AI61","v":0},null,null,{"$f":"+$I67*AL61","v":0},null,null,{"$f":"+$I67*AO61","v":0},null,null,{"$f":"+$I67*AR61","v":0},null,null,{"$f":"+$I67*AU61","v":0},null,null,{"$f":"+$I67*AX61","v":0},null,null,{"$f":"+$I67*BA61","v":0},null,null,{"$f":"+$I67*BD61","v":0},null,null,{"$f":"+$I67*BG61","v":0},null,null,{"$f":"+$I67*BJ61","v":0},null,null,{"$f":"+$I67*BM61","v":0},null,null,{"$f":"+$I67*BP61","v":0},null,null,{"$f":"+$I67*BS61","v":0},null,null,{"$f":"+$I67*BV61","v":0},null,null,{"$f":"+$I67*BY61","v":0},null,null,{"$f":"+$I67*CB61","v":0},null,null,{"$f":"+$I67*CE61","v":0},null,null,{"$f":"+$I67*CH61","v":0},null,null,{"$f":"+$I67*CK61","v":0},null,null,{"$f":"+$I67*CN61","v":0},null,null,{"$f":"+$I67*CQ61","v":0},null,null,{"$f":"+$I67*CT61","v":0},null,null,{"$f":"+$I67*CW61","v":0},null,null,{"$f":"+$I67*CZ61","v":0},null,null,{"$f":"+$I67*DC61","v":0},null,null,{"$f":"+$I67*DF61","v":0},null,null,{"$f":"+$I67*DI61","v":0},null,null,{"$f":"+$I67*DL61","v":0},null,null,{"$f":"+$I67*DO61","v":0},null,null,{"$f":"+$I67*DR61","v":0},null,null,{"$f":"+$I67*DU61","v":0},null,null,{"$f":"+$I67*DX61","v":0}]
["Max Asset Mgmt/Similar Fees ",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget '!$S$130","v":0},null,null,{"$f":"(1+$I$68)*K68","v":0},null,null,{"$f":"(1+$I$68)*N68","v":0},null,null,{"$f":"(1+$I$68)*Q68","v":0},null,null,{"$f":"(1+$I$68)*T68","v":0},null,null,{"$f":"(1+$I$68)*W68","v":0},null,null,{"$f":"(1+$I$68)*Z68","v":0},null,null,{"$f":"(1+$I$68)*AC68","v":0},null,null,{"$f":"(1+$I$68)*AF68","v":0},null,null,{"$f":"(1+$I$68)*AI68","v":0},null,null,{"$f":"(1+$I$68)*AL68","v":0},null,null,{"$f":"(1+$I$68)*AO68","v":0},null,null,{"$f":"(1+$I$68)*AR68","v":0},null,null,{"$f":"(1+$I$68)*AU68","v":0},null,null,{"$f":"(1+$I$68)*AX68","v":0},null,null,{"$f":"(1+$I$68)*BA68","v":0},null,null,{"$f":"(1+$I$68)*BD68","v":0},null,null,{"$f":"(1+$I$68)*BG68","v":0},null,null,{"$f":"(1+$I$68)*BJ68","v":0},null,null,{"$f":"(1+$I$68)*BM68","v":0},null,null,{"$f":"(1+$I$68)*BP68","v":0},null,null,{"$f":"(1+$I$68)*BS68","v":0},null,null,{"$f":"(1+$I$68)*BV68","v":0},null,null,{"$f":"(1+$I$68)*BY68","v":0},null,null,{"$f":"(1+$I$68)*CB68","v":0},null,null,{"$f":"(1+$I$68)*CE68","v":0},null,null,{"$f":"(1+$I$68)*CH68","v":0},null,null,{"$f":"(1+$I$68)*CK68","v":0},null,null,{"$f":"(1+$I$68)*CN68","v":0},null,null,{"$f":"(1+$I$68)*CQ68","v":0},null,null,{"$f":"(1+$I$68)*CT68","v":0},null,null,{"$f":"(1+$I$68)*CW68","v":0},null,null,{"$f":"(1+$I$68)*CZ68","v":0},null,null,{"$f":"(1+$I$68)*DC68","v":0},null,null,{"$f":"(1+$I$68)*DF68","v":0},null,null,{"$f":"(1+$I$68)*DI68","v":0},null,null,{"$f":"(1+$I$68)*DL68","v":0},null,null,{"$f":"(1+$I$68)*DO68","v":0},null,null,{"$f":"(1+$I$68)*DR68","v":0},null,null,{"$f":"(1+$I$68)*DU68","v":0}]
["Cumulative paid Deferred Dev. Fee ",null,null,null,null,null,null,null,null,null,{"$f":"+K60","v":0},null,null,{"$f":"+K69+N60","v":0},null,null,{"$f":"+N69+Q60","v":0},null,null,{"$f":"+Q69+T60","v":0},null,null,{"$f":"+T69+W60","v":0},null,null,{"$f":"+W69+Z60","v":0},null,null,{"$f":"+Z69+AC60","v":0},null,null,{"$f":"+AC69+AF60","v":0},null,null,{"$f":"+AF69+AI60","v":0},null,null,{"$f":"+AI69+AL60","v":0},null,null,{"$f":"+AL69+AO60","v":0},null,null,{"$f":"+AO69+AR60","v":0},null,null,{"$f":"+AR69+AU60","v":0},null,null,{"$f":"+AU69+AX60","v":0},null,null,{"$f":"+AX69+BA60","v":0},null,null,{"$f":"+BA69+BD60","v":0},null,null,{"$f":"+BD69+BG60","v":0},null,null,{"$f":"+BG69+BJ60","v":0},null,null,{"$f":"+BJ69+BM60","v":0},null,null,{"$f":"+BM69+BP60","v":0},null,null,{"$f":"+BP69+BS60","v":0},null,null,{"$f":"+BS69+BV60","v":0},null,null,{"$f":"+BV69+BY60","v":0},null,null,{"$f":"+BY69+CB60","v":0},null,null,{"$f":"+CB69+CE60","v":0},null,null,{"$f":"+CE69+CH60","v":0},null,null,{"$f":"+CH69+CK60","v":0},null,null,{"$f":"+CK69+CN60","v":0},null,null,{"$f":"+CN69+CQ60","v":0},null,null,{"$f":"+CQ69+CT60","v":0},null,null,{"$f":"+CT69+CW60","v":0},null,null,{"$f":"+CW69+CZ60","v":0},null,null,{"$f":"+CZ69+DC60","v":0},null,null,{"$f":"+DC69+DF60","v":0},null,null,{"$f":"+DF69+DI60","v":0},null,null,{"$f":"+DI69+DL60","v":0},null,null,{"$f":"+DL69+DO60","v":0},null,null,{"$f":"+DO69+DR60","v":0},null,null,{"$f":"+DR69+DU60","v":0},null,null,{"$f":"+DU69+DX60","v":0}]
[]
["Total Deferred Developer Fee budgeted for payment prior to distributions and residual receipt payments",null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
["End of Document"]

{"sheet":"Scoring","index":19,"n_rows":130,"n_cols":49,"rows_kept":130,"cut":false,"hidden":false,"merged":[[124,0,124,37],[103,3,103,6],[103,8,103,11],[69,0,69,31],[87,20,87,23],[102,12,102,29],[90,36,90,37],[100,0,100,35],[103,12,103,29],[81,0,81,19],[85,20,85,23],[98,0,98,35],[97,0,97,35],[90,30,90,35],[88,0,88,19],[88,20,88,23],[89,24,89,37],[86,27,87,37],[88,24,88,26],[88,27,88,37],[87,0,87,19],[93,36,93,37],[102,0,102,2],[102,3,102,11],[103,36,103,37],[103,0,103,2],[103,30,103,35],[101,36,101,37],[57,26,57,37],[58,26,58,37],[64,30,64,35],[57,14,57,18],[62,11,62,13],[60,24,60,25],[102,30,102,35],[93,0,93,35],[81,20,81,23],[78,24,81,37],[86,0,86,19],[86,20,86,23],[90,0,90,2],[99,36,99,37],[89,0,89,19],[84,0,84,19],[74,36,74,37],[69,32,69,35],[70,32,70,35],[65,0,65,2],[104,36,104,37],[105,30,105,35],[104,30,104,35],[104,0,104,2],[104,3,104,11],[101,30,101,35],[118,30,118,35],[96,0,96,35],[56,0,56,12],[56,13,56,35],[57,24,57,25],[82,24,83,37],[58,19,58,23],[58,24,58,25],[59,24,59,25],[59,19,59,23],[62,14,62,18],[62,19,62,23],[63,0,63,35],[62,26,62,37],[60,11,60,13],[61,19,61,23],[59,7,59,10],[61,11,61,13],[120,0,120,2],[120,3,120,11],[120,12,120,29],[109,0,109,2],[109,3,109,11],[109,12,109,29],[108,0,108,2],[108,3,108,11],[108,12,108,29],[118,12,118,29],[118,3,118,11],[118,0,118,2],[111,0,111,33],[112,0,112,37],[117,0,117,35],[119,30,119,35],[115,0,115,33],[108,30,108,35],[109,30,109,35],[109,36,109,37],[108,36,108,37],[47,35,47,37],[73,36,73,37],[60,26,60,37],[47,1,47,8],[47,9,47,17],[47,18,47,20],[47,32,47,34],[50,12,50,29],[51,3,51,11],[50,30,50,35],[50,36,50,37],[51,30,51,35],[51,36,51,37],[49,36,49,37],[50,3,50,11],[52,0,52,37],[57,19,57,23],[53,0,53,37],[64,36,64,37],[59,14,59,18],[63,36,63,37],[64,0,64,2],[64,3,64,11],[70,36,70,37],[105,12,105,29],[106,0,106,2],[106,3,106,11],[106,12,106,29],[106,36,106,37],[105,36,105,37],[107,0,107,37],[105,0,105,2],[105,3,105,11],[123,0,123,33],[104,12,104,29],[47,28,47,31],[47,21,47,27],[58,7,58,10],[61,7,61,10],[71,32,71,35],[73,32,73,35],[61,1,61,6],[62,1,62,6],[60,7,60,10],[73,0,73,31],[61,14,61,18],[48,0,48,37],[60,14,60,18],[49,0,49,2],[49,3,49,11],[50,0,50,2],[49,12,49,29],[49,30,49,35],[56,36,56,37],[54,0,54,37],[82,0,82,19],[82,20,82,23],[7,8,7,9],[126,0,126,37],[120,30,120,35],[119,36,119,37],[118,36,118,37],[115,36,115,37],[110,36,110,37],[110,0,110,35],[120,36,120,37],[113,0,113,33],[115,34,115,35],[123,36,123,37],[111,36,111,37],[117,36,117,37],[113,36,113,37],[113,34,113,35],[119,0,119,2],[119,3,119,11],[119,12,119,29],[111,34,111,35],[122,0,122,37],[125,34,125,37],[121,0,121,37],[123,34,123,35],[45,35,45,37],[46,1,46,8],[12,4,12,5],[12,6,12,7],[12,8,12,9],[8,2,8,3],[8,8,8,9],[6,2,6,3],[7,12,7,13],[7,4,7,5],[10,2,10,3],[10,10,10,11],[11,12,11,13],[8,10,8,11],[9,6,9,7],[6,4,6,7],[8,6,8,7],[9,10,9,11],[9,8,9,9],[10,6,10,7],[11,2,11,3],[11,4,11,5],[11,10,11,11],[10,8,10,9],[31,36,31,37],[29,36,29,37],[8,36,8,37],[9,2,9,3],[9,4,9,5],[46,32,46,34],[46,35,46,37],[43,1,43,8],[43,9,43,17],[43,18,43,20],[43,32,43,34],[43,35,43,37],[41,1,41,8],[45,18,45,20],[45,32,45,34],[41,18,41,20],[44,21,44,27],[45,21,45,27],[46,21,46,27],[45,1,45,8],[45,9,45,17],[46,28,46,31],[44,35,44,37],[41,32,41,34],[44,1,44,8],[39,32,39,34],[45,28,45,31],[46,9,46,17],[46,18,46,20],[16,2,16,3],[16,22,16,23],[30,36,30,37],[29,34,29,35],[31,34,31,35],[18,0,18,4],[18,16,18,17],[26,36,27,37],[26,34,26,35],[25,0,25,35],[30,0,30,33],[18,25,18,26],[18,5,18,10],[20,0,20,37],[31,0,31,33],[24,34,24,35],[24,0,24,33],[30,34,30,35],[29,0,29,33],[37,21,37,27],[16,30,16,31],[43,28,43,31],[44,28,44,31],[40,21,40,27],[38,35,38,37],[38,32,38,34],[40,1,40,8],[40,9,40,17],[40,18,40,20],[40,32,40,34],[40,35,40,37],[39,18,39,20],[38,1,38,8],[38,9,38,17],[38,18,38,20],[41,9,41,17],[41,21,41,27],[42,21,42,27],[43,21,43,27],[38,21,38,27],[44,9,44,17],[44,18,44,20],[44,32,44,34],[37,28,37,31],[36,0,36,8],[8,12,8,13],[8,4,8,5],[10,4,10,5],[6,12,6,15],[6,8,6,11],[68,0,68,35],[57,11,57,13],[58,11,58,13],[59,11,59,13],[37,0,37,8],[37,9,37,17],[37,18,37,20],[58,14,58,18],[62,24,62,25],[62,7,62,10],[60,19,60,23],[59,26,59,37],[40,28,40,31],[41,28,41,31],[42,28,42,31],[57,1,57,6],[37,32,37,34],[25,36,25,37],[18,36,18,37],[23,0,23,33],[28,0,28,35],[28,36,28,37],[24,36,24,37],[26,0,26,33],[27,0,27,33],[27,34,27,35],[22,36,22,37],[18,34,18,35],[18,11,18,15],[19,0,19,35],[18,18,18,24],[19,36,19,37],[21,0,21,35],[22,0,22,35],[23,36,23,37],[18,32,18,33],[21,36,21,37],[23,34,23,35],[41,35,41,37],[42,1,42,8],[42,9,42,17],[42,32,42,34],[42,35,42,37],[38,28,38,31],[39,9,39,17],[39,1,39,8],[42,18,42,20],[39,35,39,37],[33,0,33,37],[39,21,39,27],[39,28,39,31],[7,10,7,11],[8,16,8,17],[7,16,7,17],[12,26,12,27],[9,12,9,13],[8,18,8,19],[7,24,7,25],[11,18,11,19],[7,18,7,19],[10,16,10,17],[10,18,10,19],[12,18,12,19],[8,14,8,15],[10,12,10,13],[12,12,12,13],[12,14,12,15],[12,20,12,21],[10,14,10,15],[11,14,11,15],[12,16,12,17],[9,16,9,17],[11,16,11,17],[9,14,9,15],[12,22,12,23],[8,34,8,35],[8,32,8,33],[9,20,9,21],[8,28,8,29],[8,30,8,31],[11,24,11,25],[8,24,8,25],[10,30,10,31],[11,22,11,23],[10,20,10,21],[11,30,11,31],[8,20,8,21],[8,22,8,23],[10,24,10,25],[10,26,10,27],[9,28,9,29],[8,26,8,27],[7,32,7,33],[7,30,7,31],[7,34,7,35],[7,22,7,23],[7,28,7,29],[0,33,0,34],[6,20,6,23],[9,26,9,27],[13,2,13,3],[13,4,13,5],[9,18,9,19],[10,22,10,23],[11,20,11,21],[11,6,11,7],[11,8,11,9],[9,32,9,33],[12,10,12,11],[12,2,12,3],[13,18,13,19],[11,26,11,27],[9,22,9,23],[9,30,9,31],[9,24,9,25],[7,6,7,7],[16,20,16,21],[14,2,14,3],[14,36,14,37],[14,4,14,5],[14,6,14,7],[14,32,14,33],[14,22,14,23],[9,34,9,35],[0,35,0,37],[6,36,7,37],[6,32,6,35],[3,36,3,37],[7,26,7,27],[5,36,5,37],[5,0,5,35],[7,2,7,3],[7,20,7,21],[7,14,7,15],[6,28,6,31],[6,16,6,19],[0,0,0,21],[0,22,0,25],[0,26,0,28],[0,29,0,32],[36,9,36,37],[35,36,35,37],[34,0,34,37],[35,21,35,35],[32,0,32,35],[37,35,37,37],[51,12,51,29],[6,24,6,27],[12,28,12,29],[12,30,12,31],[12,24,12,25],[14,28,14,29],[16,34,16,35],[17,0,17,37],[16,28,16,29],[16,36,16,37],[16,24,16,25],[16,26,16,27],[16,14,16,15],[16,12,16,13],[15,14,15,15],[15,36,15,37],[6,0,16,1],[15,2,15,3],[9,36,9,37],[11,36,11,37],[11,32,11,33],[11,28,11,29],[10,28,10,29],[10,32,10,33],[18,27,18,31],[16,32,16,33],[12,34,12,35],[13,26,13,27],[13,28,13,29],[13,30,13,31],[12,36,12,37],[10,34,10,35],[13,36,13,37],[10,36,10,37],[14,34,14,35],[14,30,14,31],[15,32,15,33],[14,26,14,27],[11,34,11,35],[12,32,12,33],[13,32,13,33],[16,10,16,11],[15,8,15,9],[15,4,15,5],[14,16,14,17],[14,12,14,13],[14,14,14,15],[16,16,16,17],[16,6,16,7],[16,8,16,9],[15,16,15,17],[16,4,16,5],[15,10,15,11],[15,12,15,13],[15,6,15,7],[13,24,13,25],[13,16,13,17],[14,8,14,9],[14,10,14,11],[15,26,15,27],[15,34,15,35],[15,30,15,31],[15,28,15,29],[15,24,15,25],[14,18,14,19],[15,22,15,23],[15,20,15,21],[15,18,15,19],[14,24,14,25],[125,0,125,33],[51,0,51,2],[1,8,1,15],[1,16,1,22],[1,23,1,31],[3,0,3,35],[4,0,4,37],[1,0,1,7],[2,0,2,7],[2,8,2,15],[2,16,2,22],[2,23,2,31],[2,32,2,37],[1,32,1,37],[16,18,16,19],[13,6,13,7],[13,8,13,9],[13,14,13,15],[13,10,13,11],[13,12,13,13],[14,20,14,21],[13,34,13,35],[13,20,13,21],[13,22,13,23],[129,0,129,37],[32,36,32,37],[35,0,35,20],[59,1,59,6],[60,1,60,6],[58,1,58,6],[57,7,57,10],[114,0,114,37],[116,0,116,37],[106,30,106,35],[102,36,102,37],[90,3,90,11],[101,0,101,2],[101,3,101,11],[101,12,101,29],[99,0,99,35],[100,36,100,37],[94,36,94,37],[70,0,70,31],[61,24,61,25],[61,26,61,37],[55,0,55,37],[92,0,92,37],[89,20,89,23],[65,3,65,11],[66,0,66,2],[66,3,66,11],[65,12,65,29],[66,12,66,29],[65,30,65,35],[67,0,67,37],[68,36,68,37],[64,12,64,29],[65,36,65,37],[66,30,66,35],[66,36,66,37],[69,36,69,37],[74,0,74,31],[71,0,71,31],[84,24,85,37],[97,36,97,37],[95,36,95,37],[91,36,91,37],[91,0,91,35],[83,20,83,23],[85,0,85,19],[83,0,83,19],[84,20,84,23],[78,20,78,23],[80,0,80,19],[80,20,80,23],[79,0,79,19],[79,20,79,23],[76,0,76,37],[95,0,95,35],[96,36,96,37],[90,12,90,29],[98,36,98,37],[86,24,87,26],[72,0,72,31],[72,32,72,35],[74,32,74,35],[77,0,77,37],[75,0,75,35],[72,36,72,37],[71,36,71,37],[75,36,75,37],[78,0,78,19],[94,0,94,35]]}
["Scoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Score:",null,null,null,{"$f":"SUM($AK$4,$AK$20,$AK$33,$AK$76,$AK$92,$AK$111,$AK$124)","v":0},null,null,"MHP Apps due:",null,null,null,"2021-09-20",null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Development Type ",null,null,null,null,null,null,null,"Project Type ",null,null,null,null,null,null,null,"High or Highest Resource Area",null,null,null,null,null,null,"Rural Status",null,null,null,null,null,null,null,null,"County "]
[{"$f":"IF('Project Overview'!$Z$9=\"\",\"\",'Project Overview'!$Z$9)","v":""},null,null,null,null,null,null,null,{"$f":"CONCATENATE('Project Overview'!AP1,\"/ \",'Project Overview'!AP2,\" / \",'Project Overview'!AP3,\" / \",'Project Overview'!AP9,\" / \",'Project Overview'!AP10)","v":"/  /  /  / "},null,null,null,null,null,null,null,{"$f":"IF(OR('Project Overview'!$AD$35=\"High Resource\",'Project Overview'!$AD$35=\"Highest Resource\"),\"Yes\",IF('Project Overview'!$AD$35=\"\",\"\",\"No\"))","v":""},null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AK$30=\"Yes\",\"Rural\",IF('Project Overview'!$AK$30=\"\",\"\",\"Not Rural\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!AJ9=\"\",\"\",'Project Overview'!AJ9)","v":""}]
["Serving Lowest Income Levels, §7320(b)(1) - 35 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,{"$f":"$AK$6+$AK$19","v":0}]
["Applications will be scored based on the percentage of Restricted Units limited to various percentages of AMI adjusted by household size and as follows:"]
["(A) Points will be awarded based on the “Lowest Income Point Table” below. 25 points max. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM($AK$9:$AK$17),25)","v":0}]
["Red cells:  Points Available to Rural set-aside projects only",null,"% AMI",null,0.55000000000000004,null,null,null,0.5,null,null,null,0.45,null,null,null,0.4,null,null,null,0.35,null,null,null,0.3,null,null,null,0.25,null,null,null,"20% and below",null,null,null,"Total Points"]
[null,null,"% of Units",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded ",null,"Points Available ",null,"Points Awarded "]
[null,null,0.5,null,5,10,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.5),Scoring!E9,\"\")","v":""},null,12.5,25,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$16>=0.5),Scoring!I9,\"\")","v":""},null,18.75,37.5,{"$f":"IF('Max Loan & Unit Mix'!$BG$17>=0.5,Scoring!M9,\"\")","v":""},null,17.5,null,{"$f":"IF('Max Loan & Unit Mix'!$BG$18>=0.5,Scoring!Q9,\"\")","v":""},null,18.75,null,{"$f":"IF('Max Loan & Unit Mix'!$BG$19>=0.5,Scoring!U9,\"\")","v":""},null,25,null,{"$f":"IF('Max Loan & Unit Mix'!$BG$20>=0.5,Scoring!Y9,\"\")","v":""},null,25,null,{"$f":"IF('Max Loan & Unit Mix'!$BG$21>=0.5,Scoring!AC9,\"\")","v":""},null,25,null,{"$f":"IF('Max Loan & Unit Mix'!$BG$26>=0.5,Scoring!AG9,\"\")","v":""},null,{"$f":"SUM($G$9,$K$9,$O$9,$S$9,$W$9,$AA$9,$AE$9,$AI$9)","v":0}]
[null,null,0.45,null,5,10,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.45,'Max Loan & Unit Mix'!$BG$15<0.5),Scoring!E10,\"\")","v":""},null,11.25,22.5,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$16>=0.45,'Max Loan & Unit Mix'!$BG$16<0.5),Scoring!I10,\"\")","v":""},null,16.899999999999999,33.799999999999997,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.45,'Max Loan & Unit Mix'!$BG$17<0.5),Scoring!M10,\"\")","v":""},null,17.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.45,'Max Loan & Unit Mix'!$BG$18<0.5),Scoring!Q10,\"\")","v":""},null,18.75,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.45,'Max Loan & Unit Mix'!$BG$19<0.5),Scoring!U10,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.45,'Max Loan & Unit Mix'!$BG$20<0.5),Scoring!Y10,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.45,'Max Loan & Unit Mix'!$BG$21<0.5),Scoring!AC10,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.45,'Max Loan & Unit Mix'!$BG$26<0.5),Scoring!AG10,\"\")","v":""},null,{"$f":"SUM($G$10,$K$10,$O$10,$S$10,$W$10,$AA$10,$AE$10,$AI$10)","v":0}]
[null,null,0.4,null,5,10,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.4,'Max Loan & Unit Mix'!$BG$15<0.45),Scoring!E11,\"\")","v":""},null,10,20,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$16>=0.4,'Max Loan & Unit Mix'!$BG$16<0.45),Scoring!I11,IF(AND(OR('Project Overview'!$AK$30=\"No\",'Project Overview'!$AK$30=\"\"),'Max Loan & Unit Mix'!$BG$16>=0.4),Scoring!I11,\"\"))","v":""},null,15,30,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.4,'Max Loan & Unit Mix'!$BG$17<0.45),Scoring!M11,\"\")","v":""},null,17.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.4,'Max Loan & Unit Mix'!$BG$18<0.45),Scoring!Q11,\"\")","v":""},null,18.75,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.4,'Max Loan & Unit Mix'!$BG$19<0.45),Scoring!U11,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.4,'Max Loan & Unit Mix'!$BG$20<0.45),Scoring!Y11,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.4,'Max Loan & Unit Mix'!$BG$21<0.45),Scoring!AC11,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.4,'Max Loan & Unit Mix'!$BG$26<0.45),Scoring!AG11,\"\")","v":""},null,{"$f":"SUM($G$11,$K$11,$O$11,$S$11,$W$11,$AA$11,$AE$11,$AI$11)","v":0}]
[null,null,0.35,null,4.4000000000000004,8.8000000000000007,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.35,'Max Loan & Unit Mix'!$BG$15<0.4),Scoring!E12,\"\")","v":""},null,8.75,17.5,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$16>=0.35,'Max Loan & Unit Mix'!$BG$16<0.4),Scoring!I12,\"\")","v":""},null,13.15,26.3,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.35,'Max Loan & Unit Mix'!$BG$17<0.4),Scoring!M12,\"\")","v":""},null,17.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.35,'Max Loan & Unit Mix'!$BG$18<0.4),Scoring!Q12,\"\")","v":""},null,18.75,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.35,'Max Loan & Unit Mix'!$BG$19<0.4),Scoring!U12,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.35,'Max Loan & Unit Mix'!$BG$20<0.4),Scoring!Y12,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.35,'Max Loan & Unit Mix'!$BG$21<0.4),Scoring!AC12,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.35,'Max Loan & Unit Mix'!$BG$26<0.4),Scoring!AG12,\"\")","v":""},null,{"$f":"SUM($G$12,$K$12,$O$12,$S$12,$W$12,$AA$12,$AE$12,$AI$12)","v":0}]
[null,null,0.3,null,3.75,7.5,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.3,'Max Loan & Unit Mix'!$BG$15<0.35),Scoring!E13,\"\")","v":""},null,7.5,15,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$16>=0.3,'Max Loan & Unit Mix'!$BG$16<0.35),Scoring!I13,\"\")","v":""},null,11.25,22.5,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.3,'Max Loan & Unit Mix'!$BG$17<0.35),Scoring!M13,\"\")","v":""},null,15,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.3,'Max Loan & Unit Mix'!$BG$18<0.35),Scoring!Q13,\"\")","v":""},null,18.75,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.3,'Max Loan & Unit Mix'!$BG$19<0.35),Scoring!U13,\"\")","v":""},null,22.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.3,'Max Loan & Unit Mix'!$BG$20<0.35),Scoring!Y13,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.3,'Max Loan & Unit Mix'!$BG$21<0.35),Scoring!AC13,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.3,'Max Loan & Unit Mix'!$BG$26<0.35),Scoring!AG13,\"\")","v":""},null,{"$f":"SUM($G$13,$K$13,$O$13,$S$13,$W$13,$AA$13,$AE$13,$AI$13)","v":0}]
[null,null,0.25,null,3.15,6.3,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.25,'Max Loan & Unit Mix'!$BG$15<0.3),Scoring!E14,\"\")","v":""},null,6.25,12.5,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$16>=0.25,'Max Loan & Unit Mix'!$BG$16<0.3),Scoring!I14,\"\")","v":""},null,9.4,18.8,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.25,'Max Loan & Unit Mix'!$BG$17<0.3),Scoring!M14,\"\")","v":""},null,12.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.25,'Max Loan & Unit Mix'!$BG$18<0.3),Scoring!Q14,\"\")","v":""},null,15.65,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.25,'Max Loan & Unit Mix'!$BG$19<0.3),Scoring!U14,\"\")","v":""},null,18.75,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.25,'Max Loan & Unit Mix'!$BG$20<0.3),Scoring!Y14,\"\")","v":""},null,21.9,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.25,'Max Loan & Unit Mix'!$BG$21<0.3),Scoring!AC14,\"\")","v":""},null,25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.25,'Max Loan & Unit Mix'!$BG$26<0.3),Scoring!AG14,\"\")","v":""},null,{"$f":"SUM($G$14,$K$14,$O$14,$S$14,$W$14,$AA$14,$AE$14,$AI$14)","v":0}]
[null,null,0.2,null,2.5,5,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.2,'Max Loan & Unit Mix'!$BG$15<0.25),Scoring!E15,\"\")","v":""},null,5,10,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$16>=0.2,'Max Loan & Unit Mix'!$BG$16<0.25),Scoring!I15,\"\")","v":""},null,7.5,15,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.2,'Max Loan & Unit Mix'!$BG$17<0.25),Scoring!M15,\"\")","v":""},null,10,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.2,'Max Loan & Unit Mix'!$BG$18<0.25),Scoring!Q15,\"\")","v":""},null,12.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.2,'Max Loan & Unit Mix'!$BG$19<0.25),Scoring!U15,\"\")","v":""},null,15,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.2,'Max Loan & Unit Mix'!$BG$20<0.25),Scoring!Y15,\"\")","v":""},null,17.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.2,'Max Loan & Unit Mix'!$BG$21<0.25),Scoring!AC15,\"\")","v":""},null,20,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.2,'Max Loan & Unit Mix'!$BG$26<0.25),Scoring!AG15,\"\")","v":""},null,{"$f":"SUM($G$15,$K$15,$O$15,$S$15,$W$15,$AA$15,$AE$15,$AI$15)","v":0}]
[null,null,0.15,null,1.9,3.8,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.15,'Max Loan & Unit Mix'!$BG$15<0.2),Scoring!E16,\"\")","v":""},null,3.75,7.5,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$16>=0.15,'Max Loan & Unit Mix'!$BG$16<0.2),Scoring!I16,\"\")","v":""},null,5.65,11.3,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.15,'Max Loan & Unit Mix'!$BG$17<0.2),Scoring!M16,\"\")","v":""},null,7.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.15,'Max Loan & Unit Mix'!$BG$18<0.2),Scoring!Q16,\"\")","v":""},null,9.4,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.15,'Max Loan & Unit Mix'!$BG$19<0.2),Scoring!U16,\"\")","v":""},null,11.25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.15,'Max Loan & Unit Mix'!$BG$20<0.2),Scoring!Y16,\"\")","v":""},null,13.1,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.15,'Max Loan & Unit Mix'!$BG$21<0.2),Scoring!AC16,\"\")","v":""},null,15,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.15,'Max Loan & Unit Mix'!$BG$26<0.2),Scoring!AG16,\"\")","v":""},null,{"$f":"SUM($G$16,$K$16,$O$16,$S$16,$W$16,$AA$16,$AE$16,$AI$16)","v":0}]
[null,null,0.1,null,1.25,2.5,{"$f":"IF(AND('Project Overview'!$AK$30=\"Yes\",'Max Loan & Unit Mix'!$BG$15>=0.1,'Max Loan & Unit Mix'!$BG$15<0.15),Scoring!E17,\"\")","v":""},null,2.5,5,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$16>=0.1,'Max Loan & Unit Mix'!$BG$16<0.15),Scoring!I17,\"\")","v":""},null,3.75,7.5,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$17>=0.1,'Max Loan & Unit Mix'!$BG$17<0.15),Scoring!M17,\"\")","v":""},null,5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$18>=0.1,'Max Loan & Unit Mix'!$BG$18<0.15),Scoring!Q17,\"\")","v":""},null,6.25,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$19>=0.1,'Max Loan & Unit Mix'!$BG$19<0.15),Scoring!U17,\"\")","v":""},null,7.5,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$20>=0.1,'Max Loan & Unit Mix'!$BG$20<0.15),Scoring!Y17,\"\")","v":""},null,8.75,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$21>=0.1,'Max Loan & Unit Mix'!$BG$21<0.15),Scoring!AC17,\"\")","v":""},null,10,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$BG$26>=0.1,'Max Loan & Unit Mix'!$BG$26<0.15),Scoring!AG17,\"\")","v":""},null,{"$f":"SUM($G$17,$K$17,$O$17,$S$17,$W$17,$AA$17,$AE$17,$AI$17)","v":0}]
["(B) 10 Points will be awarded to projects where at least 20 percent of the Restricted Units are restricted as follows:\n   (i) to households with incomes not exceeding 25 percent of AMI, in San Francisco, Santa Clara, San Mateo and Marin Counties; or\n   (ii) to households with incomes not exceeding 30 percent of AMI, in other counties."]
["Project County: ",null,null,null,null,{"$f":"'Project Overview'!AJ9","v":0},null,null,null,null,null,"Restricted Units:",null,null,null,null,{"$f":"'Max Loan & Unit Mix'!Y36","v":0},null,{"$f":"IF(OR(F19=\"San Francisco\",F19=\"Santa Clara\",F19=\"San Mateo\",F19=\"Marin\"),\"Units at or Below 25% AMI:\",\"Units at or Below 30% AMI:\")","v":"Units at or Below 30% AMI:"},null,null,null,null,null,null,{"$f":"IF(S19=\"Units at or Below 25% AMI:\",SUM('Max Loan & Unit Mix'!BF21:BF23),SUM('Max Loan & Unit Mix'!BF20:BF23))","v":0},null,"% of Restricted Units:",null,null,null,null,{"$f":"IFERROR((Z19/Q19),0)","v":0},null,"Points:",null,{"$f":"IF($AG$19>=0.2,10,0)","v":0}]
["Addressing Most Serious Local Housing Need, §7320(b)(2) - 10 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM($AK$22+AK25+AK26+$AK$29),10)","v":0}]
["5 points will be awarded for each of the following conditions met by the project: "]
["(A) Meeting one of the following conditions: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($AK$23:$AL$24)","v":0}]
["(i) Location in a “High Resource” or “Highest Resource” area (Large Family new construction projects only) as shown on the TCAC/HCD Opportunity Area Map available at the time of application. OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OR('Project Overview'!$AD$35=\"Highest Resource\",'Project Overview'!$AD$35=\"High Resource\"),$AN$119=1),5,0),0)","v":0}]
["(ii) Large Family having at least 15 percent of the Restricted Units restricted under the Program regulatory agreement for occupancy by Special Needs Populations as defined at section 7301(z). (if yes, Services Plan worksheets will open automatically)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(AI24=\"Yes\",'Max Loan & Unit Mix'!AO8>=0.15,$AN$119=1),5,0),0)","v":0},null,null,"open 1-5 S sheets."]
["(B) Qualifying as both a Senior and a Special Needs Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$25=\"Yes\",5,0)","v":0}]
["(C) Meeting both of the following conditions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK27","v":0}]
["(i) Project will have at least 10 percent of the Restricted Units restricted under the program regulatory agreement for occupancy by homeless households. AND",null,null,null,null,null,null,null,null,null,null,null,null,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$28=\"Yes\",$AI$27=\"Yes\"),5,0)","v":0}]
["(ii) Vacancies will be filled by referrals from the local coordinated entry system, when and where this system is actively referring households to housing.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsor"]
["(D) Meeting one or more of the following conditions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($AK$30:$AL$32)","v":0},null,null,null,null,"Sponsor affiliated entity"]
["(i) Consisting of the new construction or acquisition and rehabilitation of units not subject to income and rent restrictions at the time of application, unless the restrictions are associated with acquisition financing closed less than five years prior to this date. OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$30=\"Yes\",5,0)","v":0},null,null,null,null,"Sponsor principal"]
["(ii) The Project qualifies as At High Risk, or involves the conversion of single occupancy units without kitchens and bathrooms to units with kitchens and bathrooms. OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$31=\"Yes\",5,0)","v":0},null,null,null,null,"Sponsor employee responsible for managing development activities"]
["(iii) The Program loan amount is limited to the amount necessary to reduce rents below existing levels, to create new Restricted Units, or to make accessibility improvements necessary for occupancy by disabled persons.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$32=\"Yes\",5,0)","v":0},null,null,null,null,"Sponsor partner who has a controlling interest in the partnership and a substantial and continued role in the Project's ongoing operations per partnership documents."]
["Development and Ownership Experience, §7320(b)(3)(A) - (D) - 20 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(MAX(($AK$36+$AK$69),($AK$57+$AK$69)),20)","v":0}]
["(A) Applications will be scored based on the number of subsidized Rental Housing Developments that the Sponsor has completed over the last ten years, as evidenced by the Sponsor's certification. "]
["(B) Primary Scoring Method:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AH1)-5,MONTH(AH1),DAY(AH1))","v":"2016-09-20"}]
["Enter the Name of the Entity Qualifying for Experience:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(($AM$38+$AN$38),20)","v":0},null,{"$f":"DATE(YEAR(AH1)-10,MONTH(AH1),DAY(AH1))","v":"2011-09-20"}]
["Description of Entity Qualifying for Experience:"]
["Name of Subsidized Rental Housing Dev. (including tax credit Projects)",null,null,null,null,null,null,null,null,"Project Address and City",null,null,null,null,null,null,null,null,"Housing Type",null,null,"Subsidy Source\n(including tax credits)",null,null,null,null,null,null,"Had comprehensive development responsibilities",null,null,null,"Project Units",null,null,"Date completed*",null,null,{"$f":"SUM(AM39:AM48)*4","v":0},{"$f":"SUM(AN39:AN48)*2","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!I8+'Max Loan & Unit Mix'!O8>=0.7,AG39>=5,AJ39>=$AM$35,AO39=1),1,IF(AND(AG39>=10,AJ39>=$AM$35,AO39=1),1,0))","v":0},{"$f":"IF(AM39=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!I8+'Max Loan & Unit Mix'!O8>=0.7,AG39>=5,AJ39>=$AM$36,AO39=1),1,IF(AND(AG39>=10,AJ39>=$AM$36,AO39=1),1,0)))","v":0},{"$f":"IF(AND(AC39=\"yes\",B39<>\"\"),1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG40>=5,AJ40>=$AM$35,AO40=1),1,IF(AND(AG40>=10,AJ40>=$AM$35,AO40=1),1,0))","v":0},{"$f":"IF(AM40=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG40>=5,AJ40>=$AM$36,AO40=1),1,IF(AND(AG40>=10,AJ40>=$AM$36,AO40=1),1,0)))","v":0},0]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG41>=5,AJ41>=$AM$35,AO41=1),1,IF(AND(AG41>=10,AJ41>=$AM$35,AO41=1),1,0))","v":0},{"$f":"IF(AM41=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG41>=5,AJ41>=$AM$36,AO41=1),1,IF(AND(AG41>=10,AJ41>=$AM$36,AO41=1),1,0)))","v":0},0]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG42>=5,AJ42>=$AM$35,AO42=1),1,IF(AND(AG42>=10,AJ42>=$AM$35,AO42=1),1,0))","v":0},{"$f":"IF(AM42=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG42>=5,AJ42>=$AM$36,AO42=1),1,IF(AND(AG42>=10,AJ42>=$AM$36,AO42=1),1,0)))","v":0},0]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG43>=5,AJ43>=$AM$35,AO43=1),1,IF(AND(AG43>=10,AJ43>=$AM$35,AO43=1),1,0))","v":0},{"$f":"IF(AM43=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG43>=5,AJ43>=$AM$36,AO43=1),1,IF(AND(AG43>=10,AJ43>=$AM$36,AO43=1),1,0)))","v":0},0]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!I8+'Max Loan & Unit Mix'!O8>=0.7,AG44>=5,AJ44>=$AM$35,AO44=1),1,IF(AND(AG44>=10,AJ44>=$AM$35,AO44=1),1,0))","v":0},{"$f":"IF(AM44=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!I8+'Max Loan & Unit Mix'!O8>=0.7,AG44>=5,AJ44>=$AM$36,AO44=1),1,IF(AND(AG44>=10,AJ44>=$AM$36,AO44=1),1,0)))","v":0},0]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG45>=5,AJ45>=$AM$35,AO45=1),1,IF(AND(AG45>=10,AJ45>=$AM$35,AO45=1),1,0))","v":0},{"$f":"IF(AM45=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG45>=5,AJ45>=$AM$36,AO45=1),1,IF(AND(AG45>=10,AJ45>=$AM$36,AO45=1),1,0)))","v":0},0]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG46>=5,AJ46>=$AM$35,AO46=1),1,IF(AND(AG46>=10,AJ46>=$AM$35,AO46=1),1,0))","v":0},{"$f":"IF(AM46=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG46>=5,AJ46>=$AM$36,AO46=1),1,IF(AND(AG46>=10,AJ46>=$AM$36,AO46=1),1,0)))","v":0},0]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG47>=5,AJ47>=$AM$35,AO47=1),1,IF(AND(AG47>=10,AJ47>=$AM$35,AO47=1),1,0))","v":0},{"$f":"IF(AM47=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG47>=5,AJ47>=$AM$36,AO47=1),1,IF(AND(AG47>=10,AJ47>=$AM$36,AO47=1),1,0)))","v":0},0]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG48>=5,AJ48>=$AM$35,AO48=1),1,IF(AND(AG48>=10,AJ48>=$AM$35,AO48=1),1,0))","v":0},{"$f":"IF(AM48=1,0,IF(AND('Max Loan & Unit Mix'!$E$36<15,'Max Loan & Unit Mix'!$I$8>=0.7,AG48>=5,AJ48>=$AM$36,AO48=1),1,IF(AND(AG48>=10,AJ48>=$AM$36,AO48=1),1,0)))","v":0},0]
["If Sponsor is relying on the prior experience of its principal, additional documentation is required. Documentation must state the principal's role(s) and responsibilities with specificity and clearly demonstrate substantial participation in development activities including, but not limited to obtaining required approvals, securing construction financing, closing construction loans and oversite of construction activities for each of the projects listed above. Mere participation in post-completion activities, including initial lease-up, permanent loan closing/conversion, or preparation and submittal of the TCAC 8609 are not considered substantial participation. Required documentation includes: 1) resume of the principal, including name(s) of prior employer(s), period(s) of employment, title, role and responsibilities; 2) Statement of Qualifications (SOQ) addressing the principal's participation in each project listed above; and 3) a Certification of Prior Employment from prior employers. The Certification of Prior Employment must include dates of employment, roles and responsibilities, and a list of the projects claimed for experience."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$105","v":"36. Resume Principal"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$105","v":"Resume of Principal."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$106","v":"37. SOQ Principal"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$106","v":"Statement of Qualifications of Principal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$107","v":"38. Cert of Employment"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$107","v":"Certification of Prior Employment."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["(C) To be counted towards experience pursuant to subsection (b)(3), above, completed Projects cited for experience points must contain 10 or more Units, except if the proposed Project contains less than 15 Units and at least 70 percent of the total Units in the proposed Project are reserved for Special Needs Populations, completed Projects submitted for experience points must contain at least five Units."]
["(D) 4 points will be awarded for each Project completed in the five years preceding the application due date, and 2 points will be awarded for each Project completed in the five years preceding that period, up to a maximum of 20 points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR($AH$1)-5,MONTH($AH$1),DAY($AH$1))","v":"2016-09-20"}]
["Alternate Scoring Method §7320(b)(3)(E) - (Special Needs or Tribal Entities)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR($AH$1)-10,MONTH($AH$1),DAY($AH$1))","v":"2011-09-20"}]
[{"$f":"IF('Max Loan & Unit Mix'!I8+'Max Loan & Unit Mix'!O8>=0.7,\"(E) Alternative Scoring - where at least 70% of Project units are reserved for SNP, the Sponsor may elect to have its application scored based on lesser of (i) or (ii) in the chart below - 4 Points Each\",\"(E) Project doesn't qualify for Alternative Scoring Method - SNP Units less than 70% (skip rows 40-47)\")","v":"(E) Project doesn't qualify for Alternative Scoring Method - SNP Units less than 70% (skip rows 40-47)"}]
["Development Experience - Enter the Name of Contracted Developer/Development Consultant:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($AN$58,$AP$58)","v":0},null,null,"TOTAL ",null,"TOTAL"]
[null,"Name of Subsidized Rental Hsng Dev. (including tax credit Projects)",null,null,null,null,null,"Project Address and City",null,null,null,"Housing Type",null,null,"Subsidy Source\n(including tax credits)",null,null,null,null,"Date completed or ownership began as evidenced below",null,null,null,null," Units",null,"Experience or Ownership Type\n(complete sentence using dropdown if applicable)\n\"Rental Housing Development that the:\"",null,null,null,null,null,null,null,null,null,null,null,"i",{"$f":"IFERROR(IF($AK$64=\"Yes\",SUM($AM$59:$AM$63,$AN$59:$AN$63),0),0)","v":0},"ii",{"$f":"IFERROR(IF($AK$64=\"Yes\",SUM($AO$59:$AO$63,$AP$59:$AP$63),0),0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AA$59=$AQ$59,$T$59>=$AM$54,$Y$59>=10),4,0)","v":0},{"$f":"IF($AM$59=4,0,IF(AND($AA$59=$AQ$59,$T$59>=$AM$55,$Y$59>=10),2,0))","v":0},{"$f":"IF(AND($AA$59=$AQ$60,$T$59>=$AM$54,$Y$59>=10),4,0)","v":0},{"$f":"IF($AO$59=4,0,IF(AND($AA$59=$AQ$60,$T$59>=$AM$55,$Y$59>=10),4,0))","v":0},"(i) Sponsor’s development consultant or contracted developer has completed in the last 10 years."]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AA$60=$AQ$59,$T$60>=$AM$54,$Y$60>=10),4,0)","v":0},{"$f":"IF($AM$60=4,0,IF(AND($AA$60=$AQ$59,$T$60>=$AM$55,$Y$60>=10),2,0))","v":0},{"$f":"IF(AND($AA$60=$AQ$60,$T$60>=$AM$54,$Y$60>=10),4,0)","v":0},{"$f":"IF($AO$60=4,0,IF(AND($AA$60=$AQ$60,$T$60>=$AM$55,$Y$60>=10),4,0))","v":0},"(ii) Sponsor, or affiliates or principals of the Sponsor either own or operate under a long-term lease or other arrangement that involves all responsibilities commensurate with ownership."]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AA$61=$AQ$59,$T$61>=$AM$54,$Y$61>=10),4,0)","v":0},{"$f":"IF($AM$61=4,0,IF(AND($AA$61=$AQ$59,$T$61>=$AM$55,$Y$61>=10),2,0))","v":0},{"$f":"IF(AND($AA$61=$AQ$60,$T$61>=$AM$54,$Y$61>=10),4,0)","v":0},{"$f":"IF($AO$61=4,0,IF(AND($AA$61=$AQ$60,$T$61>=$AM$55,$Y$61>=10),4,0))","v":0}]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AA$62=$AQ$59,$T$62>=$AM$54,$Y$62>=10),4,0)","v":0},{"$f":"IF($AM$62=4,0,IF(AND($AA$62=$AQ$59,$T$62>=$AM$55,$Y$62>=10),2,0))","v":0},{"$f":"IF(AND($AA$62=$AQ$60,$T$62>=$AM$54,$Y$62>=10),4,0)","v":0},{"$f":"IF($AO$62=4,0,IF(AND($AA$62=$AQ$60,$T$62>=$AM$55,$Y$62>=10),4,0))","v":0}]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AA$63=$AQ$59,$T$63>=$AM$54,$Y$63>=10),4,0)","v":0},{"$f":"IF($AM$63=4,0,IF(AND($AA$63=$AQ$59,$T$63>=$AM$55,$Y$63>=10),2,0))","v":0},{"$f":"IF(AND($AA$63=$AQ$60,$T$63>=$AM$54,$Y$63>=10),4,0)","v":0},{"$f":"IF($AO$63=4,0,IF(AND($AA$63=$AQ$60,$T$63>=$AM$55,$Y$63>=10),4,0))","v":0}]
["To qualify for scoring under this alternative, the Sponsor must contract with the developer or development consultant for comprehensive development services, including financial packaging, selection of other consultants, selection of the construction contractor and property management agent, oversight of architectural design, construction management, and other major aspects of the development process. Does the Sponsor meet these requirements?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$109","v":"39a. Dev Cont1, Dev Cont2, Dev\n      Cont3, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$109","v":"Development Services Agreement setting forth the responsibilities of the developer, including, but not limited to, financial packaging, selection of other consultants, selection of the construction contractor and property management agent, oversight of architectural design, construction management, and other major aspects of the development process."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$110","v":"40a. SPOwn Comp1, SPOwn\n         Comp2, SPOwn Comp3, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$110","v":"Narrative description of Sponsor Ownership/Managing Experience to document operation experience for each project listed above."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$111","v":"41a. Own Nar1, Own Nar2, Own\n         Nar3, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$111","v":"Narrative description of job title or position, roles, and responsibilities of Sponsor for each project listed above for Ownership/Operation Experience to document operation experience."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Negative Points §7320(b)(3)(F)"]
["(F) 5 points will be deducted for each occurrence or event in the following categories, which has not been corrected prior to the application due date. Deductions are limited to 10 points per category with a maximum total deduction of 50 points. Select number of occurrences. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUM($AK$70:$AL$75),-50)","v":0},null,null,"(Select One)"]
["(i) removal or withdrawal under threat of removal as general partner as a consequence of failing to comply with contractual obligations;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG70=$AN$70,-5,IF(AG70=$AN$71,-10,0))","v":0},null,null,"One Occurrence "]
["(ii) failure to submit, when due, compliance documentation required under the Department program;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Two or More Occurrences "]
["(iii) use of reserve funds for Department-assisted projects in a manner contrary to program requirements, or failure to deposit reserve funds as required by the Department;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"No Occurrence"]
["(iv) failure to provide promised supportive services to a Special Needs Population or other tenants of a publicly funded project without just cause;",null,null,null,null,null,null,null,null,null,null,null,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,"Not Applicable "]
["(v) failure to restrict occupancy of units to a Special Needs population or other target population as required by a Department program or regulatory agreement for any publicly-assisted project;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["(vi) other significant violations of the requirements of Department programs or of the programs of other public agencies, such as the failure to adequately maintain a project or the books and records thereof.",null,null,null,null,null,null,null,null,null,null,null,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]
[" Leverage of Other Funds, §7320(b)(4) – 20 points max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!AJ18=\"None\",20,MROUND(IF($Y$89<0,0,MIN($Y$89,20)),0.1))","v":0},null,null,{"$f":"IF($U$89>=0.75,MIN($Y$89,20),IF($U$89>=0.35,MIN($Y$89*0.5,20),0))","v":{"$error":"#DIV/0!"}}]
["˄Points in this section round to the nearest 0.1 ˄"]
["(A) Applications will be scored based on the leverage of other funds, meaning the amount of funds other than MHP funds to be used for permanent funding of the development costs attributable to the Restricted Units as a percentage of the requested amount of MHP funds."]
["Total development cost (Dev Budget & S&U, cell K118)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget & S&U'!$K$118","v":0}]
["Less: Commercial Costs (Dev Budget & S&U, cells CM118 + CQ118)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dev Budget & S&U'!$CM$118,'Dev Budget & S&U'!$CQ$118)","v":0}]
["a. Total residential development cost (Dev Budget & S&U, cell O118)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget & S&U'!$O$118","v":0}]
["b. Less: Deferred Developer Fee §7320(b)(4)(B)"]
["c. Less: Land donations where value not established by current appraisal §7320(b)(4)(B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<= Attach land appraisal if including a land donation in leverage calc"]
["d. Eligible residential development costs (a - b - c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$U$81-$U$82-$U$83","v":0}]
["e. % of Total Development Cost attributed to Restricted Units (Max Loan & Unit Mix worksheet, cell AI62)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!AI62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Above","Less %","Rounded to nearest %","Full 5% above ","Points"]
["f. Funding Attributable to Restricted Units (d * e)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$84*$U$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$87","v":0},0.5,{"$f":"$AN$86-$AO$86","v":-0.5},{"$f":"FLOOR($AP$86,0.05)","v":-0.5},{"$f":"$AQ$86/0.05","v":-10},{"$f":"$AR$86*2","v":-20},"C","<=2 point for Full 5% point increments above 50% - §7320(b)(4)(C ) ",null,{"$f":"MIN(IF(AND(OR('Project Overview'!$AD$35=\"High Resource\",'Project Overview'!$AD$35=\"Highest Resource\"),Scoring!$AN$119=1),Scoring!$AS$86,0),20)","v":0}]
["g. Less: MHP loan amount (Max Loan & Unit Mix worksheet, cell AI73)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!AI73","v":0},null,null,null,{"$f":"IF($U$87=0,0,$U$88/$U$87)","v":0},null,null,"<=Other dev funds as a % of MHP funds \n(h ÷ g)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$87","v":0},0.5,{"$f":"$AN$87-$AO$87","v":-0.5},{"$f":"FLOOR($AP$87,0.05)","v":-0.5},{"$f":"$AQ$87/0.05","v":-10},{"$f":"$AR$87*$AS$94","v":{"$error":"#DIV/0!"}},"D","<=Points awarded in accordance to §7320(b)(4)(D) ",null,{"$f":"MIN(IF(AND('Max Loan & Unit Mix'!K36+'Max Loan & Unit Mix'!Q36>0.01,Scoring!$AW$86=0),Scoring!$AS$87,0),20)","v":0}]
["h. Other Development Funds (Non-HCD) Attributable to Restricted Units (f - g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$86-$U$87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$87","v":0},0.5,{"$f":"$AN$88-$AO$88","v":-0.5},{"$f":"FLOOR($AP$88,0.05)","v":-0.5},{"$f":"$AQ$88/0.05","v":-10},{"$f":"$AR$88","v":-10},"E","<=1 Point for Full 5% point increments above 50% - §7320(b)(4)(E)",null,{"$f":"MIN(IF(AND($AW$87=0,$AW$86=0,$AS$88>0),$AS$88,0),20)","v":0}]
["i. Percentage of Restricted Units that are Supportive Housing units \n(Max Loan & Unit Mix worksheet, cells (K36 + Q36)÷(W36+Manager unit(s))",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Max Loan & Unit Mix'!K36+'Max Loan & Unit Mix'!Q36+'Max Loan & Unit Mix'!W36)/'Max Loan & Unit Mix'!AP68","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IFERROR(SUM($AW$86:$AW$88),0)","v":0},null,null,{"$f":"INDEX($AU$86:$AU$88,MATCH($Y$89,$AW$86:$AW$88,0),0)","v":"<=2 point for Full 5% point increments above 50% - §7320(b)(4)(C ) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D"]
["Points per full 5% increment over 50% for Supportive Housing Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW86>0,\"N/A\",IF(AS94>1,AS94,\"N/A\"))","v":{"$error":"#DIV/0!"}},null,null,null,"(Points per 5% increment are calculated at 3 decimal places)"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$117","v":"45. Appraisal"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$117","v":"If land cost or value is included in the development budget, an appraisal report supporting the cost or value is required. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100*('Max Loan & Unit Mix'!K36+'Max Loan & Unit Mix'!Q36)/'Max Loan & Unit Mix'!AP68","v":{"$error":"#DIV/0!"}},"% SH Restricted / Total Restricted"]
["§7320(b)(5) Project Readiness - 15 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM($AK$94:$AL$96,$AK$100:$AL$101),15)","v":0},null,null,null,null,null,null,null,{"$f":"100-Scoring!$AS$91","v":{"$error":"#DIV/0!"}},"NonSH Restricted % of Total Restricted"]
["Points will be awarded to Projects for each circumstance below as documented. If a particular category is not applicable, full points shall be awarded in that category.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AS$91*2","v":{"$error":"#DIV/0!"}},"% SH above multiplied by 2"]
["(A) Obtaining enforceable commitments for all construction financing, including bond lender, but excluding tax credits and bond allocation, and funding to be provided by another Department program awarded prior to final rating and ranking for the MHP application. 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,null,null,null,null,null,null,null,null,null,{"$f":"MAX(($AS$92+$AS$93)/100,1)","v":{"$error":"#DIV/0!"}},"Points per 5 % increment"]
["(B) Adoption or certification of all necessary environmental reviews (California Environmental Quality Act and National Environmental Policy Act). 4 points"]
["(C) Land Use Approvals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($AK$97:$AL$99)","v":0}]
["(i) Obtaining all necessary land use approvals or entitlements necessary prior to issuance of a building permit, including any required discretionary approvals, such as site plan review or design review. 3 points"]
["(ii) Submission of a complete application to the relevant local authorities for land use approval under a nondiscretionary local approval process, where the application has been either approved or disapproved. 2 points"]
["(iii) Letter signed by a planner certified by the American Institute of Certified Planners indicting that, in their opinion, the project meets all the requirements for approval under a nondiscretionary local approval process, where an application has not been approved or disapproved by the local authorities. 1 point"]
["(D) Obtaining commitments for all deferred-payment financing, grants and operating subsidies, including bond lenders, but excluding tax credits and bond allocation, and in accordance with TCAC requirements and with the same exceptions as allowed by TCAC. Deferred-payment financing, grant funds and operating subsidies from other Department programs proposed for project financing must be awarded prior to final rating and ranking for the MHP application. 4 points"]
["(E) 5 points will be subtracted if Project is utilizing 4 percent low-income housing tax credits that will be part of an application to TCAC seeking hybrid tiebreaker incentives."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$128","v":"56. Const EFC #1, #2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$128","v":"Commitment letter or other evidence documenting construction financing commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$125","v":"53. Local Approvals"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$125","v":"Local Approvals and Environmental Review Verification form(s) completed and signed by local authority or Responsible Entity, if different from jurisdiction)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$119","v":"47. Env. Report 1"},null,null,null,"&",{"$f":"'Document Checklist'!$D$120","v":"48. Env. Report 2"},null,null,null,"Phase I Report, and Phase II Report if required by the Phase I.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$79","v":"14. Preliminary Title Report"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$79","v":"Provide a preliminary report. (dated within 30 days of application due date)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$78","v":"13. Site Control"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$78","v":"Provide documentation of site control in accordance with UMR §8303."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$129","v":"57. Perm EFC #1, #2, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$129","v":"Commitment letter or other evidence documenting deferred payment permanent financing commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["For Operating Subsidies: attach evidence of commitment status (e.g. letters of intent, commitment letters, grant awards or subsidy contracts). If commitments are not available, attach other documentation such as a reservation or third-party letter stating the following: total subsidy and estimated first year allocation, date or expected date of award, and term (in years).\nFor Project-Based Rental Assistance: Projects having, or proposing project-based rental assistance must provide documentation of current contract rents.  A fully executed subsidy contract shall be required prior to MHP loan closing. Projects having, or proposing project-based rental assistance shall fund a Transition Reserve in accordance with §7312(f)(2)."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$101","v":"33. Operating Subsidy Commitment"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$101","v":"Documentation evidencing commitment of Operating Subsidies including source, term (in years), total subsidy amount and estimated first year allocation."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$102","v":"34. Current Contract Rents"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$102","v":"Projects proposing project-based rental assistance: Provide documentation of current contract rents for HAP, Shelter Plus or other source, as applicable."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Adaptive Reuse / Infill / Proximity to Amenities, §7320(b)(6) - 15 Points Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM($AK$112,$AK$114,$AK$116,$AK$118),15)","v":0}]
["(A) Infill development.  Is Project an infill development including adaptive reuse of vacant or underutilized commercial or industrial building located in a developed area served with public infrastructure? Select option below that is applicable to the site. 5 Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($A$113>\"\",$AI$112=\"Yes\"),5,0)","v":0},null,null,"(i)(a) At least 75 percent of the site was previously improved (including areas where improvements have been demolished) or used for any use other than open space, agriculture, forestry, or mining waste storage."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(i)(b) At least 75 percent of the perimeter of the site’s adjoining parcels that are developed with Urban Uses (residential, commercial, industrial, public institutional, transit or transportation passenger facility use, or retail use, or any combination of those uses, but not including lands used for agricultural uses or parcels in excess of 15,000 square feet in size and containing only one single family residence, or is separated from parcels that are developed with Urban Uses only by an improved public right-of-way. In calculating this percentage, perimeters bordering navigable bodies of water and improved parks shall not be included."]
["(B) Proximity to amenities.  Will Project receive the maximum point score available for site amenities under TCAC Regulation §10325(c)(4)(A)? (TCAC  maximum point score is 15 Points) 5 Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$114=\"Yes\",5,0)","v":0},null,null,"(i)(c) The combination of at least 50 percent of site area as previously improved (including areas where improvements have been demolished) or used for any use other than open space, agriculture, forestry or mining waste storage, and at least 50 percent of the perimeter of the site adjoining parcels that are developed with Urban Uses, or is separated from parcels that are developed with Urban Uses only by an improved public right-of-way. In calculating this percentage, perimeters bordering navigable bodies of water and improved parks shall not be included. and (ii) Developed at average residential Net Densities on the parcels to be developed that are equal to or greater than the densities described in Subparagraph (B) of Paragraph (3) of Subdivision (c) of Section 65583.2 of the Government Code, except that in a Rural Area the average residential Net Densities on the parcels to be developed shall be at least 10 units per acre. "]
[]
["(C) Sustainable building methods. Do you certify that the project will receive the maximum possible score for using sustainable building methods under the TCAC Regulation, §10325(c)(5) or successor regulation?  Please provide a narrative below describing the proposed sustainable building methods. 5 Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$116=\"Yes\",5,0)","v":0}]
[]
["(D) Large Family new construction projects located in “High Resource” or “Highest Resource” areas, as shown on the TCAC/HCD Opportunity Area Map, will receive 5 Points plus 5 Points for meeting each of the conditions described in HCD Scoring subsections (B) and (C) above, up to a maximum of 15 Points.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AN$119=1,$AO$119=1),5,0)","v":0},null,null,"Large Family New Construction ","High or Highest Resource "]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$130","v":"58. Adaptive Reuse Narrative"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$130","v":"Narrative describing Project and area in which Project will be built; must confirm Project will consist of the rehab of a vacant or underused commercial or industrial building(s). Structures such as residential hotels that are currently used for housing will not be considered to be eligible in meeting the adaptive reuse criteria. Narrative must confirm Project site is located within a developed area served with public infrastructure."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?",null,null,null,null,null,null,null,null,{"$f":"IF(AND('Max Loan & Unit Mix'!AK38>=0.25,'Max Loan & Unit Mix'!AK39>=0.5,'Project Overview'!$Z$9=\"New Construction\",'Project Overview'!$AO$1=TRUE),1,0)","v":0},{"$f":"IF('Project Overview'!$AK$33=\"Yes\",1,0)","v":0}]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$132","v":"60. Amenities-Scaled Distance Map"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$132","v":"Attach a scaled distance map showing the location of amenities in relation to the project, which correspond with the Amenities List.   "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$133","v":"61. Amenities List"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$133","v":"List of amenities qualifying for TCAC points identified in the Project Selection worksheet. Include amenity name, address, distance from the project and amount of TCAC points earned. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
[]
["Bonus Points"]
["Has Sponsor(s) submitted complete Borrower organizational documents as requested in the Application? 1 bonus point",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AI$124=\"Yes\",1,0)","v":0}]
[]
[" Tiebreaker Score ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(('Max Loan & Unit Mix'!BI25/'Max Loan & Unit Mix'!BF25),0)","v":0}]
["In the event of tied point scores, the Department shall rank tied applications based on the lowest weighted average affordability of Restricted Units, which shall be computed as follows:\n   (A) Multiplying each income limit applicable to the Project by the number of Units restricted at that income level.\n   (B) Adding the products calculated pursuant to the previous subsection.\n   (C) Dividing the sum calculated pursuant to the previous subsection by the number of Restricted Units in the Project."]
[]
[]
["End of Document"]

{"sheet":"S1 - Supportive Services Plan","index":20,"n_rows":307,"n_cols":44,"rows_kept":307,"cut":false,"hidden":true,"merged":[[306,0,306,37],[271,0,271,2],[271,3,271,11],[271,12,271,29],[74,0,74,37],[213,2,213,34],[213,35,213,37],[214,0,214,1],[214,2,214,34],[214,35,214,37],[215,0,215,1],[215,2,215,34],[215,35,215,37],[213,0,213,1],[203,22,203,29],[202,22,202,29],[128,5,128,17],[151,21,151,33],[184,29,184,34],[184,35,184,37],[185,0,185,3],[185,25,185,28],[185,29,185,34],[158,0,158,37],[156,0,156,37],[181,0,181,37],[182,0,182,37],[179,0,179,37],[180,0,180,37],[176,0,176,37],[178,0,178,37],[170,0,170,37],[172,0,172,37],[174,0,174,37],[161,0,161,37],[166,0,166,37],[165,0,165,37],[169,0,169,37],[171,0,171,37],[184,0,184,3],[164,0,164,37],[168,0,168,37],[184,25,184,28],[136,25,136,28],[131,33,131,37],[130,25,130,28],[134,29,134,32],[134,33,134,37],[140,0,140,37],[131,29,131,32],[132,29,132,32],[132,33,132,37],[136,5,136,17],[136,18,136,24],[137,3,137,11],[136,0,136,4],[135,0,135,4],[133,33,133,37],[133,5,133,17],[148,0,148,37],[152,0,152,9],[151,0,151,9],[151,11,151,12],[129,0,129,4],[129,5,129,17],[129,18,129,24],[128,18,128,24],[122,0,122,37],[124,18,124,24],[126,29,126,32],[126,33,126,37],[127,5,127,17],[127,18,127,24],[127,25,127,28],[127,29,127,32],[127,33,127,37],[128,25,128,28],[125,18,125,24],[125,29,125,32],[125,33,125,37],[123,5,123,17],[123,18,123,24],[123,25,123,28],[123,33,123,37],[124,33,124,37],[128,29,128,32],[128,33,128,37],[121,3,121,11],[121,12,121,29],[118,5,118,17],[117,25,117,28],[117,29,117,32],[117,33,117,37],[118,0,118,4],[118,25,118,28],[118,29,118,32],[123,29,123,32],[133,29,133,32],[125,5,125,17],[78,0,78,35],[80,0,80,35],[82,0,82,35],[84,0,84,35],[60,0,60,37],[70,21,70,37],[71,21,71,37],[72,21,72,37],[73,9,73,20],[73,21,73,37],[63,0,63,26],[67,20,67,21],[67,22,67,23],[84,36,84,37],[118,33,118,37],[117,18,117,24],[118,18,118,24],[119,18,119,24],[119,0,119,4],[119,29,119,32],[119,33,119,37],[75,0,75,37],[232,25,232,27],[232,28,232,33],[232,34,232,37],[231,22,231,24],[231,25,231,27],[231,20,231,21],[236,0,236,18],[221,0,221,21],[201,0,201,37],[225,34,225,37],[224,0,224,21],[225,0,225,21],[228,20,228,21],[228,22,228,24],[228,25,228,27],[228,28,228,33],[228,34,228,37],[227,20,227,21],[221,28,221,33],[119,25,119,28],[203,30,203,37],[203,0,203,12],[219,34,219,37],[225,22,225,24],[230,28,230,33],[219,0,219,21],[217,0,217,37],[222,34,222,37],[219,22,219,24],[219,25,219,27],[219,28,219,33],[229,28,229,33],[229,34,229,37],[226,0,226,21],[227,0,227,18],[227,34,227,37],[222,0,222,21],[222,25,222,27],[222,28,222,33],[221,22,221,24],[221,25,221,27],[230,0,230,18],[227,22,227,24],[227,25,227,27],[227,28,227,33],[225,25,225,27],[208,0,208,37],[212,0,212,37],[195,30,195,35],[199,2,199,34],[206,2,206,34],[195,36,195,37],[195,0,195,2],[195,3,195,11],[221,34,221,37],[244,22,244,24],[239,28,239,33],[240,0,240,21],[239,22,239,24],[239,25,239,27],[237,0,237,21],[230,20,230,21],[230,22,230,24],[230,25,230,27],[237,28,237,33],[235,25,235,27],[235,28,235,33],[236,22,236,24],[236,25,236,27],[243,0,243,21],[244,0,244,21],[241,25,241,27],[236,20,236,21],[236,28,236,33],[237,22,237,24],[237,25,237,27],[235,20,235,21],[235,22,235,24],[232,22,232,24],[248,0,248,21],[249,0,249,21],[250,0,250,21],[247,28,247,33],[249,34,249,37],[245,25,245,27],[284,13,284,22],[279,30,279,37],[244,28,244,33],[267,0,267,37],[271,36,271,37],[266,0,266,26],[268,0,268,37],[269,0,269,37],[244,34,244,37],[280,13,280,22],[245,0,245,21],[246,0,246,21],[280,23,280,25],[280,26,280,29],[284,23,284,25],[246,22,246,24],[246,25,246,27],[246,28,246,33],[286,0,286,12],[249,25,249,27],[249,28,249,33],[241,0,241,21],[242,0,242,21],[247,25,247,27],[247,0,247,21],[249,22,249,24],[251,0,251,37],[247,22,247,24],[250,22,250,24],[250,34,250,37],[247,34,247,37],[248,22,248,24],[248,25,248,27],[248,28,248,33],[248,34,248,37],[245,22,245,24],[286,30,286,37],[246,34,246,37],[243,22,243,24],[245,28,245,33],[245,34,245,37],[285,26,285,29],[146,0,146,37],[147,0,147,37],[240,22,240,24],[240,25,240,27],[240,28,240,33],[240,34,240,37],[205,35,205,37],[206,35,206,37],[207,35,207,37],[211,0,211,1],[210,0,210,1],[205,2,205,34],[205,0,205,1],[229,22,229,24],[229,25,229,27],[238,34,238,37],[237,34,237,37],[235,34,235,37],[236,34,236,37],[223,0,223,21],[220,22,220,24],[220,25,220,27],[222,22,222,24],[223,25,223,27],[241,34,241,37],[241,28,241,33],[210,35,210,37],[239,34,239,37],[243,25,243,27],[243,28,243,33],[243,34,243,37],[195,12,195,29],[220,34,220,37],[211,35,211,37],[242,34,242,37],[223,28,223,33],[223,34,223,37],[242,22,242,24],[242,25,242,27],[242,28,242,33],[241,22,241,24],[228,0,228,18],[198,2,198,34],[202,0,202,12],[203,13,203,21],[202,13,202,21],[199,0,199,1],[204,0,204,37],[285,23,285,25],[202,30,202,37],[223,22,223,24],[232,0,232,18],[232,20,232,21],[230,34,230,37],[224,22,224,24],[224,34,224,37],[198,0,198,1],[220,0,220,21],[206,0,206,1],[238,22,238,24],[200,0,200,1],[218,0,218,37],[209,0,209,1],[200,2,200,34],[282,30,282,37],[207,0,207,1],[207,2,207,34],[211,2,211,34],[210,2,210,34],[209,2,209,34],[225,28,225,33],[220,28,220,33],[193,0,193,3],[193,25,193,28],[193,29,193,34],[130,29,130,32],[130,33,130,37],[133,18,133,24],[133,25,133,28],[144,0,144,37],[189,29,189,34],[189,35,189,37],[191,25,191,28],[173,0,173,37],[175,0,175,37],[191,29,191,34],[191,35,191,37],[192,0,192,3],[192,25,192,28],[192,29,192,34],[192,35,192,37],[190,0,190,3],[190,25,190,28],[191,0,191,3],[193,35,193,37],[190,35,190,37],[194,0,194,3],[194,25,194,28],[194,29,194,34],[194,35,194,37],[239,0,239,21],[190,29,190,34],[238,0,238,21],[284,0,284,12],[231,34,231,37],[276,0,276,37],[231,28,231,33],[229,0,229,18],[229,20,229,21],[231,0,231,18],[270,0,270,37],[271,30,271,35],[280,30,280,37],[272,0,272,37],[273,0,273,37],[275,0,275,37],[274,0,274,37],[277,0,277,5],[280,0,280,12],[244,25,244,27],[281,0,281,12],[281,13,281,22],[281,23,281,25],[281,26,281,29],[281,30,281,37],[282,0,282,12],[282,13,282,22],[282,23,282,25],[282,26,282,29],[287,0,287,12],[287,30,287,37],[279,13,279,22],[286,13,286,22],[287,13,287,22],[285,0,285,12],[277,6,277,37],[278,6,278,37],[285,13,285,22],[285,30,285,37],[279,0,279,12],[287,23,287,25],[287,26,287,29],[286,23,286,25],[286,26,286,29],[284,26,284,29],[279,23,279,25],[279,26,279,29],[284,30,284,37],[283,0,283,12],[283,13,283,22],[283,23,283,25],[283,26,283,29],[283,30,283,37],[189,0,189,3],[189,25,189,28],[153,0,153,3],[153,4,153,7],[149,0,149,37],[150,0,150,37],[151,13,151,16],[152,13,152,16],[177,0,177,37],[159,0,159,37],[160,0,160,37],[185,35,185,37],[183,0,183,3],[183,25,183,26],[183,27,183,28],[183,29,183,34],[183,35,183,37],[187,0,187,3],[155,0,155,37],[157,0,157,37],[188,25,188,28],[188,29,188,34],[154,0,154,37],[153,8,153,37],[152,11,152,12],[151,35,151,36],[152,35,152,36],[152,18,152,19],[151,18,151,19],[152,21,152,33],[142,0,142,37],[188,35,188,37],[141,0,141,37],[187,25,187,28],[187,29,187,34],[187,35,187,37],[183,21,183,22],[183,23,183,24],[183,4,183,20],[184,21,184,24],[184,4,184,20],[185,4,185,20],[186,4,186,20],[187,4,187,20],[188,0,188,3],[143,0,143,20],[143,21,143,25],[145,0,145,37],[106,0,106,37],[114,5,114,17],[115,18,115,24],[130,0,130,4],[131,0,131,4],[132,5,132,17],[132,18,132,24],[131,5,131,17],[131,18,131,24],[131,25,131,28],[132,0,132,4],[125,25,125,28],[132,25,132,28],[129,25,129,28],[124,25,124,28],[120,0,120,4],[120,25,120,28],[120,29,120,32],[120,33,120,37],[120,18,120,24],[120,5,120,17],[124,5,124,17],[124,29,124,32],[129,29,129,32],[116,29,116,32],[137,36,137,37],[139,0,139,37],[135,29,135,32],[135,33,135,37],[136,29,136,32],[136,33,136,37],[137,0,137,2],[137,12,137,29],[134,25,134,28],[134,5,134,17],[134,18,134,24],[134,0,134,4],[133,0,133,4],[137,30,137,35],[138,0,138,37],[135,5,135,17],[135,18,135,24],[135,25,135,28],[129,33,129,37],[130,5,130,17],[130,18,130,24],[121,0,121,2],[119,5,119,17],[115,5,115,17],[112,0,112,37],[115,0,115,4],[115,25,115,28],[115,29,115,32],[115,33,115,37],[114,0,114,4],[114,25,114,28],[114,29,114,32],[114,33,114,37],[114,18,114,24],[94,0,94,37],[89,36,89,37],[97,36,97,37],[99,36,99,37],[116,33,116,37],[117,0,117,4],[116,18,116,24],[116,5,116,17],[117,5,117,17],[92,0,92,37],[108,0,108,37],[110,0,110,37],[109,0,109,35],[107,0,107,35],[101,36,101,37],[103,36,103,37],[105,36,105,37],[107,36,107,37],[104,0,104,37],[102,0,102,37],[101,0,101,35],[103,0,103,35],[105,0,105,35],[111,0,111,37],[53,0,53,37],[54,0,54,26],[50,0,50,37],[52,0,52,37],[51,0,51,37],[55,24,55,25],[55,0,55,22],[56,0,56,22],[57,0,57,22],[72,9,72,20],[72,0,72,8],[61,0,61,37],[65,0,65,4],[65,5,65,26],[66,6,66,26],[67,0,67,15],[67,16,67,17],[56,24,56,25],[57,24,57,25],[58,24,58,25],[58,0,58,22],[66,0,66,5],[67,18,67,19],[0,35,0,37],[0,0,0,34],[121,30,121,35],[121,36,121,37],[128,0,128,4],[127,0,127,4],[126,0,126,4],[125,0,125,4],[126,5,126,17],[126,18,126,24],[126,25,126,28],[124,0,124,4],[123,0,123,4],[1,0,1,37],[68,25,68,26],[70,0,70,8],[69,0,69,37],[62,0,62,26],[64,0,64,37],[73,0,73,8],[70,9,70,20],[71,9,71,20],[41,0,41,37],[43,0,43,37],[294,0,294,37],[295,0,295,37],[296,0,296,11],[296,12,296,24],[296,25,296,37],[196,0,196,37],[198,35,198,37],[199,35,199,37],[200,35,200,37],[197,0,197,37],[209,35,209,37],[233,0,233,18],[233,20,233,21],[233,22,233,24],[233,25,233,27],[233,28,233,33],[233,34,233,37],[234,0,234,18],[234,20,234,21],[234,22,234,24],[234,25,234,27],[234,28,234,33],[234,34,234,37],[235,0,235,18],[300,0,300,37],[301,0,301,37],[302,0,302,37],[303,0,303,37],[304,0,304,37],[289,0,289,37],[216,0,216,37],[162,0,162,37],[163,0,163,37],[167,0,167,37],[297,0,297,11],[297,12,297,24],[297,25,297,37],[298,0,298,11],[298,12,298,24],[298,25,298,37],[299,0,299,11],[299,12,299,24],[299,25,299,37],[288,0,288,37],[290,0,290,37],[291,0,291,37],[292,0,292,37],[293,0,293,37],[85,0,85,37],[86,36,86,37],[86,0,86,35],[89,0,89,35],[81,0,81,37],[29,0,29,12],[30,0,30,9],[30,10,30,11],[42,0,42,37],[40,0,40,37],[45,0,45,37],[39,0,39,37],[88,0,88,37],[59,24,59,25],[59,0,59,22],[71,0,71,8],[76,30,76,31],[77,0,77,37],[79,0,79,37],[78,36,78,37],[80,36,80,37],[82,36,82,37],[68,0,68,23],[49,0,49,37],[19,3,19,19],[186,0,186,3],[186,25,186,28],[186,29,186,34],[186,35,186,37],[48,0,48,37],[83,0,83,37],[76,0,76,26],[76,27,76,28],[91,36,91,37],[87,0,87,37],[90,0,90,37],[91,0,91,35],[93,0,93,35],[95,0,95,35],[97,0,97,35],[99,0,99,35],[93,36,93,37],[95,36,95,37],[37,0,37,37],[38,0,38,37],[44,0,44,26],[46,0,46,37],[47,0,47,37],[42,39,42,40],[31,0,31,37],[32,0,32,37],[34,0,34,37],[36,0,36,37],[35,0,35,37],[33,0,33,37],[4,3,4,19],[3,3,3,19],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[5,3,5,19],[6,3,6,19],[10,3,10,19],[11,3,11,19],[12,3,12,19],[13,3,13,19],[14,3,14,19],[10,1,10,2],[23,3,23,19],[24,3,24,19],[5,21,6,32],[15,44,16,44],[17,44,18,44],[28,0,28,16],[28,20,28,37],[26,0,26,37],[27,0,27,37],[19,44,24,44],[17,3,17,19],[18,3,18,19],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[15,3,15,19],[16,3,16,19],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[20,3,20,19],[21,3,21,19],[22,3,22,19],[2,3,2,19],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[9,3,9,19],[8,3,8,19],[7,3,7,19],[7,21,7,32],[10,21,12,32],[13,21,15,32],[16,21,18,32],[19,21,21,32],[8,21,9,32],[5,33,6,34],[5,35,6,36],[7,33,7,34],[7,35,7,36],[8,33,9,34],[8,35,9,36],[10,33,12,34],[10,35,12,36],[13,33,15,34],[13,35,15,36],[16,33,18,34],[16,35,18,36],[19,33,21,34],[19,35,21,36],[100,0,100,37],[96,0,96,37],[188,4,188,20],[189,4,189,20],[190,4,190,20],[191,4,191,20],[192,4,192,20],[193,4,193,20],[194,4,194,20],[185,21,185,24],[186,21,186,24],[187,21,187,24],[188,21,188,24],[189,21,189,24],[190,21,190,24],[191,21,191,24],[192,21,192,24],[193,21,193,24],[194,21,194,24],[98,0,98,37],[113,0,113,37],[109,36,109,37],[116,0,116,4],[116,25,116,28],[262,0,262,1],[262,2,262,34],[262,35,262,37],[252,0,252,37],[253,0,253,37],[254,0,254,1],[255,0,255,1],[256,0,256,1],[254,2,254,34],[255,2,255,34],[256,2,256,34],[254,35,254,37],[255,35,255,37],[256,35,256,37],[259,0,259,37],[264,0,264,1],[264,2,264,34],[264,35,264,37],[256,39,256,41],[259,39,259,41],[260,39,260,41],[261,39,261,41],[257,0,257,1],[257,2,257,34],[257,35,257,37],[258,0,258,1],[258,2,258,34],[258,35,258,37],[257,39,257,41],[258,39,258,41],[263,0,263,1],[263,2,263,34],[263,35,263,37],[260,0,260,1],[260,2,260,34],[260,35,260,37],[261,0,261,1],[261,2,261,34],[261,35,261,37]]}
["Supportive Services Plan\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"},null,null,"Adult day care"]
["Instructions: All Projects that include Supportive Housing and Special Needs units must complete a Supportive Services Plan. The checklist below shall serve as a guide to ensure that the Supportive Services Plan is complete. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attendant care"]
[null,"Part I.",null,"Tenant Selection 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,"Educational services"]
[null,null,null,"Section 1: Tenant Selection Criteria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal assistance"]
[null,"Part II.",null,"Lead Service Provider (LSP) Detail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life skills training"]
[null,null,null,"Section 1: Lead Service Provider (LSP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Targeting Supportive Housing (SH) Populations",null,null,null,null,null,null,null,null,null,null,null,"Overall Total",null,"MHP Assisted",null,null,"Linkage to out-placements"]
[null,null,null,"Section 2: Best Practices in Service Delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medication management"]
[null,"Part III. ",null,"Supportive Services Detail ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chronic Homeless",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parenting education (family Projects)"]
[null,null,null,"Section 1: Supportive Services Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Units Targeting Special Needs Populations (SNP)",null,null,null,null,null,null,null,null,null,null,null,"Overall Total",null,"MHP Assisted",null,null,"Peer support & advocacy"]
[null,null,null,"Section 2: Supportive Services Coordination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative payee"]
[null,null,null,"Section 3: Verification from Appropriate Public or Non-Profit Funding Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social & rec activities"]
[null,"Part IV. ",null,"Tenant Safety and Engagement"]
[null,null,null,"Section 1: Tenant Engagement"]
[null,null,null,"Section 2: Safety and Security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chronically Homeless (SH REQUIRED)",null,null,null,null,"Individuals living with physical or sensory disabilities and transitioning from hospitals, nursing homes, development centers, or other care facilities"]
[null,"Part V. ",null,"Staffing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Persons with HIV/AIDS",null,null,null,null,"Individuals living with developmental disabilities, serious mental illness or substance abuse disorders"]
[null,null,null,"Section 1: Staffing Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intellectual or Developmentally Disabled Households (including Autism)",null,null,null,null,"Individuals who are survivors of domestic violence, sexual assault, and human trafficking"]
[null,null,null,"Section 2: Staffing Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Agricultural Workers",null,null,null,null,"Individuals who are experiencing Homelessness"]
[null,"Part VI. ",null,"Supportive Services Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeless Persons or Persons At-Risk of Becoming Homeless",null,null,null,null,"Individuals with HIV"]
[null,null,null,"Section 1: Supportive Services Budget Table & Cost Per Unit Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleeing domestic violence, sexual abuse or human trafficking",null,null,null,null,"Homeless youth as defined in Government Code (GC) Section 12957(e)(2)"]
[null,null,null,"Section 2: Budget Narrative and Funding Commitments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family reunification",null,null,null,null,"Families in the child welfare system for whom the absence of housing is a barrier to family reunification, as certified by a county"]
[null,null,null,"Section 3: Service Funding History Table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frail Elderly",null,null,null,null,"Frequent users of public health or mental health services, as identified by a public health or mental health agency"]
[null,"Part VII. ",null,"Collaboration, Measurable Outcomes and Plan for Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeless Youth as defined in Government Code 12597(e)(2)",null,null,null,null,"Frail Elderly persons"]
[null,null,null,"Section 1: Collaboration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical or sensory disabled and transitioning from care facilities",null,null,null,null,"Other specific groups with unique housing needs as determined by the Department"]
[null,null,null,"Section 2: Measurable Outcomes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serious mental illness or substance abuse disorders"]
[null,null,null,"Section 3: Plan for Evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Persons with HIV/AIDS"]
[]
["Part I. Tenant Selection Narrative"]
["This section asks for a detailed description of your tenant selection process. Using the titled sections below, your narrative should be as specific as possible, delineating the roles of property management and the Lead Service Provider and how these functions will be coordinated. Your description should clearly and conclusively document processes to ensure tenant selection and Housing First Practices. "]
["Section 1: Tenant Selection Criteria"]
["1. Target Tenant Population and Eligibility Criteria"]
["a. Do you use Housing First Practices? "]
["b. Describe the criteria that will be used to ensure that applicants are eligible to occupy the units targeting the populations as identified above. This should include the criteria relating to the applicant's income eligibility, homeless status (SH Chronic Homeless, SNP Homeless or at risk of becoming homeless, or other SNP), and disability."]
[]
[]
[]
[]
[]
["c. Describe any additional eligibility criteria other than those indicated above, i.e., information needed to determine if applicant can comply with lease terms. Note: Selection criteria designed to assess anything other than the ability to comply with lease terms generally run afoul of fair housing laws designed to protect equal access to housing for people with disabilities."]
["See Between the Lines, A Question and Answer Guide on Legal Issues in Supportive Housing Chapter 4."]
[]
["d. List the tenant disclosures you provide to applicants/tenants. Example: Megan's Law disclosures. "]
[]
["e. How you will use the local Coordinated Entry System (CES) for selecting tenants? If the local Coordinated Entry System is not yet operational, describe your plan to\n   use it for tenant selection when it is established. In your response, include the name and contact information for your system contact person."]
[]
["2. Marketing/Outreach"]
["a. Describe marketing/outreach efforts to publicize to potential tenants."]
[]
["b. If your tenants will include minor children and / or adult dependents, describe the specific marketing outreach that will be used to publicize unit availability. "]
[]
["c. For units restricted to Supportive Housing (SH) and Special Need Populations (SNP), describe your plan to prioritize highly vulnerable households referred by the local CES."]
[]
["d. Describe your plan to coordinate directly and accept referrals for homeless from emergency shelters, safe havens, drop-in centers, domestic violence shelters,\n    family shelters and street outreach programs frequented by the vulnerable experiencing homelessness. "]
[]
["3. Characteristics of SH and SNP"]
["a. Please confirm compliance by checking all of the characteristics that apply to the units in your Project:"]
["Tenant holds a lease in his/her name and is responsible for paying rent?"]
["Tenant has his/her own room or apt. and is individually responsible for selecting a roommate in any shared tenancy?"]
["Tenant may stay as long as he/she pays his/her share of rent and complies with the terms of his/her lease? "]
["Unit is subject to applicable state and federal landlord tenant laws?"]
["Participation in services or any particular service shall not be required as a condition of tenancy?"]
["b. Typically, all the characteristics listed above must be present in order for the Project to be eligible as SH and SNP. Please explain mitigating circumstances for any missing characteristic."]
[]
["Part II. Lead Service Provider (LSP) Detail"]
["Section 1: LSP"]
["The LSP is the entity that has overall responsibility for the provision of supportive services & implementation of the Supportive Services Plan. The LSP provides comprehensive case management services (individualized services planning & the provision of connections to mental health, substance use, employment, health, housing retention) and may also coordinate with other agencies that do so. "]
["1. LSP name:"]
["Relationship to Sponsor:"]
["How Long has the LSP been providing services to homeless:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"years",null,null,null,"months"]
["How many Projects have the Sponsor and LSP completed together? (Provide list of completed Projects when submitting) "]
["2. List any additional agencies that will be providing comprehensive case management services to residents. Describe population(s) they will serve and how their services will be coordinated by the LSP. "]
["Agency Name",null,null,null,null,null,null,null,null,"Populations the Agency will serve",null,null,null,null,null,null,null,null,null,null,null,"How Services will be Coordinated"]
[]
[]
[]
["Section 2: Best Practices in Service Delivery"]
["1. Fully describe in the yellow cells below for each question how best practices will be utilized in your service delivery model. Include a description of policies and periodic training plans. For the clinical interventions in this section, include a description of how the intervention is used and to describe training. Note: Do not include definitions of these practices. "]
["a. Supplemental Security Income/Social Security Disability Ins. Outreach, Access, and Recovery (SOAR): Staff trained prior to lease up?"]
[]
["b. Critical Time Intervention: Staff trained prior to lease up?"]
[]
["c. Trauma-Informed Care: Staff trained prior to lease up?"]
[]
["d. Motivational Interviewing: Staff trained prior to lease up?"]
[]
["e. Voluntary Moving-on strategies: Staff trained prior to lease up?"]
[]
["f. Peer Support (include length of time Peer Support program used, if applicable): Staff trained prior to lease up?"]
[]
["2. Fully describe in the yellow cells below for each question how best practices will be utilized in your service delivery model. Include a description of policies and periodic training plans. Describe: (1) the policies and procedures for each best practice, and (2) the plan to train staff."]
["a. Safety and security of staff and residents: Staff trained prior to lease up?"]
[]
["b. Case conferencing: Staff trained prior to lease up?"]
[]
["d. Communicating the Sponsor's and LSP's program philosophy, values, and principles: Staff trained prior to lease up?"]
[]
["e. Rent by residents during periods of hospitalization: Staff trained prior to lease up?"]
[]
["f. Resident Privacy and Confidentiality: Staff trained prior to lease up?"]
[]
["g. Appropriate communication between property management and service providers: Staff trained prior to lease up?"]
[]
["h. Making residents aware of the reasonable accommodations procedure: Staff trained prior to lease up?"]
[]
["i. Receiving and resolving tenant grievances: Staff trained prior to lease up?"]
[]
["j. Appropriate responses to tenant crises: Staff trained prior to lease up?"]
[]
["k. Harm Reduction practices including retention of tenants regardless of their use of substances: Staff trained prior to lease up?"]
[]
["l. Cultural Competency: Staff trained prior to lease up?"]
[]
["Part III. Supportive Services Detail"]
["Section 1: Supportive Services Chart"]
["Required Services: List and describe all required services to be provided to tenants, including all service needs of the targeted populations as listed above. The chart must include each of the services listed. Please be sure that the services listed address all the service needs of all the target populations as listed above. Attach the agreement or commitment letter for each of the minimum services listed. If the tenant will be referred to another agency for a service, attach an agreement or commitment letter from the agency that will be providing the service directly."]
[" Resident Service",null,null,null,null,"Service Description",null,null,null,null,null,null,null,null,null,null,null,null,"Service Provider(s)",null,null,null,null,null,null,"Relationship to Sponsor",null,null,null,"Agreement",null,null,null,"Off-site Service Location"]
["List each service separately",null,null,null,null,"Describe service, including the frequency and degree to which services are provided.",null,null,null,null,null,null,null,null,null,null,null,null,"Provider's Name",null,null,null,null,null,null,"Sponsor, separate division of Sponsor’s organization, or a Project Partner",null,null,null,"If service will be provided by a non-Sponsor entity, indicate type of agreement under which service will be provided.",null,null,null,"If service is on-site, leave blank. Enter distance, in miles, to off-site service and resident commuting plan."]
["Case management with individual service plans"]
["Benefits counseling and advocacy"]
["Mental health care"]
["Physical health care "]
["Substance use services"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$92","v":"25. LSP NonSpon Contract Basic"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$92","v":"Lead Service Provider Contract, Agreement or Letter of Intent (non Sponsor provider)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Additional Services: List and describe all additional services to be provided to tenants. Indicate on the chart if a particular service is not needed for the target population and insert or attach a justification. Examples of specific services are provided on the left hand column below. If multiple services will be provided in the service categories provided below, attach any additional description. Empty spaces are available at the bottom of the table for the applicant to describe services not listed."]
[" Resident Service",null,null,null,null,"Service Description",null,null,null,null,null,null,null,null,null,null,null,null,"Service Provider(s)",null,null,null,null,null,null,"Relationship to Sponsor",null,null,null,"Agreement",null,null,null,"Off-site Service Location"]
["List each service separately",null,null,null,null,"Describe service, including the frequency and degree to which services are provided.",null,null,null,null,null,null,null,null,null,null,null,null,"Provider's Name",null,null,null,null,null,null,"Sponsor, separate division of Sponsor’s organization, or a Project Partner",null,null,null,"If service will be provided by a non-Sponsor entity, indicate type of agreement under which service will be provided.",null,null,null,"If service is on-site, leave blank. Enter distance, in miles, to off-site service and resident commuting plan."]
["Employment & OJT placement/training:\n-job search\n-resume writing\n-interview assistance\n-job placement\n-OJT training"]
["Education assistance/benefits information:\n-GI Bill counseling\n-college application assistance\n-financial aid assistance"]
["Financial counseling/debt counseling:\n-debt mitigation\n-budgeting\n-emergency savings\n-predatory practices"]
["Childcare assistance/services:\n-transportation to/from\n-onsite daycare\n-afterschool care\nfinancial assistance\n-parenting education"]
["Family law service:\n-pro bono legal advice\n-no/low cost legal services\n-custody disputes\n-divorce\n-domestic violence restraining orders"]
["Life skills/soft skills:\n-grooming\n-nutrition/cooking\n-interpersonal communication\n-laundry/household maintenance"]
["Legal services:\n-reinstatement of benefits after incarceration\n-discharge upgrades\n-pro bono legal advice\n-diversion courts"]
["Out-patient family therapy/counseling:\n-family counseling\n-individual counseling\n-couple's counseling\n"]
["Domestic violence support:\n-DV center\n-restraining order assist.\n-safety plan\n-contact w/law enforcement\n-credit/identity locks"]
["Food bank/meal support services:\n-no cost/low cost food\n-SNAP/TANF support"]
[]
[]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$93","v":"26. NonSpon SS Contract Enhanced"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$93","v":"Contract, Agreement or Letter of Intent to Provide Services (other non Sponsor providers)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Section 2: Supportive Services Coordination"]
["1. Describe the accessibility of community services to which you propose linkages, whether they are on-site or in close proximity to the Project, including the hours they are available, and the frequency, travel time and cost to the tenant for transportation required to access the services to include both public transportation and private transportation services (e.g. van owned by the provider). Provide documentation, in the form of Memorandum of Understanding, Memorandum of Agreement, letters of support or contracts demonstrating who will be responsible for ensuring access to services and how accessibility will be accomplished if not already included in agreement provided for service provision."]
[]
["2. Describe how services will accommodate cultural, trauma-based, and disability related barriers to services. "]
[]
["3. How long have you worked with the Homeless program Coordinators in your area?"]
["Section 3: Verification from Appropriate Public or Non-profit Funding Agency"]
["All applications shall include a verification from an appropriate funding entity (either public or non-profit) knowledgeable about the supportive service needs of the targeted population, indicating that the proposed services are appropriate to meet the needs of the targeted SH and SN population(s). The verification shall endorse the primary service provider as a known provider of support services to the target population the sponsor is proposing to serve. The Project Sponsor and/or Service Provider are not eligible to provide the Funding Agency Verification. "]
["Please use the attached Supportive Service Verification form from the Appropriate Public or Non-Profit Agency. Please submit one verification for each target population. If appropriate, a single funder may provide a verification for multiple populations (i.e. a County Department of Health Services could provide a verification for a Project serving individuals with HIV/AIDS, Chronic Substance Abuse and Other Chronic Health Conditions). Please be sure to indicate on the verification form the target populations to which each verification applies."]
["Part IV. Tenant Safety And Engagement "]
["Section 1: Tenant Engagement"]
["Sponsor should describe strategies to engage residents in services, services planning/operations, and in building community and facility operations. Note: The tenant engagement plan is distinct from your marketing and outreach efforts for attracting applicants to the Project. "]
["1. Will your services engagement outreach strategy include:"]
["Outreach to both applicants and residents?",null,null,null,null,null,null,null,null,null,null,null,null,"Door-knocking?",null,null,null,null,null,null,null,"Leafleting?"]
["Assessment prior to leasing?",null,null,null,null,null,null,null,null,null,null,null,null,"Peer contacts?",null,null,null,null,null,null,null,"Outreach to organizations that work directly with target population? "]
["Other strategies?",null,null,null,"Please describe:"]
["2. Describe your strategies to engage residents in social interaction, building operations, and community involvement within the Project, such as resident councils or\n    similar."]
[]
["3. Describe your strategies to engage residents in planning and delivery of resident's services."]
[]
["4. Describe how the physical building space supports social interaction and the provision of services."]
[]
["5. If you plan to conduct tenant satisfaction surveys, describe types of questions asked, how they are reviewed, what you do with results, and how often you conduct this\n   survey."]
[]
["6. Describe your strategies to engage residents in services, services planning/operations, and in building community and facility operations. Also indicate how those with\n    disabilities will be connected to the community within the building. "]
[]
["Section 2: Safety and Security"]
["1. Summarize your written policies and procedures on privacy and confidentiality of residents."]
[]
["2. Summarize your written policies and procedures on sign in/out procedures, fire/safety drills, posted local contacts in case of emergency."]
[]
["3. Describe your building design safety features for ensuring resident and staff safety (include lighting, entrance/exits, locked doors, common area locations)."]
[]
["4. Summarize your written policies and procedures on ensuring staff safety."]
[]
["5. Summarize your written policies for addressing violations of resident/staff safety by residents or staff. "]
[]
["6. Describe your guest/visitor policy for residents."]
[]
["7. Summarize your written policies for coordination with property management for resolution of tenant issue. "]
[]
["Part V. Staffing"]
["Section 1: Staffing Chart "]
["List all staff positions that will provide services to the tenants of the target populations listed above. Include Sponsor or LSP staff positions, and any staff positions of partnering organizations who have committed time to the Project. Include your services coordination staff.  For each position, list the position title, minimum requirements, the full-time equivalent (FTE), the organization under which the position resides, and the location of the position (on-site or off-site).  Attach a copy of each positions duty statement."]
["Note: All staff positions listed here must be reflected in the Supportive Services Budget. Be sure to indicate which staff position will be responsible for Homeless Management Information System data entry. If the cost of supportive service position is included as part of the Project’s operating budget and the position will serve SH and SNP units, that position must be included in this chart."]
["Title",null,null,null,"Minimum requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total FTE:",null,{"$f":"SUM(V186:Y195)","v":0},null,"Total FTE:",null,{"$f":"SUM(Z186:AC195)","v":0},null,"Employing Organization",null,null,null,null,null,"Location"]
["List each staff position ",null,null,null,"Enter a summary of required staff's experience and education. Note: doesn't take the place of the job description or duty statement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicate FTE staff positions for all project units (half-time is 0.5 FTE)",null,null,null,"Indicate FTE staff positions for SH/SNP (half-time is 0.5 FTE)",null,null,null,"This could be the LSP, Sponsor or a Project Partner",null,null,null,null,null,"Select \"On-Site\" or \"Off-Site\""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$94","v":"27. Duty Stmt1, Duty Stmt2, Duty\n      Stmt3, Duty Stmt4"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$94","v":"Staff Duty Statements (all providers)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["Section 2: Staffing Ratios "]
["1. Indicate the overall services staffing level for your Project by completing the calculation below. "]
["a.",null,"Total Project Units (not including manager)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!E36-'Max Loan & Unit Mix'!E33-'Max Loan & Unit Mix'!E34-'Max Loan & Unit Mix'!E35","v":0}]
["b.",null,"Total FTE Service Staff from the Staffing Chart (cells V186-V195)"]
["c.",null,"Number of units per FTE Staff Person (a÷b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ200=0,0,AJ199/AJ200)","v":0}]
["2. Complete case manager staffing ratio chart. Include all case mgmt. staff in staffing & budget forms, requires FTE case mgr. to resident ratios be appropriate to specific MHP populations as follows. Higher level staffing resulting in higher ratio is allowable:"]
["Population Type",null,null,null,null,null,null,null,null,null,null,null,null,"SH Chronic Homeless",null,null,null,null,null,null,null,null,"SNP Homeless with Disability",null,null,null,null,null,null,null,"SNP Other"]
["Maximum Case Mgr. Ratio",null,null,null,null,null,null,null,null,null,null,null,null,"1:20",null,null,null,null,null,null,null,null,"1:25",null,null,null,null,null,null,null,"1:40"]
["SH Chronic Homeless Case Manager Staffing Ratio"]
["a.",null,"Total units for SH Chronic Homeless"]
["b.",null,"Total case manager FTE devoted to tenants"]
["c.",null,"Number of  units per case manager FTE (a÷b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ207=0,0,AJ206/AJ207)","v":0}]
["SNP Homeless with Disability Case Manager Staffing Ratio"]
["d.",null,"Total  units for SNP Homeless with Disability per §7301(z)"]
["e.",null,"Total case manager FTE devoted to tenants "]
["f.",null,"Number units per case manager FTE (e÷f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AJ210/AJ211),0)","v":0}]
["SNP Other Case Manager Staffing Ratio"]
["g.",null,"Total units for SNP Other per §7301(z)"]
["h.",null,"Total case manager FTE devoted to tenants "]
["i.",null,"Number of units per case manager FTE (g÷h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AJ214/AJ215),0)","v":0}]
["Part VI. Supportive Services Budget"]
["Section 1: Supportive Services Budget\nIn the table below, provide a line item breakdown for all costs associated to Supportive Services for the entire project. This should include income, expenses, staff, and in-kind services. A funding source should be identified for all costs, if available, showing as committed or non-committed sources of funding. Total SS expenses cannot be greater than income and external sources of funding."]
["Supportive services expenses included as part of the Project's Operating Budget (as documented in the MHP Application) must be included in this Supportive Services Budget below. These funds should be equal to or less than the maximum allowable amount identified in the Supportive Services Cost calculator (S2-Supportive Service Costs tab). Additionally, these funds must be listed as \"Project Operations\" in the Income Source column and as \"Not Committed\" in the Status column."]
["Income Source/Program Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,"Type",null,null,"Status",null,null,null,null,null,"% of Total Budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$225=0,0,W221/$W$225)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$225=0,0,W222/$W$225)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$225=0,0,W223/$W$225)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$225=0,0,W224/$W$225)","v":0}]
["Total Revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W221:Y224)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI221:AL224)","v":0}]
["Expense Item",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",null,null,"Type",null,null,"Status",null,null,null,null,null,"% of Total Budget"]
["Staff Salaries: List by title of position. (This list must match the Staffing Chart above.)"]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$251=0,0,W228/$W$251)","v":0}]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$251=0,0,W230/$W$251)","v":0}]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$251=0,0,W231/$W$251)","v":0}]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$251=0,0,W234/$W$251)","v":0}]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$251=0,0,W235/$W$251)","v":0}]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$251=0,0,W236/$W$251)","v":0}]
["Staff Position",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$251=0,0,W237/$W$251)","v":0}]
["Fringe Benefits ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Staff Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W228:Y238)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
["Tenant Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Travel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Office Rent/Occupancy Costs (don't include rent/leasing costs for SH units)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Training",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Consultants: List by Function",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Subcontractors/Partners (list by Entity & Service Type)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Expenses (type in expense description)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Expenses (type in expense description)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Expenses (type in expense description)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W239:Y250)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI239:AL250)","v":0}]
["Supportive Services Cost Per Unit: Permanent supportive housing best practice suggests a range between $5,000 - $10,000 annually in services per household, depending upon the intensity of the needs of the target population. Complete the following calculation about supportive services cost per unit for your Project. If your supportive services cost per unit, as calculated below, differ from industry practice, provide a narrative explanation. The Project must meet/address the industry standard."]
["Supportive Services Expense Per Unit Calculation"]
["Total Overall Units"]
["a.",null,"Total Supportive Housing units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!$K$36+'Max Loan & Unit Mix'!$Q$36","v":0}]
["b.",null,"Total Special Need Population units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!$I$36+'Max Loan & Unit Mix'!$O$36","v":0}]
["c.",null,"Total overall SH/SNP units (a+b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ255+AJ256","v":0}]
["d.",null,"Total supportive service expenses ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W251","v":0}]
["e.",null,"Total Supportive Service Expenses per unit (d÷c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AJ258/AJ257,0)","v":0}]
["Total MHP Assisted Units"]
["f.",null,"Total MHP Assisted Supportive Housing units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!$K$36","v":0}]
["g.",null,"Total MHP Assisted Special Need Population units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Loan & Unit Mix'!$I$36","v":0}]
["h.",null,"Total MHP Assisted units (f+g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ261+AJ262","v":0}]
["i",null,"Percentage of MHP SH/SNP assisted units (h÷c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AJ263/AJ257,0)","v":0}]
["j.",null,"Total Estimated costs attributed to MHP SH/SNP assisted units (d*i)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ258*AJ264","v":0}]
[]
["Section 2: Budget Narrative and Funding Commitments"]
["1. Describe how budgeted amounts are adequate to provide services described in Supportive Services Plan and in Services Staffing Table:"]
[]
["2. Document committed funds with letter from committing agency that includes the following. Documented services/funding must appear in Supportive Services Budget Table. "]
["a) Project name; b) Description of services to be funded or provided; c) Dollar value of funds or in-kind services. If cash is provided, state funding source; d) Funding term or service provision; e) A description and history of agency/organization providing funding or services."]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$97","v":"30. SS Fund Ltr1, SS Fund Ltr2, SS\n      Fund Ltr3, etc."},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$97","v":"Services funding commitment letters; Include: Project name; description of services; dollar value of funds or in-kind services; if cash is provided, state funding source; funding term; description & history of agency/org. providing funding or services. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["3. For funding that is not yet committed, specifically describe your experience filling major services funding gaps in similar housing."]
[]
["4. Describe in specific terms the plan to fill any service gaps that occur during Project life due to expiration of grants, partner withdrawals, cancellation of a commitment or any other reason. Describe experience filling service gaps caused by loss of major funding sources."]
[]
["Section 3: Service Funding History Table: \nThe purpose of this section is to document the funding history of the LSP. The LSP shall document a history of securing supportive service funding sufficient for HCD to make a determination that the provider will be able to access funds from the programs that fund the services identified in the Supportive Services Chart. List only funding obtained in the last five years. Complete the table containing the information required below:"]
["Funding History for: ",null,null,null,null,null,{"$f":"IF($F$66=\"\",\"\",$F$66)","v":""}]
[null,null,null,null,null,null,"(Name of Lead Service Provider)"]
["Source of Funds/Funding Program",null,null,null,null,null,null,null,null,null,null,null,null,"Purpose of Award (Use of Funds)",null,null,null,null,null,null,null,null,null,"Amount",null,null,"Award Date & Funding Term",null,null,null,"Population(s) Served"]
[]
[]
[]
[]
[]
[]
[]
[]
["Part VII. Collaboration, Measurable Outcomes and Plan for Evaluation"]
["Section 1: Collaboration"]
["Industry practice indicates that services are often best delivered by entities with specialized expertise. Consequently, effective projects are based on collaboration among organizations with different types of service expertise, or by specialized divisions within an organization. Project sponsors must document collaboration between two or more service providers. Applications will be deemed to meet the collaboration criteria if the application documents a commitment from a service organization other than the Applicant or affiliates of the Applicant to provide a portion of the services to project residents. Cooperation among specialized intra-organizational service programs, groups, or departments may also qualify as collaboration."]
["Based on the contracts you attached between you and nonaffiliated service providers, explain the collaboration between you and the service providers. Include a short narrative describing the collaborative relationship with the outside service provider or an intra-organizational service program, group, or department that is listed in the Supportive Service Chart. Describe the specific services with which the collaborative entity will be involved."]
[]
["Section 2: Measurable Outcomes"]
["Outcomes are what you expect to happen for the people served by your project. Outcomes are sometimes called results. Outcome objectives are time-specific measurable goals that identify how you know if you are achieving your desired results. Outcome objectives are sometimes called outcome benchmarks or indicators. "]
["Please categorize the outcomes for your project into the following three categories: "]
["Category",null,null,null,null,null,null,null,null,null,null,null,"Outcomes",null,null,null,null,null,null,null,null,null,null,null,null,"Outcome Objectives"]
["Residential Stability: tenants maintain permanent housing (see examples in cell comments to the right)"]
["Increased Skills and/or Income: tenants gain job-related skills, participate in job-related training and/or education, gain stipend part-time or full-time supported employment, gain access to mainstream service/income support programs for which they are eligible (see examples in cell comments to the right)"]
["Greater Self- Determination: tenants gain daily living skills and ability to plan and advocate for themselves to maximize independence and self-sufficiency (see examples in cell comments to the right)"]
["Section 3: Plan for Evaluation"]
["1. Describe your evaluation plan. Include how you intend to collect, track and analyze data on the effectiveness of your project, including the outcomes projected above. Indicate who will analyze the data and perform your program evaluation. (e.g., staff, consultant, etc.)."]
[]
["2. If you intend to collect and evaluate service utilization data from public systems (e.g., hospitals, jails, mental health and substance use treatment, emergency housing, etc.), indicate how the data will be tracked prior to and during occupancy to show measurable change over time. Also, identify who will be gathering the information, where the data comes from, the system for gathering the data, and how often the data will be gathered."]
[]
[]
["End of Document"]

{"sheet":"S2 - Supportive Services Costs","index":21,"n_rows":14,"n_cols":51,"rows_kept":14,"cut":false,"hidden":true,"merged":[[6,39,7,40],[0,35,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,7],[4,8,4,11],[4,12,4,13],[4,14,4,25],[4,26,4,27],[4,28,4,29],[4,30,4,32],[4,33,4,37],[0,0,0,34],[5,0,5,27],[5,28,5,29],[5,30,5,32],[5,33,5,37],[6,0,6,27],[6,30,7,32],[6,33,7,37],[6,28,7,29],[7,0,7,12],[7,13,7,27],[8,0,8,27],[8,28,8,29],[8,30,8,32],[8,33,8,37],[9,0,9,27],[9,28,9,29],[9,30,9,32],[9,33,9,37],[13,0,13,37],[10,0,10,27],[10,28,10,29],[10,30,10,32],[10,33,10,37]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"},null,null,null,null,null,null,null,"8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)","8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)"]
["Supportive Services Costs - HCD 2017 UMR Limits (for projects with HCD funding)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","Chronic \nHomelessness","Special Needs\nPopulation","Supportive Services","Other","Chronic \nHomelessness","Special Needs\nPopulation","Supportive Services","Other"]
["HCD UMR  §8301(t):  “Supportive Services” - social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4080,3060,1051,250]
["HCD UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ3+1","v":2018},{"$f":"ROUND(AR3*1.025,0)","v":4182},{"$f":"ROUND(AS3*1.025,0)","v":3137},{"$f":"ROUND(AT3*1.025,0)","v":1077},{"$f":"ROUND(AU3*1.025,0)","v":256},4182,3137,1077,256]
["A. Supportive Services Units:",null,null,null,null,null,null,null,"Total number of units:",null,null,null,{"$f":"'Rents '!$AC$125","v":0},null,"Maximum cost baseline year:",null,null,null,null,null,null,null,null,null,null,null,2021,null,"Total Units",null,"Max PUPY Expense",null,null,"Max Costs",null,null,null,null,null,null,null,null,{"$f":"+AQ4+1","v":2019},{"$f":"ROUND(AR4*1.025,0)","v":4287},{"$f":"ROUND(AS4*1.025,0)","v":3215},1104,262,{"$f":"ROUND(AV4*1.035,0)","v":4328},3247,1115,265]
["(1) UMR  §8314(e)(1):  Total number of Supportive Housing (SH) units anticipated to be restricted to individuals or families experiencing chronic homelessness as defined consistent with Health and Safety Code (HSC) §50675.14.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AA$5,$AQ$3:$AU$61,2,FALSE)","v":4504},null,null,{"$f":"IFERROR(AE6*AC6,\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"+AQ5+1","v":2020},{"$f":"ROUND(AR5*1.025,0)","v":4394},{"$f":"ROUND(AS5*1.025,0)","v":3295},{"$f":"ROUND(AT5*1.025,0)","v":1132},{"$f":"ROUND(AU5*1.025,0)","v":269},{"$f":"ROUND(AV5*1.035,0)","v":4479},{"$f":"ROUND(AW5*1.035,0)","v":3361},{"$f":"ROUND(AX5*1.035,0)","v":1154},{"$f":"ROUND(AY5*1.035,0)","v":274}]
["(2) UMR §8314(e)(2):  Total number of Supportive Housing (SH) units (other than those restricted to individuals or families experiencing chronic homelessness pursuant to HSC §50675.14), PLUS the total number of units restricted to occupancy by Special Needs Populations (SNP)* under any HCD program.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AA$5,$AQ$3:$AU$61,3,FALSE)","v":3377},null,null,{"$f":"IFERROR(AE7*AC7,\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"+AQ6+1","v":2021},{"$f":"ROUND(AR6*1.025,0)","v":4504},3377,1160,276,4636,3479,1194,284]
[" (*click here for definition - §7301(s) of the MHP Regulations).",null,null,null,null,null,null,null,null,null,null,null,null,"  Do not include units included in (1) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,4617,3461,1189,283,4798,3601,1236,294]
["(3) UMR §8314(e)(3):  Total number of units where the Sponsor, their affiliate, or a service provider under contract to provide Supportive Services at the Project has both: (A) qualified staff devoted exclusively to oversight and quality control of resident services in affordable housing, including the Project; and (B) a system to track and report on tenant outcomes, such as changes in employment status and income. Do not include units included in items (1) and (2) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AA$5,$AQ$3:$AU$61,4,FALSE)","v":1160},null,null,{"$f":"IFERROR(AE9*AC9,\"\")","v":0},null,null,null,null,null,null,null,null,2023,4732,3548,1219,290,4966,3727,1279,304]
["(4) UMR §8314(e)(4):  Total number of units anticipated to be offered Supportive Services provided by the Project Sponsor, a Sponsor affiliate, or contracted service provider that do not satisfy the criteria in items (1), (2) and (3) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($AA$5,$AQ$3:$AY$61,5,FALSE)","v":276},null,null,{"$f":"IFERROR(AE10*AC10,\"\")","v":0},null,null,null,null,null,null,null,null,2024,4850,3637,1249,297,5140,3857,1324,315]
["(5) Maximum Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC6:AD10)","v":0},null,null,null,null,{"$f":"SUM(AH6:AL10)","v":0},null,null,null,null,null,null,null,null,2025,4971,3728,1280,304,5320,3992,1370,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,5095,3821,1312,312,5506,4132,1418,337]
[]
["End of Document"]

{"sheet":"S3 - Supportive Housig Exp","index":22,"n_rows":25,"n_cols":37,"rows_kept":25,"cut":false,"hidden":true,"merged":[[14,0,14,2],[14,3,14,11],[14,12,14,29],[20,0,20,2],[20,3,20,11],[20,12,20,29],[15,0,15,33],[20,30,20,35],[17,35,17,37],[16,33,16,34],[16,35,16,37],[18,35,18,37],[19,1,19,21],[19,22,19,32],[19,33,19,34],[19,35,19,37],[13,1,13,16],[7,17,7,18],[7,1,7,16],[6,1,6,16],[5,1,5,16],[8,0,8,2],[8,3,8,11],[8,12,8,29],[11,19,11,29],[6,19,6,29],[5,19,5,29],[7,19,7,29],[13,17,13,18],[13,19,13,29],[11,1,11,16],[11,17,11,18],[0,0,0,34],[0,35,0,37],[6,17,6,18],[6,30,6,32],[6,33,6,37],[5,17,5,18],[5,30,5,32],[4,30,4,32],[4,33,4,37],[5,33,5,37],[1,0,1,20],[1,21,1,37],[4,19,4,29],[3,0,3,37],[4,1,4,16],[7,30,7,32],[7,33,7,37],[8,36,8,37],[14,30,14,35],[14,36,14,37],[12,30,12,37],[11,30,11,37],[12,1,12,16],[12,17,12,18],[12,19,12,29],[2,0,2,37],[15,36,15,37],[4,17,4,18],[9,0,9,33],[9,34,9,35],[9,36,9,37],[15,34,15,35],[10,1,10,16],[10,17,10,18],[10,19,10,29],[10,30,10,37],[13,30,13,37],[8,30,8,35],[16,0,16,21],[16,22,16,32],[18,1,18,21],[18,22,18,32],[18,33,18,34],[17,1,17,21],[17,22,17,32],[17,33,17,34],[24,0,24,37],[20,36,20,37],[21,30,21,35],[21,36,21,37],[21,0,21,2],[21,3,21,11],[21,12,21,29]]}
["Supportive Housing Experience\nThis worksheet must be completed if Project has one or more Supportive Housing 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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Enter the name of the entity qualifying for Sponsor experience:"]
["Supportive Housing Experience, §7302(f)"]
["(1) Sponsor Experience: Sponsor must have at least two years of experience during the past five years owning or operating (under a long-term master lease or similar arrangement) a rental housing development with at least 10 units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services. "]
[null,"Project Name and Address ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of units",null,"Were units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services?",null,null,null,null,null,null,null,null,null,null,"Experience Type",null,null,"Year Owned or Operated"]
[1]
[2]
[3]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$88","v":"21. Sponsor SOQ"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$88","v":"Statement of Qualifications regarding owning and managing Supportive Housing Projects include list of projects."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["(2) Property Manager Experience: Property Manager must have managed for at least three years, rental housing developments with at least 10 units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Years:",null,{"$f":"SUM($AE$12:$AL$14)/12","v":0}]
[null,"Project Name and Address ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of units",null,"Were units occupied by people experiencing Homelessness, with on-site Comprehensive Case Management services?",null,null,null,null,null,null,null,null,null,null,"# of months serving"]
[1]
[2]
[3]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$89","v":"22. Property Management SOQ"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$89","v":"Property Management Statement of Qualifications regarding owing and managing Supportive Housing Projects include list of projects."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["(3) Lead Service Provider Experience: Sponsor must utilize a lead service provider with at least three years of experience providing services to people experiencing Homelessness that includes on-site Comprehensive Case Management in at least two publicly-assisted supportive housing projects or through a tenant-based housing assistance program in which Comprehensive Case Management Services are provided on-site to at least 20 persons at a time, and are not time-limited. A written agreement between the lead service provider and Sponsor or project owner satisfactory to the Department, must be submitted with the Program application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Years:",null,{"$f":"SUM($AJ$18:$AL$20)/12","v":0}]
["Project Name and Address or Description of other Experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Did this experience serve the Target Population in Supportive Housing and include comprehensive case management?",null,null,null,null,null,null,null,null,null,null,"# of units",null,"# of months serving"]
[1]
[2]
[3]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$90","v":"23. LSP SOQ"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$90","v":"Statement of Qualifications of LSP Company & Resumes of Principals."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
["File Name:",null,null,{"$f":"'Document Checklist'!$D$91","v":"24. LSP Exp Contracts"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$91","v":"Executed contracts must be attached for experience to count.  Attach only these pages of the contract:  page(s) identifying the Project name, scope of work; term of the contract or agreement; and execution page(s) showing all signatures of all parties to the contracts."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
[]
[]
["End of Document"]

{"sheet":"S4 -Special Needs Exp","index":23,"n_rows":21,"n_cols":36,"rows_kept":21,"cut":false,"hidden":true,"merged":[[5,2,5,37],[3,0,3,37],[4,2,4,37],[0,0,1,34],[0,35,1,37],[4,0,4,1],[5,0,5,1],[6,2,6,37],[7,2,7,37],[8,2,8,37],[9,1,9,37],[12,1,12,37],[6,0,6,1],[7,0,7,1],[8,0,8,1],[20,0,20,37],[16,0,16,9],[13,0,13,8],[10,0,10,8],[11,0,11,37],[14,0,14,37],[17,0,17,37],[15,1,15,37]]}
["Special Needs Population Experience & Narrative\nThis worksheet must be completed if Project has one or more Special Needs Population 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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
[]
[]
["The SNP units will be occupied by households meeting the criteria specified in MHP Regulation §7301(z)"]
["1)"]
["2)"]
["3)"]
["4)"]
["5)"]
[]
["Lead Service Provider Experience:"]
[]
[]
["Project Sponsor Experience:"]
[]
[]
["Property Management Experience:"]
[]
[]
[]
["End of Document"]

{"sheet":"S5 - Supportive Services Verif","index":24,"n_rows":25,"n_cols":36,"rows_kept":25,"cut":false,"hidden":true,"merged":[[8,0,8,9],[9,0,9,9],[10,0,10,9],[11,0,11,37],[12,36,12,37],[12,0,12,35],[9,10,9,37],[10,10,10,37],[8,10,8,37],[0,0,0,34],[0,35,0,37],[5,0,5,9],[6,0,6,9],[7,0,7,9],[5,10,5,37],[6,10,6,37],[7,10,7,37],[1,0,1,37],[2,0,2,37],[3,0,3,9],[3,10,3,37],[4,10,4,37],[4,0,4,9],[13,36,13,37],[14,36,14,37],[15,0,15,3],[15,4,15,9],[15,10,15,37],[13,0,13,35],[14,0,14,35],[24,0,24,37],[19,0,19,9],[17,0,17,9],[16,10,16,37],[16,0,16,9],[19,10,19,37],[17,10,17,37],[18,0,18,9],[21,0,21,9],[21,10,21,37],[18,10,18,37],[20,0,20,9],[20,10,20,37]]}
["Supportive Services Verification\nThis worksheet must be completed if Project has one or more Supportive Housing or Special Needs 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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["To the Sponsor: Complete the project sponsor, service provider, project name and contact information, target population, and name of Verifying Funding Agency information sections below.  Then submit this form along with a copy of the Supportive Housing Project Plan contained in the application to the appropriate funding agency (public or nonprofit) knowledgeable about the supportive services needs of the targeted population(s).   For example, for a project serving chronically mentally ill people, the funding entity could be the County Department of Mental Health."]
["Submission of this form shall constitute certification by the sponsor that a true copy of the Supportive Housing Project Plan submitted in the application has been submitted to the funding agency named below.  The form may be submitted to more than one agency or department if necessary."]
["Project Sponsor:"]
["Primary Service Provider:"]
["Project Name:"]
["Project Address/Site:"]
["Project City:"]
["Project County:"]
["Name of Verifying Funding Agency:"]
["Target Population(s):"]
["To the public or non-profit funding agency:  The project sponsor named above is submitting an application to the State Department of Housing and Community Development (HCD) requesting funding for the project named above under the Multifamily Housing Program (MHP).  The application for MHP funding is subject to HCD’s determination that the project qualifies as a Supportive Housing Project. The findings of your agency will be considered in arriving at this determination.  Review the attached copy of the Supportive Housing Project Plan, note your findings in the chart below, and complete the signature block below the chart.  Attach comments for any “No” and as otherwise necessary.  Your cooperation is appreciated. "]
["We, as signed below, have reviewed the Supportive Housing Project Plan submitted for the project named above."]
["The services proposed in the Supportive Housing Project Plan are appropriate to meet the needs of the target population(s) named above."]
["The project primary service provider is a known provider of support services to the target population(s) listed above."]
["Dated:"]
["Statement Completed by (please print):"]
["Signature:\n(wet signature is required)"]
["Title:"]
["Agency or Department:"]
["Agency or Department Address:"]
["Agency or Department Phone:"]
[]
[]
["End of Document"]

{"sheet":"At High Risk Req","index":25,"n_rows":23,"n_cols":40,"rows_kept":23,"cut":false,"hidden":true,"merged":[[6,0,6,33],[6,34,6,37],[2,34,2,37],[3,0,3,33],[3,34,3,37],[4,0,4,37],[5,0,5,33],[5,34,5,37],[17,0,17,33],[17,34,17,37],[11,0,11,33],[11,34,11,37],[12,0,12,33],[12,34,12,37],[13,0,13,37],[14,0,14,33],[14,34,14,37],[0,0,0,34],[0,35,0,37],[15,0,15,33],[15,34,15,37],[16,0,16,33],[16,34,16,37],[8,0,8,33],[8,34,8,37],[9,0,9,33],[9,34,9,37],[10,0,10,33],[10,34,10,37],[7,0,7,33],[7,34,7,37],[1,0,1,37],[2,0,2,33],[22,0,22,37],[18,0,18,33],[18,34,18,37],[19,0,19,33],[19,34,19,37]]}
["At High Risk Project Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["At High Risk, meaning Projects that meet the requirements for at-risk projects set for in TCAC Regulation §10325(g)(4) and the conditions in §7302(e)(5)"]
["§10325(g)(4) At-risk projects. To be considered At-risk housing, the application shall meet the requirements of Revenue & Taxation (R & T) Code subsection 17058(c)(4), except as further defined in TCAC §10325(g)(4)(B)(i) below, as well as the following additional threshold requirements, and other requirements as outlined in this subsection:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Meets/ Does Not Meet"]
["(A) Projects are subject to a minimum low-income use period of 55 years (50 years for projects located on tribal trust land);",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI4=\"Meets\",1,0)","v":0},1]
["(B) Project application eligibility criteria include:"]
["(i) before applying for Tax Credits, the project must meet the At-risk eligibility requirements under the terms of applicable federal and state law as verified by a third party legal opinion, except that a project that has been acquired by a qualified nonprofit organization within the past five years of the date of application with interim financing in order to preserve its affordability and that meets all other requirements of this section, shall be eligible to be considered an “at-risk” project under these regulations. A project application will not qualify in this category unless it is determined by the Committee that the project is at-risk of losing affordability on at least 50% of the restricted units due to market or other conditions;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,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=\"Meets\",1,0)","v":0},2]
["(ii) the project, as verified by a third party legal opinion, must currently possess or have had within the past five years from the date of application, either federal mortgage insurance, a federal loan guarantee, federal project-based rental assistance, or, have its mortgage held by a federal agency, or be owned by a federal agency or be currently subject to, or have been subject to, within five years preceding the application deadline, the later of Federal or State Housing Tax Credit restrictions whose compliance period is expiring or has expired within the last five years and at least 50% of whose units are not subject to any other rental restrictions beyond the term of the Tax Credit restrictions;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
["(iii) as of the date of application filing, the applicant shall have sought available federal incentives to continue the project as low-income housing, including, direct loans, loan forgiveness, grants, rental subsidies, renewal of existing rental subsidy contracts, etc.; ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
["(iv) subsidy contract expiration, mortgage prepayment eligibility, or the expiration of Housing Tax Credit restrictions, as verified by a third party legal opinion, shall occur no later than five calendar years after the year in which the application is filed, except in cases where a qualified nonprofit organization acquired the property within the terms of (i) above and would otherwise meet this condition but for: 1) long-term use restrictions imposed by public agencies as a condition of their acquisition financing; or 2) HAP contract renewals secured by the qualified nonprofit organization for the maximum term available subsequent to acquisition;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
["(v) the applicant agrees to renew all project based rental subsidies (such as Section 8 HAP or Section 521 rental assistance contracts) for the maximum term available and shall seek additional renewals throughout the project's useful life, if applicable;",null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["(vi) at least seventy percent (70%) of project tenants shall, at the time of application, have incomes at or below sixty percent (60%) of area median income;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
["(vii) the gap between total development costs (excluding developer fee), and all loans and grants to the project (excluding Tax Credit proceeds) must be greater than fifteen percent (15%) of total development costs; and,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
["(viii) a public agency shall provide direct or indirect long-term financial support of at least fifteen percent (15%) of the total project development costs, or the owner’s equity (includes syndication proceeds) shall constitute at least thirty percent (30%) of the total project development cost.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
["At High Risk Projects must also meet all of the following additional characteristics: §7302(e)(5) "]
["(A) They are currently owned by for-profit entities, or nonprofits that own no more than three publicly-assisted rental housing developments, or were owned by one of these entities prior to purchase with interim financing no more than five years before the application date by an entity described in the following subsection (B); ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
["(B) They are under contract to be purchased by a nonprofit meeting the requirements of GC §65863.11(e), or a limited partnership where the sole general partner is a nonprofit that meets these requirements, or are owned by one of these entities; and ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
["(C) They are not subject to rent restrictions associated with financial assistance that will survive the event that qualifies them for at-risk status under TCAC Regulation, §10325.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
["(D) For Projects receiving financial assistance from HUD or Department of Agriculture, the Project is not assisted under either the HUD 811 or HUD 202 program or subject to the Low-Income Housing Preservation and Resident Homeownership Act of 1990 (LIHPRHA); and either: \n   a. The weighted average contract rent for units in the Project is less than or equal to 0.90 times the weighted average Small Area Fair Market Rent\n       published by HUD for these units; or\n   b. The Project owner previously opted out of an agreement with a public agency that restricted tenant incomes and tenant-paid rents.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
["(E) For Projects not receiving federal assistance, the Department projects the owner could pay off all current secured debt with the proceeds of a new commercial mortgage, assuming that rents were set at Small Area Fair Market Rent levels.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
["(F) For Projects receiving financial assistance from HUD or Department of Agriculture, and subject to restrictions associated with financial assistance from other sources, the Project must meet the requirements of both subdivision (D) and (E).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM15:AM20,AM6:AM13,AM4)","v":0}]
[]
["End of Document"]

{"sheet":"Local & Enviro Verification","index":26,"n_rows":31,"n_cols":36,"rows_kept":31,"cut":false,"hidden":false,"merged":[[25,0,25,11],[26,0,26,11],[27,0,27,11],[25,12,25,37],[26,12,26,37],[27,12,27,37],[11,33,11,37],[12,33,12,37],[24,12,24,37],[24,0,24,11],[12,20,12,22],[13,20,13,22],[12,0,13,19],[11,0,11,22],[14,0,14,37],[13,33,13,37],[11,28,11,32],[12,28,12,32],[13,28,13,32],[11,23,11,27],[12,23,12,27],[21,6,21,37],[7,0,7,11],[8,0,8,11],[9,0,9,11],[9,12,9,37],[10,0,10,37],[0,0,0,34],[0,35,0,37],[4,0,4,11],[5,0,5,11],[6,0,6,11],[1,0,1,37],[2,0,2,11],[3,0,3,11],[2,12,2,37],[3,12,3,37],[17,0,17,21],[18,0,18,21],[16,0,16,21],[16,30,16,37],[17,30,17,37],[18,30,18,37],[16,22,16,25],[17,22,17,25],[18,22,18,25],[16,26,16,29],[17,26,17,29],[18,26,18,29],[30,0,30,37],[4,12,4,37],[5,12,5,37],[6,12,6,37],[7,12,7,37],[8,12,8,37],[19,0,19,37],[20,0,20,37],[21,3,21,5],[22,12,22,37],[23,12,23,37],[22,0,22,11],[23,0,23,11],[21,0,21,2],[13,23,13,27],[15,0,15,37]]}
["Local Approvals and Environmental Review Verification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["To the Sponsor:  Submit this form to the agency or department of local government responsible for administration of the items listed.  This form may be submitted to more than one agency or department if necessary.  If the NEPA Responsible Entity is not a local government (e.g. State of Calif. HOME Program, USDA RD), also submit a copy of this form to the appropriate NEPA Responsible Entity.  If an item is not required, include the reason why in box provided."]
["Project Sponsor: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$O$53>0,'Project Overview'!$O$53,\"\")","v":""}]
["Sponsor Address:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$C$11>0,'Contact List'!$C$11,\"\")","v":""}]
["Sponsor City:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Contact List'!$W$11>0,'Contact List'!$W$11,\"\")","v":""}]
["Project Name: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$L$9>0,'Project Overview'!$L$9,\"\")","v":""}]
["Project Address/site: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$F$10>0,'Project Overview'!$F$10,\"\")","v":""}]
["Project City: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!V10=\"\",\"\",'Project Overview'!V10)","v":""}]
["Project County: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AJ$9=\"\",\"\",'Project Overview'!$AJ$9)","v":""}]
["Assessor Parcel Numbers (APNs):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Project Overview'!A12,\"  \",'Project Overview'!A13,\"  \", 'Project Overview'!A14, 'Project Overview'!G12,\"  \", 'Project Overview'!G13, 'Project Overview'!G14,\"  \",'Project Overview'!M12,\"  \",'Project Overview'!M13,\"  \", 'Project Overview'!M14)","v":"            "}]
["To the local jurisdiction or NEPA Responsible Entity:  The Sponsor named above has submitted an application to the State Dept. of Housing and Community Development (HCD) requesting funding for the project named above, under the Multifamily Housing Program (MHP).  Projects submitted for program funding are subject to a competitive rating process.  Project readiness is a component of that process.  Verification of items listed below will be used in evaluating MHP applications."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not Required for this Project",null,null,null,null,"Final date of Public Comment Period",null,null,null,null,"Approved  Date"]
["All Environmental Clearances (CEQA and NEPA) necessary to begin construction are either finally approved or unnecessary:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEQA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA"]
["Specify in the box below, items not required and explain why (include documentation, if applicable):"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not Required for this Project",null,null,null,"Under Review?",null,null,null,"Verified as Completed and date completed"]
["All necessary, discretionary, and non-discretionary  public land use approvals except building permits and other ministerial approvals are:"]
["Design review approval is:"]
["Specify in the box below, items not required and explain why (include documentation, if applicable):"]
[]
["Dated:"]
["Statement Completed by (please print):"]
["Signature:\n"]
["Title:"]
["Agency or Department:"]
["Agency or Department Address:"]
["Agency or Department Phone:"]
[]
[]
["End of Document"]

{"sheet":"High Cost Verification","index":27,"n_rows":62,"n_cols":54,"rows_kept":62,"cut":false,"hidden":false,"merged":[[4,0,4,6],[4,7,4,19],[4,20,4,32],[4,33,4,37],[8,0,8,6],[8,7,8,19],[8,20,8,32],[8,33,8,37],[5,0,5,6],[5,7,5,19],[5,20,5,32],[5,33,5,37],[6,0,6,6],[6,7,6,19],[6,20,6,32],[6,33,6,37],[2,0,2,3],[2,36,2,37],[2,4,2,18],[2,19,2,20],[2,27,2,35],[2,21,2,26],[3,0,3,3],[3,4,3,7],[3,8,3,37],[9,0,9,6],[9,7,9,19],[9,20,9,32],[9,33,9,37],[7,0,7,6],[7,7,7,19],[7,20,7,32],[7,33,7,37],[10,0,10,9],[10,10,10,14],[10,15,10,19],[10,20,10,32],[10,33,10,37],[14,31,14,32],[15,31,15,32],[14,1,14,30],[14,33,14,37],[15,1,15,30],[15,33,15,37],[11,0,11,32],[11,33,11,37],[12,0,12,30],[12,31,12,32],[12,33,12,37],[13,31,13,32],[13,1,13,30],[13,33,13,37],[16,1,16,30],[16,31,16,32],[16,33,16,37],[17,1,17,30],[17,31,17,32],[17,33,17,37],[24,31,24,32],[25,31,25,32],[26,1,27,30],[26,31,26,32],[18,31,18,32],[27,31,27,32],[19,1,19,30],[19,31,19,32],[19,33,19,37],[22,33,39,37],[23,31,23,32],[24,1,25,30],[30,1,31,30],[30,31,30,32],[31,31,31,32],[18,33,18,37],[18,1,18,30],[21,1,21,30],[21,33,21,37],[21,31,21,32],[28,1,29,30],[28,31,28,32],[29,31,29,32],[22,0,39,0],[22,1,23,30],[22,31,22,32],[36,1,37,30],[36,31,36,32],[37,31,37,32],[38,1,39,30],[38,31,38,32],[39,31,39,32],[32,1,33,30],[32,31,32,32],[33,31,33,32],[34,1,35,30],[34,31,34,32],[35,31,35,32],[40,1,41,30],[40,31,40,32],[40,33,40,37],[41,0,42,0],[41,31,42,37],[42,1,42,8],[42,9,42,15],[42,16,42,27],[42,28,42,30],[47,17,47,22],[47,23,47,30],[43,1,44,30],[43,31,43,32],[43,33,43,37],[44,31,44,37],[45,1,46,30],[45,31,45,32],[45,33,45,37],[20,1,20,30],[20,31,20,32],[20,33,20,37],[0,0,0,34],[0,35,0,37],[1,0,1,37],[3,38,3,39],[54,0,54,37],[51,1,51,25],[51,26,51,30],[51,31,51,37],[48,0,48,32],[48,33,48,37],[49,0,49,32],[49,33,49,37],[50,0,50,25],[50,26,50,30],[50,31,50,37],[46,0,47,0],[46,31,47,37],[47,1,47,3],[47,4,47,5],[47,6,47,10],[47,11,47,16]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["2021 TCAC Threshold Basis Limit for HCD Developer Fee 2017 UMR §8312(c) & (b) and High Cost Test for HCD Limits on Development Costs 2017 UMR §8311(a) & (b) (revised 03/24/21) Complete all yellow shaded cell\nsee cell comments for tips",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12/27/19","SRO & STUDIO 4%","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS","SRO & STUDIO 9%","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS"]
["Project Name:",null,null,null,{"$f":"IF('Project Overview'!$L$9>0,'Project Overview'!$L$9,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,{"$f":"IF('Project Overview'!$AJ$9>0,'Project Overview'!$AJ$9,\"\")","v":""},null,null,null,null,null,"Project's Proposed Tax Credits:",null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AJ$18=\"\",\"\",'Project Overview'!$AJ$18)","v":""},null,null,null,null,null,null,"Alameda",365252,421132,508000,650240,724408,365252,421132,508000,650240,724408]
["HCD Phase:",null,null,null,{"$f":"'Dev Fee 2021'!C2","v":"Origination"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alpine",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["Unit Size",null,null,null,null,null,null,"2021 TCAC Threshold Basis Limits (TBL",null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,null,"Basis x\nNumber of Units",null,null,null,null,null,null,null,null,null,"Amador",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["SRO/Studio",null,null,null,null,null,null,{"$f":"IF($V$3=\"\",\"\",IF($AK$3=\"9%\",VLOOKUP($V$3,$AR$2:$BB$62,$AP$6),VLOOKUP($V$3,$AR$2:$BB$62,$AO$6)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$11+'Rents '!$L$20+'Rents '!$L$29+'Rents '!$L$38+'Rents '!$L$47+'Rents '!$L$56+'Rents '!$L$65+'Rents '!$L$74+'Rents '!$L$83+'Rents '!$L$92+'Rents '!$L$101+SUMIF('Rents '!$AA$112:$AD$123,\"0 Bdrm.\",'Rents '!$AC$112:$AC$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(($H$6*$U$6)),0,($H$6*$U$6))","v":0},null,null,null,null,null,null,2,7,null,"Butte",230655,265943,320800,410624,457461,230655,265943,320800,410624,457461]
["1 Bedroom",null,null,null,null,null,null,{"$f":"IF($V$3=\"\",\"\",IF($AK$3=\"9%\",VLOOKUP($V$3,$AR$2:$BB$62,$AP$7),VLOOKUP($V$3,$AR$2:$BB$62,$AO$7)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$12+'Rents '!$L$21+'Rents '!$L$30+'Rents '!$L$39+'Rents '!$L$48+'Rents '!$L$57+'Rents '!$L$66+'Rents '!$L$75+'Rents '!$L$84+'Rents '!$L$93+'Rents '!$L$102+SUMIF('Rents '!$AA$112:$AD$123,\"1 Bdrm.\",'Rents '!$AC$112:$AC$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(($H$7*$U$7)),0,($H$7*$U$7))","v":0},null,null,null,null,null,null,{"$f":"$AO$6+1","v":3},{"$f":"$AP$6+1","v":8},null,"Calaveras",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["2 Bedrooms",null,null,null,null,null,null,{"$f":"IF($V$3=\"\",\"\",IF($AK$3=\"9%\",VLOOKUP($V$3,$AR$2:$BB$62,$AP$8),VLOOKUP($V$3,$AR$2:$BB$62,$AO$8)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$13+'Rents '!$L$22+'Rents '!$L$31+'Rents '!$L$40+'Rents '!$L$49+'Rents '!$L$58+'Rents '!$L$67+'Rents '!$L$76+'Rents '!$L$85+'Rents '!$L$94+'Rents '!$L$103+SUMIF('Rents '!$AA$112:$AD$123,\"2 Bdrm.\",'Rents '!$AC$112:$AC$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(($H$8*$U$8)),0,($H$8*$U$8))","v":0},null,null,null,null,null,null,{"$f":"$AO$7+1","v":4},{"$f":"$AP$7+1","v":9},null,"Colusa",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["3 Bedrooms",null,null,null,null,null,null,{"$f":"IF($V$3=\"\",\"\",IF($AK$3=\"9%\",VLOOKUP($V$3,$AR$2:$BB$62,$AP$9),VLOOKUP($V$3,$AR$2:$BB$62,$AO$9)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$14+'Rents '!$L$23+'Rents '!$L$32+'Rents '!$L$41+'Rents '!$L$50+'Rents '!$L$59+'Rents '!$L$68+'Rents '!$L$77+'Rents '!$L$86+'Rents '!$L$95+'Rents '!$L$104+SUMIF('Rents '!$AA$112:$AD$123,\"3 Bdrm.\",'Rents '!$AC$112:$AC$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(($H$9*$U$9)),0,($H$9*$U$9))","v":0},null,null,null,null,null,null,{"$f":"$AO$8+1","v":5},{"$f":"$AP$8+1","v":10},null,"Contra Costa",365252,421132,508000,650240,724408,365252,421132,508000,650240,724408]
["4+ Bedrooms",null,null,null,null,null,null,{"$f":"IF($V$3=\"\",\"\",IF($AK$3=\"9%\",VLOOKUP($V$3,$AR$2:$BB$62,$AP$10),VLOOKUP($V$3,$AR$2:$BB$62,$AO$10)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rents '!$L$15+'Rents '!$L$24+'Rents '!$L$33+'Rents '!$L$42+'Rents '!$L$51+'Rents '!$L$60+'Rents '!$L$69+'Rents '!$L$78+'Rents '!$L$87+'Rents '!$L$96+'Rents '!$L$105+SUMIF('Rents '!$AA$112:$AD$123,\"4 Bdrm.\",'Rents '!$AC$112:$AC$123)+'Rents '!$L$16+'Rents '!$L$25+'Rents '!$L$34+'Rents '!$L$43+'Rents '!$L$52+'Rents '!$L$61+'Rents '!$L$70+'Rents '!$L$79+'Rents '!$L$88+'Rents '!$L$97+'Rents '!$L$106+SUMIF('Rents '!$AA$112:$AD$123,\"5 Bdrm.\",'Rents '!$AC$112:$AC$123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(($H$10*$U$10)),0,($H$10*$U$10))","v":0},null,null,null,null,null,null,{"$f":"$AO$9+1","v":6},{"$f":"$AP$9+1","v":11},null,"Del Norte",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["Number of Manager Units in Project:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UNITS:",null,null,null,null,{"$f":"SUM(U6:AG10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Dorado",278397,320989,387200,495616,552147,278397,320989,387200,495616,552147]
["TOTAL UNADJUSTED THRESHOLD BASIS LIMIT (TBL):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH6:AL10)","v":0},null,null,null,null,null,null,null,null,null,"Fresno",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
["TBL ADJUSTMENTS §10327(c)(5)(A-F):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes/No",null,null,null,null,null,null,null,null,null,null,null,"Glenn",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["a)","Project paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages.  (20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$14=\"yes\",$AH$12*0.2,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Humboldt",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,"Project certifies that (1) they are subject to a Project labor agreement within the meaning of §2500(b)(1) of the Public Contract Code, or (2) they will use a skilled and trained workforce as defined by §25536.7 of the Health and Safety Code to perform all onsite work within an apprenticeable occupation in the building and construction trades. (5%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$15=\"yes\",$AH$12*0.05,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Imperial",228930,263954,318400,407552,454038,228930,263954,318400,407552,454038]
[null,"New construction Project required to provide parking beneath residential units (not \"tuck under\" parking) or through construction of an on-site parking structure of two or more levels. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$16=\"yes\",$AH$12*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Inyo",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,"Project where a day care center is part of the development. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$17=\"yes\",$AH$12*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Kern",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
[null,"Project where 100 percent of the units are for Special Needs populations. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$18=\"yes\",$AH$12*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Kings",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
[null,"Project where at least 95% of the Project's upper floor units are serviced by an elevator. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$19=\"yes\",($AH$12*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,"Lake",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,"Project wherein at least 95% of the building(s) is constructed as Type I as defined in the California Building Code, in which case, the Type III 10% increase below is not allowed. (15%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$20=\"Yes\",($AH$12*0.15),0),0)","v":0}]
[null,"Project wherein at least 95% of the building(s) is constructed as a Type III as defined in the California Building Code, or a Type III/Type I combination, in which case, the Type I 15% increase above is not allowed. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$21=\"Yes\",($AH$12*0.15),0),0)","v":0}]
["B)","Project applying under §10325 or §10326 of these regulations that include one or more of the features below. (up to 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AF$23:$AG$40)>0.005,MIN(0.1,SUM($AF$23:$AG$40))*$AH$12,0)","v":0},null,null,null,null,null,null,null,null,null,"Lassen",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["Proposed energy efficiency/resource conservation/indoor air quality items","(1) Project shall have onsite renewable generation estimated to produce 50% or more of annual tenant electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 50% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (2) only if the renewable generation used to calculate each basis increase does not overlap. (5%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Los Angeles",327289,377361,455200,582656,649115,327289,377361,455200,582656,649115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$23=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Madera",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
[null,"(2) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marin",299104,344864,416000,532480,593216,299104,344864,416000,532480,593216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$25=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Mariposa",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,"(3) Newly constructed Project buildings shall be 15% or more energy efficient than the 2016 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24), except that if the local building department has determined that building permit applications submitted on or before December 31, 2016 are complete, then newly constructed Project buildings shall be fifteen percent (15%) or more energy efficient than the 2013 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24). (4%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mendocino",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$27=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Merced",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
[null,"(4) Rehab Project buildings shall have 80% decrease in estimated TDV energy use (or improvement in energy efficiency) post rehab as demonstrated using the appropriate performance module of CEC approved software. (4%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modoc",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$29=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Mono",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,"(5) Irrigate only with reclaimed water, greywater, or rainwater (excepting water used for Community Gardens) or irrigate with reclaimed water, grey water, or rainwater in an amount that annually equals or exceeds 20,000 gallons or 300 gallons per unit, whichever is less. (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monterey",303706,350170,422400,540672,602342,303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$31=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Napa",299104,344864,416000,532480,593216,299104,344864,416000,532480,593216]
[null,"(6) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access. (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$33=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Orange",279547,322315,388800,497664,554429,279547,322315,388800,497664,554429]
[null,"(7) Install bamboo, cork, salvaged or FSC-Certified wood, natural linoleum, natural rubber, or ceramic tile in all kitchens, living rooms, and bathrooms (where no VOC adhesives or backing is also used). (1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Placer",278397,320989,387200,495616,552147,278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$35=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Plumas",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,"(8) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, ceramic tile, or natural linoleum in all common areas. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riverside",228930,263954,318400,407552,454038,228930,263954,318400,407552,454038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$37=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Sacramento",278397,320989,387200,495616,552147,278397,320989,387200,495616,552147]
[null,"(9) Meet all requirements of the U.S. Environmental Protection Agency Indoor Air Plus Program. (2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Benito",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$39=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Bernardino",228930,263954,318400,407552,454038,228930,263954,318400,407552,454038]
["(g)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer. (lesser of costs or 15% basis adjustment)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$41=\"Yes\",MIN($AC$43,$AH$12*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,"San Diego",260566,300430,362400,463872,516782,260566,300430,362400,463872,516782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$41=\"yes\",\"Please Select Type of Work and Enter Cost:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Francisco",511928,590248,712000,911360,1015312,511928,590248,712000,911360,1015312]
[null,"If Yes, select type of work:",null,null,null,null,null,null,null,"N/A",null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Joaquin",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
["(h)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"San Luis Obispo",303706,350170,422400,540672,602342,303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$44=\"yes\",\"Please Enter Amount Above:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Mateo",440028,507348,612000,783360,872712,440028,507348,612000,783360,872712]
["(i)","Projects within a county with an unadjusted 9% threshold basis limit for a 2-bedroom unit equal or less than $400,000 and within a census tract designated on the TCAC/HCD Opportunity Map as Highest or High Resource. (10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E$48=\"Yes\",OR($X$48=\"Highest Resource\",$X$48=\"High Resource\")),\"Yes\",\"No\")","v":"No"},null,{"$f":"ROUND(IF(AND($E$48=\"Yes\",OR($X$48=\"High Resource\",$X$48=\"Highest Resource\"),$AF$46=\"Yes\"),$AH$12*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Santa Barbara",303706,350170,422400,540672,602342,303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Clara",440028,507348,612000,783360,872712,440028,507348,612000,783360,872712]
[null,"County Eligibility:",null,null,{"$f":"IFERROR(IF(VLOOKUP($V$3,$AR$2:$BB$62,$AP$8,FALSE)<=400000,\"Yes\",\"No\"),\"\")","v":""},null,"TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,{"$f":"IF('Project Overview'!$Q$35=\"\",\"\",'Project Overview'!$Q$35)","v":""},null,null,null,null,null,"Opportunity Map Resource Level:",null,null,null,null,null,{"$f":"IF('Project Overview'!$AD$35=\"\",\"\",'Project Overview'!$AD$35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa Cruz",303706,350170,422400,540672,602342,303706,350170,422400,540672,602342]
["TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$14+$AH$15+$AH$16+$AH$17+$AH$18+$AH$19+$AH$12+$AH$22+$AH$41+$AH$44+$AH$46+$AH$20+$AH$21","v":0},null,null,null,null,null,null,null,null,null,"Shasta",230655,265943,320800,410624,457461,230655,265943,320800,410624,457461]
[{"$f":"IF($E$4=\"Perm Close\",\"Adjusted Threshold Basis Limit multiplied by 170%:\",\"Adjusted Threshold Basis Limit multiplied by 160%:\")","v":"Adjusted Threshold Basis Limit multiplied by 160%:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E$4=\"Perm Close\",$AH$49*1.7,$AH$49*1.6)","v":0},null,null,null,null,null,null,null,null,null,"Sierra",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[{"$f":"IF($F$3=\"\",CONCATENATE(\"HCD HIGH COST TEST RESULT: \",$F$3),CONCATENATE(\"HCD HIGH COST TEST RESULT FOR: \",$F$3))","v":"HCD HIGH COST TEST RESULT: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AH$49=0,0,$AA$52/$AH$49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siskiyou",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
["(j)","Total Eligible Basis (Dev Budget & S&U I121)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget & S&U'!$I$121","v":0},null,null,null,null,{"$f":"IF($AA$52=0,\"\",IF($AA$52<=$AH$50,\"Costs Reasonable\",IF($E$4=\"Perm Close\",\"Costs too high > 170%\",\"Costs too high > 160%\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,"Solano",299104,344864,416000,532480,593216,299104,344864,416000,532480,593216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sonoma",299104,344864,416000,532480,593216,299104,344864,416000,532480,593216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stanislaus",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
["End of Document",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sutter",278397,320989,387200,495616,552147,278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tehama",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinity",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulare",238133,274565,331200,423936,472291,238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuolumne",262291,302419,364800,466944,520205,262291,302419,364800,466944,520205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventura",303706,350170,422400,540672,602342,303706,350170,422400,540672,602342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yolo",278397,320989,387200,495616,552147,278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yuba",278397,320989,387200,495616,552147,278397,320989,387200,495616,552147]

{"sheet":"Dev Fee 2021","index":28,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[44,0,44,8],[47,0,47,6],[2,2,2,8],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,5],[31,0,31,8],[32,0,32,8],[14,1,14,5],[15,1,15,5],[18,0,18,8],[19,1,19,7],[20,1,20,5],[21,1,21,5],[9,6,9,7],[11,0,11,8],[12,1,12,2],[12,3,12,4],[38,0,38,8],[13,1,13,5],[9,0,9,4],[8,6,8,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4]]}
["HCD 2021 Developer Fee Calculator - revised 2/4/21 (complete YELLOW shaded cells)"]
["Project Phase:",null,"Origination","Proposed Project Type:",null,null,"TCAC Project #:"]
["Project Name:",null,{"$f":"IF('Project Overview'!$L$9>0,'Project Overview'!$L$9,\"\")","v":""}]
["Project's Developer Fee Summary",null,null,null,null,null,"HCD Limit","Project Amt."]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - 1e\",\"Maximum Total Developer Fee - 2d\")","v":"Maximum Total Developer Fee - 2d"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",F9,IF(LEFT(F2,1)=\"9\",I17,I27))","v":0},{"$f":"F9","v":0},{"$f":"MAX(0,ROUND(H5,0)-ROUND(G5,0))","v":0}]
[null,{"$f":"IF(LEFT(F2,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1e\",\"Max Developer Fee payable from development funding sources - lesser of 1e & 2d\")","v":"Max Developer Fee payable from development funding sources - lesser of 1e & 2d"},null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",MIN(G5,H48),IF(LEFT(F2,1)=\"9\",I17,MIN(I27,I17)))","v":0},{"$f":"MAX(0,H5-F10-I10)","v":0},{"$f":"MAX(0,ROUND(H6,0)-ROUND(G6,0))","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",MAX(0,MIN(G5,2200000)-G6),MAX(0,MIN(G5,3500000)-G6))","v":0},{"$f":"IF(F2=\"No Tax Credits\",MAX(0,MIN(G5,H5-F10,2200000)-H6),MAX(0,MIN(G5,H5-F10,3500000)-H6))","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,{"$f":"G5-G6-G7","v":0},{"$f":"MAX(0,H5-H6-H7-F10)","v":0}]
["Total Budgeted or Actual Developer Fee",null,null,null,null,{"$f":"'Dev Budget & S&U'!$K$117","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,null,"Deferred Developer Fee"]
[]
[{"$f":"IF(F2=\"\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",IF(LEFT(F2,1)=\"4\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",\"Section 1. UMR §8312(b) Max Total Developer Fee - for 9% Projects\"))","v":"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules"}]
["a.","Project's type of construction:",null,{"$f":"IF(F2=\"No Tax Credits\",\"\",MID(F2,12,26))","v":""},null,null,null,null,2200000]
["b.","Project's Unadjusted Eligible Basis (excluding Developer Fee)  - §10327(c)(2)(A)",null,null,null,null,{"$f":"'Dev Budget & S&U'!$S$109","v":0},"x 15% =",{"$f":"G14*0.15","v":0}]
["c.","Project's Unadjusted Eligible Acquisition Basis (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,{"$f":"'Dev Budget & S&U'!$W$109","v":0},"x 5% =",{"$f":"G15*0.05*(D13=\"Acq. Rehabilitation\")","v":0}]
["d.","Project's Non-Residential Costs (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,{"$f":"SUM('Dev Budget & S&U'!CM109,'Dev Budget & S&U'!CQ109)","v":0},"x 15% =",{"$f":"G16*0.15","v":0}]
["e.",{"$f":"IF(LEFT(F2,1)=\"9\",\"Maximum Total Developer Fee - UMR §8312(b) - lesser of 1a or (1b + 1c + 1d)\",\"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)\")","v":"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)"},null,null,null,null,null,null,{"$f":"MIN(I13,SUM(I14:I16))","v":0}]
[]
["Section 2. UMR §8312(c) - Maximum Developer Fee using TCAC 4% rules"]
[]
["a.","New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)",null,null,null,null,{"$f":"G14","v":0},{"$f":"IF(OR(I20=\"No\",I20=\"\"),\"x 15% =\",\"x 20% =\")","v":"x 15% ="},{"$f":"G21*IF(OR(I20=\"No\",I20=\"\"),0.15,0.2)","v":0}]
["b.","Basis for non-residential project costs (exclude Developer Fee) - §10327(c)(2)(B)(ii)",null,null,null,null,{"$f":"G16","v":0},"x 15% =",{"$f":"G22*0.15","v":0}]
["c1.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["c2.",{"$f":"IF(AND(C2<>\"\",D13<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab non-resyndication - hard construction costs per unit at least $50,000 per unit - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
["c3.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - 30% or more of units restricted to 50% AMI or less - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
["c4.",{"$f":"IF(OR(C2=\"\",D13=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"IF(OR(C2=\"\",D13<>\"Acq. Rehabilitation\"),0,G15)","v":0},{"$f":"IF(OR(H23=\"Yes\",H24=\"Yes\",H25=\"Yes\"),0.15,0.05)","v":0.05},{"$f":"G26*H26","v":0}]
["d.","Maximum Total Developer Fee using TCAC 4% rules §8312(c)",null,null,null,null,null,null,{"$f":"ROUND(I21+I22+I26,0)","v":0}]
["e.","Total Budgeted or Actual Developer Fee",null,null,null,null,null,{"$f":"F9","v":0},{"$f":"IF(ROUND(H28,0)>ROUND(I27,0),\"Excess Dev Fee\"&TEXT(H28-I27,\" $#,###\"),\"\")","v":""}]
["f.","Budgeted Developer Fee paid from Development Sources ",null,null,null,"Sum of Deferred and Contributed Developer Fee",{"$f":"F10+I10","v":0},{"$f":"H28-G29","v":0},{"$f":"IF(H29>I17,\"Cannot exceed\"&TEXT(MIN(I17,I27),\" $#,###\"),\"\")","v":""}]
["g.","Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,{"$f":"MAX(0,MIN(I27,H28,3500000)-MIN(I17,I27))","v":0}]
[]
["Section 3. UMR §8312(a) for Projects without tax credits (choose only one in the 'a', 'b' or 'c' subsections) Max HCD Developer Fee = $2,200,000"]
["a.  New construction and substantial rehab projects UMR §8312(a)(1)"]
[null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $38,000 per unit"]
["a1.","Number of units (include manager's unit)"]
["a2.","First 30 units at: ",null,28000,"each",null,{"$f":"IF(F35>29,D36*30,+F35*D36)","v":0}]
["a3.","Units in excess of 30 at:  ",null,11500,"each",null,{"$f":"IF(F35<30,0,(F35-30)*D37)","v":0}]
["a4.","Total new construction and substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+G36+G37","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $38,000 per unit"]
["b1.","Number of units (include manager's unit)"]
["b2.","First 30 units at: ",null,13000,"each",null,{"$f":"IF(F41>29,D42*30,+F41*D42)","v":0}]
["b3.","Units in excess of 30 at: ",null,5500,"each",null,{"$f":"IF(F41<30,0,(F41-30)*D43)","v":0}]
["b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+G42+G43","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)"]
["c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+F46*D47","v":0}]
["d. Maximum allowable Developer Fee (a4 + b4 + c2)",null,null,null,null,null,null,{"$f":"MAX(H38+H44+H47)","v":0}]

{"sheet":"Sponsor Certification","index":29,"n_rows":43,"n_cols":36,"rows_kept":43,"cut":false,"hidden":false,"merged":[[33,36,33,37],[35,3,35,11],[24,0,24,35],[26,0,26,37],[30,0,30,35],[32,36,32,37],[31,36,31,37],[30,36,30,37],[29,0,29,35],[29,36,29,37],[32,0,32,35],[31,0,31,35],[28,36,28,37],[27,36,27,37],[28,0,28,35],[27,0,27,35],[39,0,39,8],[39,10,39,18],[39,20,39,33],[34,0,34,37],[38,0,38,8],[38,10,38,18],[38,20,38,33],[38,35,38,37],[35,30,35,35],[35,36,35,37],[37,0,37,37],[35,0,35,2],[35,12,35,29],[36,0,36,37],[33,0,33,35],[14,0,14,37],[15,0,15,37],[16,0,16,37],[25,0,25,35],[17,0,17,37],[18,0,18,37],[19,0,19,37],[20,0,20,37],[25,36,25,37],[24,36,24,37],[23,36,23,37],[22,36,22,37],[21,36,21,37],[21,0,21,35],[22,0,22,35],[7,0,7,37],[8,0,8,37],[10,0,10,8],[10,10,10,18],[23,0,23,35],[10,20,10,33],[10,35,10,37],[9,0,9,37],[12,0,12,37],[13,0,13,37],[2,38,2,39],[0,38,0,39],[11,35,11,37],[39,35,39,37],[42,0,42,37],[3,0,3,37],[0,0,0,34],[0,35,0,37],[4,0,4,37],[1,0,1,37],[2,0,2,37],[11,0,11,8],[11,10,11,18],[11,20,11,33],[5,0,5,37],[6,0,6,37]]}
["Certification & Legal 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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["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 §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 part 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 sponsor(s), and any subsidiary of the sponsor(s) 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,{"$f":"'Document Checklist'!$D$134","v":"62. Sponsor Certification LOE"},null,null,null,null,null,null,null,null,{"$f":"'Document Checklist'!$M$134","v":"Letter of Explanation(s) for Certification & Legal \"Yes\" answers, or as clarification deemed necessary by the Sponsor for information included in this application."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to FAAST?"]
[]
[]
[]
["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"]
[]
[]
["End of Document"]

{"sheet":"Application Support","index":30,"n_rows":33,"n_cols":42,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,35,0,37],[0,0,0,34],[3,0,3,3],[3,4,3,14],[3,15,3,16],[3,17,3,27],[3,28,3,31],[3,32,3,37],[1,0,1,37],[2,0,2,2],[2,3,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,33],[2,34,2,37],[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],[32,0,32,37],[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,{"$f":"'MHP Cover Page'!$C$42","v":"2021-07-23"}]
["Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov and cc MHP@hcd.ca.gov. A member of the Application Development Team will respond to your request as soon as possible. "]
["Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:"]
["Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:"]
["Justification:"]
["Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Section",null,null,null,null,null,"Cell#",null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,"Requestor","Email","Phone","App Version"]
[1,null,"MHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$3)","v":"00:00:00"}]
[2,null,"MHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C8=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C8=\"\",\"\",$AI$3)","v":"00:00:00"}]
[3,null,"MHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C9=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C9=\"\",\"\",$AI$3)","v":"00:00:00"}]
[4,null,"MHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C10=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C10=\"\",\"\",$AI$3)","v":"00:00:00"}]
[5,null,"MHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(C11=\"\",\"\",$AG$4)","v":0},{"$f":"IF(C11=\"\",\"\",$AI$3)","v":"00:00:00"}]
[6,null,"MHP",null,null,null,null,null,null,null,null,null,null,null,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"]
[7,null,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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,"MHP",null,null,null,null,null,null,null,null,null,null,null,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"]
[]
["End of Document"]