{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Visibility","Mapping","AHSC Coverpage","Instructions","Dropdowns","Project Overview","Contact List","STI S&U Budget","TRA S&U Budget","PGM S&U Budget","Max Funds & Unit Mix","Dev Sources","AHD Dev Budget","AHD-HRI S&U Budget","Operating","HCD Reserves Calculator","Cash Flow","High-Cost Verification","Developer Fee","AHSC Loan Limits","Rent Limits","Threshold Requirements","Quantitative Policy Scoring","Narrative-Based Policy Scoring","Upload Checklist","Certification & Legal","Applicant Documents","CARB Info","Application Support","Unit Des Table"],"not_rendered":{"charts":0,"images":44,"macros":1,"external_links":8,"defined_names":1926,"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":"Visibility","index":0,"n_rows":193,"n_cols":11,"rows_kept":193,"cut":false,"hidden":true,"merged":[[1,8,2,9],[2,2,2,3],[2,4,2,5]]}
[]
[null,null,null,null,null,null,null,null,"Hide Based on Characteristic"]
[null,"ComponentVisibility","Hide Row(s)",null,"Hide Colum(s)",null,null,null,null,null,"IsPrograms"]
[null,"SheetName","StartRow","EndRow","StartCol","EndCol","Visible","Description","Force True","Force False","Program True"]
[null,"Max Funds & Unit Mix",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",{"$f":"IF(OR(vmAHD=\"Yes\",vmHRI=\"Yes\"),TRUE,FALSE)","v":false},null,false]
[null,"Max Funds & Unit Mix",{"$f":"ROW('AHD-HRI S&U Budget'!A29)","v":29},{"$f":"ROW('AHD-HRI S&U Budget'!A31)","v":31},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Max Funds & Unit Mix",{"$f":"ROW('AHD-HRI S&U Budget'!A32)","v":32},{"$f":"ROW('AHD-HRI S&U Budget'!A47)","v":47},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHousingType=\"Homeownership\",TRUE,IF(vmHousingType=\"Both\",TRUE,FALSE))","v":false},null,false]
[null,"Max Funds & Unit Mix",{"$f":"ROW('AHD-HRI S&U Budget'!A48)","v":48},{"$f":"ROW('AHD-HRI S&U Budget'!A51)","v":51},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmOtherHCD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Max Funds & Unit Mix",{"$f":"ROW('AHD-HRI S&U Budget'!A52)","v":52},{"$f":"ROW('AHD-HRI S&U Budget'!A78)","v":78},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHousingType=\"Homeownership\",FALSE,IF(vmAHD=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Max Funds & Unit Mix",null,null,{"$f":"COLUMN('Max Funds & Unit Mix'!W1)","v":23},{"$f":"COLUMN('Max Funds & Unit Mix'!AY1)","v":51},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible column(s) if true",{"$f":"IF(vmHousingType=\"Homeownership\",FALSE,IF(vmAHD=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Dev Sources",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",false,null,false]
[null,"AHD Dev Budget",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",false,null,false]
[null,"AHD-HRI S&U Budget",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",false,null,false]
[null,"AHD-HRI S&U Budget",{"$f":"ROW('AHD-HRI S&U Budget'!A132)","v":132},{"$f":"ROW('AHD-HRI S&U Budget'!A236)","v":236},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"AHD-HRI S&U Budget",{"$f":"ROW('AHD-HRI S&U Budget'!A237)","v":237},{"$f":"ROW('AHD-HRI S&U Budget'!A237)","v":237},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"AHD-HRI S&U Budget",null,null,{"$f":"COLUMN('AHD-HRI S&U Budget'!D1)","v":4},{"$f":"COLUMN('AHD-HRI S&U Budget'!D1)","v":4},{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible column(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"High-Cost Verification",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",false,null,false]
[null,"Developer Fee",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",false,null,false]
[null,"Operating",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",false,null,false]
[null,"Cash Flow",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",false,null,false]
[null,"STI S&U Budget",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"STI S&U Budget",{"$f":"ROW('STI S&U Budget'!A8)","v":8},{"$f":"ROW('STI S&U Budget'!A74)","v":74},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"STI S&U Budget",{"$f":"ROW('STI S&U Budget'!A75)","v":75},{"$f":"ROW('STI S&U Budget'!A141)","v":141},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",{"$f":"IF(vmSTI2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"STI S&U Budget",{"$f":"ROW('STI S&U Budget'!A142)","v":142},{"$f":"ROW('STI S&U Budget'!A208)","v":208},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",{"$f":"IF(vmSTI3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"TRA S&U Budget",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"TRA S&U Budget",{"$f":"ROW('TRA S&U Budget'!A8)","v":8},{"$f":"ROW('TRA S&U Budget'!A82)","v":82},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"TRA S&U Budget",{"$f":"ROW('TRA S&U Budget'!A83)","v":83},{"$f":"ROW('TRA S&U Budget'!A157)","v":157},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"TRA S&U Budget",{"$f":"ROW('TRA S&U Budget'!A158)","v":158},{"$f":"ROW('TRA S&U Budget'!A232)","v":232},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"PGM S&U Budget",null,null,null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible sheet if true",{"$f":"IF(vmPGM=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"PGM S&U Budget",{"$f":"ROW('PGM S&U Budget'!A8)","v":8},{"$f":"ROW('PGM S&U Budget'!A34)","v":34},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"PGM S&U Budget",{"$f":"ROW('PGM S&U Budget'!A35)","v":35},{"$f":"ROW('PGM S&U Budget'!A61)","v":61},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"PGM S&U Budget",{"$f":"ROW('PGM S&U Budget'!A62)","v":62},{"$f":"ROW('PGM S&U Budget'!A88)","v":88},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"PGM S&U Budget",{"$f":"ROW('PGM S&U Budget'!A89)","v":89},{"$f":"ROW('PGM S&U Budget'!A115)","v":115},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM4=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"PGM S&U Budget",{"$f":"ROW('PGM S&U Budget'!A116)","v":116},{"$f":"ROW('PGM S&U Budget'!A142)","v":142},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM5=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"PGM S&U Budget",{"$f":"ROW('PGM S&U Budget'!A143)","v":143},{"$f":"ROW('PGM S&U Budget'!A168)","v":168},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM6=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A19)","v":19},{"$f":"ROW('Project Overview'!A19)","v":19},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPAward=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A23)","v":23},{"$f":"ROW('Project Overview'!A31)","v":31},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A32)","v":32},{"$f":"ROW('Project Overview'!A40)","v":40},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A41)","v":41},{"$f":"ROW('Project Overview'!A78)","v":78},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A53)","v":53},{"$f":"ROW('Project Overview'!A60)","v":60},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A63)","v":63},{"$f":"ROW('Project Overview'!A70)","v":70},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A79)","v":79},{"$f":"ROW('Project Overview'!A116)","v":116},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A91)","v":91},{"$f":"ROW('Project Overview'!A98)","v":98},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A101)","v":101},{"$f":"ROW('Project Overview'!A108)","v":108},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A117)","v":117},{"$f":"ROW('Project Overview'!A191)","v":191},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A131)","v":131},{"$f":"ROW('Project Overview'!A140)","v":140},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A143)","v":143},{"$f":"ROW('Project Overview'!A152)","v":152},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A155)","v":155},{"$f":"ROW('Project Overview'!A164)","v":164},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM4=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A167)","v":167},{"$f":"ROW('Project Overview'!A176)","v":176},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM5=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A179)","v":179},{"$f":"ROW('Project Overview'!A188)","v":188},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM6=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A193)","v":193},{"$f":"ROW('Project Overview'!A199)","v":199},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmOtherHCD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A205)","v":205},{"$f":"ROW('Project Overview'!A207)","v":207},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(Taxcredit=4%,Taxcredit=9%),TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A208)","v":208},{"$f":"ROW('Project Overview'!A208)","v":208},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTaxResev=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A211)","v":211},{"$f":"ROW('Project Overview'!A217)","v":217},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmScatteredSite=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A221)","v":221},{"$f":"ROW('Project Overview'!A222)","v":222},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmANYDemo=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A238)","v":238},{"$f":"ROW('Project Overview'!A240)","v":240},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTribalEntity=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A241)","v":241},{"$f":"ROW('Project Overview'!A241)","v":241},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmIndianCountry=\"Indian Country\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A242)","v":242},{"$f":"ROW('Project Overview'!A242)","v":242},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmIndianCountry=\"Fee land\",vmIndianCountry=\"Trust Land\"),TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A249)","v":249},{"$f":"ROW('Project Overview'!A249)","v":249},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmJointApplicant=\"Yes\",vmJointApplicant=\"\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A265)","v":265},{"$f":"ROW('Project Overview'!A271)","v":271},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmApplicant2=\"\",vmApplicant2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A274)","v":274},{"$f":"ROW('Project Overview'!A280)","v":280},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmApplicant3=\"\",vmApplicant3=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A283)","v":283},{"$f":"ROW('Project Overview'!A289)","v":289},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmApplicant4=\"\",vmApplicant4=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A291)","v":291},{"$f":"ROW('Project Overview'!A315)","v":315},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSponsorType=\"Joint Venture\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A376)","v":376},{"$f":"ROW('Project Overview'!A381)","v":381},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmProjectAreaType=\"Transit Oriented Development (TOD)\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A382)","v":382},{"$f":"ROW('Project Overview'!A388)","v":388},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmProjectAreaType=\"Integrated Connectivitiy Project (ICP)\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A389)","v":389},{"$f":"ROW('Project Overview'!A393)","v":393},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmProjectAreaType=\"Rural Innovation Project Area (RIPA)\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A325)","v":325},{"$f":"ROW('Project Overview'!A330)","v":330},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmMGP=\"\",vmMGP=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A333)","v":333},{"$f":"ROW('Project Overview'!A338)","v":338},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmAGP1=\"\",vmAGP1=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A341)","v":341},{"$f":"ROW('Project Overview'!A346)","v":346},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmAGP2=\"\",vmAGP2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A349)","v":349},{"$f":"ROW('Project Overview'!A354)","v":354},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmMLLC=\"\",vmMLLC=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A401)","v":401},{"$f":"ROW('Project Overview'!A462)","v":462},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A409)","v":409},{"$f":"ROW('Project Overview'!A409)","v":409},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHDCP='Project Overview'!AO406,TRUE,IF(vmAHDCP2='Project Overview'!AO406,TRUE,IF(vmAHDCP3='Project Overview'!AO406,TRUE,FALSE)))","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A413)","v":413},{"$f":"ROW('Project Overview'!A413)","v":413},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTSS=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A416)","v":416},{"$f":"ROW('Project Overview'!A416)","v":416},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHousingType=\"Rental\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A417)","v":417},{"$f":"ROW('Project Overview'!A417)","v":417},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHousingType=\"Homeownership\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A419)","v":419},{"$f":"ROW('Project Overview'!A420)","v":420},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible row(s) if true",{"$f":"IF(vmHousingType=\"Homeownership\",FALSE,TRUE)","v":true},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A438)","v":438},{"$f":"ROW('Project Overview'!A438)","v":438},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"'Project Overview'!$AN$406","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A463)","v":463},{"$f":"ROW('Project Overview'!A484)","v":484},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A467)","v":467},{"$f":"ROW('Project Overview'!A467)","v":467},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmCPCondition=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A480)","v":480},{"$f":"ROW('Project Overview'!A480)","v":480},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmBArrays=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A485)","v":485},{"$f":"ROW('Project Overview'!A504)","v":504},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A500)","v":500},{"$f":"ROW('Project Overview'!A500)","v":500},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTIcondition=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A505)","v":505},{"$f":"ROW('Project Overview'!A522)","v":522},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A518)","v":518},{"$f":"ROW('Project Overview'!A518)","v":518},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRAcondition=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A523)","v":523},{"$f":"ROW('Project Overview'!A532)","v":532},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A549)","v":549},{"$f":"ROW('Project Overview'!A549)","v":549},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(Taxcredit=9%,TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A550)","v":550},{"$f":"ROW('Project Overview'!A550)","v":550},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(Taxcredit=4%,TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A551)","v":551},{"$f":"ROW('Project Overview'!A551)","v":551},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(Taxcredit=\"None\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A554)","v":554},{"$f":"ROW('Project Overview'!A555)","v":555},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(Taxcredit=9%,TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A556)","v":556},{"$f":"ROW('Project Overview'!A557)","v":557},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(Taxcredit=4%,TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A558)","v":558},{"$f":"ROW('Project Overview'!A559)","v":559},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(Taxcredit=\"None\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A569)","v":569},{"$f":"ROW('Project Overview'!A573)","v":573},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A574)","v":574},{"$f":"ROW('Project Overview'!A586)","v":586},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A708)","v":708},{"$f":"ROW('Project Overview'!A721)","v":721},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,IF(vmAHD=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A722)","v":722},{"$f":"ROW('Project Overview'!A732)","v":732},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Project Overview",{"$f":"ROW('Project Overview'!A733)","v":733},{"$f":"ROW('Project Overview'!A742)","v":742},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A6)","v":6},{"$f":"ROW('Contact List'!A6)","v":6},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmApplicant2=\"\",vmApplicant2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A7)","v":7},{"$f":"ROW('Contact List'!A7)","v":7},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmApplicant3=\"\",vmApplicant3=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A8)","v":8},{"$f":"ROW('Contact List'!A8)","v":8},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmApplicant4=\"\",vmApplicant4=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A9)","v":9},{"$f":"ROW('Contact List'!A10)","v":10},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSponsorType=\"Joint Venture\",TRUE,FALSE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A12)","v":12},{"$f":"ROW('Contact List'!A12)","v":12},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmMGP=\"\",vmMGP=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A13)","v":13},{"$f":"ROW('Contact List'!A13)","v":13},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmAGP1=\"\",vmAGP1=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A14)","v":14},{"$f":"ROW('Contact List'!A14)","v":14},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmAGP2=\"\",vmAGP2=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"Contact List",{"$f":"ROW('Contact List'!A15)","v":15},{"$f":"ROW('Contact List'!A15)","v":15},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmMLLC=\"\",vmMLLC=\"N/A\"),FALSE,TRUE)","v":false},null,false]
[null,"HCD Reserves Calculator",{"$f":"ROW('HCD Reserves Calculator'!A38)","v":38},{"$f":"ROW('HCD Reserves Calculator'!A57)","v":57},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRPF=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A10)","v":10},{"$f":"ROW('Threshold Requirements'!A10)","v":10},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmMPO=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A15)","v":15},{"$f":"ROW('Threshold Requirements'!A17)","v":17},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTP=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A20)","v":20},{"$f":"ROW('Threshold Requirements'!A20)","v":20},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSFH=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A29)","v":29},{"$f":"ROW('Threshold Requirements'!A29)","v":29},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,IF(vmTRA=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A32)","v":32},{"$f":"ROW('Threshold Requirements'!A39)","v":39},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A38)","v":38},{"$f":"ROW('Threshold Requirements'!A38)","v":38},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmNEPA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A40)","v":40},{"$f":"ROW('Threshold Requirements'!A47)","v":47},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A46)","v":46},{"$f":"ROW('Threshold Requirements'!A46)","v":46},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRINepa=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A48)","v":48},{"$f":"ROW('Threshold Requirements'!A55)","v":55},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A54)","v":54},{"$f":"ROW('Threshold Requirements'!A54)","v":54},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTINepa=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A55)","v":55},{"$f":"ROW('Threshold Requirements'!A62)","v":62},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A62)","v":62},{"$f":"ROW('Threshold Requirements'!A62)","v":62},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRANepa=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A67)","v":67},{"$f":"ROW('Threshold Requirements'!A73)","v":73},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A74)","v":74},{"$f":"ROW('Threshold Requirements'!A80)","v":80},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A81)","v":81},{"$f":"ROW('Threshold Requirements'!A87)","v":87},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A88)","v":88},{"$f":"ROW('Threshold Requirements'!A93)","v":93},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A98)","v":98},{"$f":"ROW('Threshold Requirements'!A98)","v":98},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmMarketS=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A100)","v":100},{"$f":"ROW('Threshold Requirements'!A103)","v":103},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,IF(vmHRI=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A104)","v":104},{"$f":"ROW('Threshold Requirements'!A118)","v":118},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A119)","v":119},{"$f":"ROW('Threshold Requirements'!A133)","v":133},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A134)","v":134},{"$f":"ROW('Threshold Requirements'!A148)","v":148},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A157)","v":157},{"$f":"ROW('Threshold Requirements'!A166)","v":166},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A160)","v":160},{"$f":"ROW('Threshold Requirements'!A161)","v":161},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHDGL=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A167)","v":167},{"$f":"ROW('Threshold Requirements'!A175)","v":175},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A170)","v":170},{"$f":"ROW('Threshold Requirements'!A171)","v":171},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRIGL=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A176)","v":176},{"$f":"ROW('Threshold Requirements'!A184)","v":184},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A179)","v":179},{"$f":"ROW('Threshold Requirements'!A180)","v":180},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTIGL=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A185)","v":185},{"$f":"ROW('Threshold Requirements'!A193)","v":193},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A188)","v":188},{"$f":"ROW('Threshold Requirements'!A189)","v":189},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRAGL=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A195)","v":195},{"$f":"ROW('Threshold Requirements'!A195)","v":195},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,IF(vmTRA=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A197)","v":197},{"$f":"ROW('Threshold Requirements'!A208)","v":208},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A209)","v":209},{"$f":"ROW('Threshold Requirements'!A220)","v":220},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A221)","v":221},{"$f":"ROW('Threshold Requirements'!A254)","v":254},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A231)","v":231},{"$f":"ROW('Threshold Requirements'!A241)","v":241},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A242)","v":242},{"$f":"ROW('Threshold Requirements'!A252)","v":252},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A255)","v":255},{"$f":"ROW('Threshold Requirements'!A287)","v":287},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A265)","v":265},{"$f":"ROW('Threshold Requirements'!A275)","v":275},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A276)","v":276},{"$f":"ROW('Threshold Requirements'!A286)","v":286},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A289)","v":289},{"$f":"ROW('Threshold Requirements'!A305)","v":305},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPGM=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A314)","v":314},{"$f":"ROW('Threshold Requirements'!A315)","v":315},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmRelocation=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A316)","v":316},{"$f":"ROW('Threshold Requirements'!A317)","v":317},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmRelocation=\"No\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A323)","v":323},{"$f":"ROW('Threshold Requirements'!A324)","v":324},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHousingElement=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A325)","v":325},{"$f":"ROW('Threshold Requirements'!A326)","v":326},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHousingElement=\"No\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A327)","v":327},{"$f":"ROW('Threshold Requirements'!A327)","v":327},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHETA1=\"Yes\",TRUE,IF(vmHETA2=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A330)","v":330},{"$f":"ROW('Threshold Requirements'!A331)","v":331},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHEAPR=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A337)","v":337},{"$f":"ROW('Threshold Requirements'!A341)","v":341},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A339)","v":339},{"$f":"ROW('Threshold Requirements'!A339)","v":339},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHDAgriculture=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A340)","v":340},{"$f":"ROW('Threshold Requirements'!A340)","v":340},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHDAgriculture=\"No\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A342)","v":342},{"$f":"ROW('Threshold Requirements'!A346)","v":346},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A344)","v":344},{"$f":"ROW('Threshold Requirements'!A344)","v":344},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRIAgriculture=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A345)","v":345},{"$f":"ROW('Threshold Requirements'!A345)","v":345},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRIAgriculture=\"No\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A347)","v":347},{"$f":"ROW('Threshold Requirements'!A349)","v":349},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A350)","v":350},{"$f":"ROW('Threshold Requirements'!A352)","v":352},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A354)","v":354},{"$f":"ROW('Threshold Requirements'!A354)","v":354},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmAHD=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A359)","v":359},{"$f":"ROW('Threshold Requirements'!A359)","v":359},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmDemolition1=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A361)","v":361},{"$f":"ROW('Threshold Requirements'!A362)","v":362},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmDemolition2=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A365)","v":365},{"$f":"ROW('Threshold Requirements'!A366)","v":366},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmDemolition3=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A370)","v":370},{"$f":"ROW('Threshold Requirements'!A371)","v":371},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A372)","v":372},{"$f":"ROW('Threshold Requirements'!A372)","v":372},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHRIApproval=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A376)","v":376},{"$f":"ROW('Threshold Requirements'!A376)","v":376},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmElectricPowered=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A378)","v":378},{"$f":"ROW('Threshold Requirements'!A380)","v":380},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A381)","v":381},{"$f":"ROW('Threshold Requirements'!A381)","v":381},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTIApproval=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A382)","v":382},{"$f":"ROW('Threshold Requirements'!A389)","v":389},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,IF(vmTRA=\"Yes\",TRUE,FALSE))","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A385)","v":385},{"$f":"ROW('Threshold Requirements'!A386)","v":386},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmDemolition4=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Threshold Requirements",{"$f":"ROW('Threshold Requirements'!A388)","v":388},{"$f":"ROW('Threshold Requirements'!A389)","v":389},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmDemolition5=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"High-Cost Verification",{"$f":"ROW('High-Cost Verification'!A23)","v":23},{"$f":"ROW('High-Cost Verification'!A40)","v":40},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHighE=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A14)","v":14},{"$f":"ROW('Developer Fee'!A60)","v":60},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":true},"Visible row(s) if true",{"$f":"vmDF=\"\"","v":true},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A34)","v":34},{"$f":"ROW('Developer Fee'!A60)","v":60},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"vmDF=\"No Tax Credits\"","v":false},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A14)","v":14},{"$f":"ROW('Developer Fee'!A32)","v":32},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"OR(vmDF=\"4% Credits New Construction\",vmDF=\"4% Credits Rehabilitation\",vmDF=\"4% Credits Acq. Rehabilitation\",vmDF=\"4% Credits Adaptive Reuse\")","v":false},null,false]
[null,"Developer Fee",{"$f":"ROW('Developer Fee'!A14)","v":14},{"$f":"ROW('Developer Fee'!A19)","v":19},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmDF=\"9% Credits New Construction\",vmDF=\"9% Credits Rehabilitation\",vmDF=\"9% Credits Acq. Rehabilitation\",vmDF=\"9% Credits Adaptive Reuse\"),TRUE,IF($I$220=TRUE,TRUE,FALSE))","v":false},null,false]
[null,"Certification & Legal",{"$f":"ROW('Certification & Legal'!A37)","v":37},{"$f":"ROW('Certification & Legal'!A38)","v":38},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR('Certification & Legal'!$AL$24=\"Yes\",'Certification & Legal'!$AL$25=\"Yes\",'Certification & Legal'!$AL$26=\"Yes\",'Certification & Legal'!$AL$27=\"Yes\",'Certification & Legal'!$AL$28=\"Yes\",'Certification & Legal'!$AL$30=\"Yes\",'Certification & Legal'!$AL$31=\"Yes\",'Certification & Legal'!$AL$32=\"Yes\",'Certification & Legal'!$AL$33=\"Yes\",'Certification & Legal'!$AL$34=\"Yes\",'Certification & Legal'!$AL$35=\"Yes\",'Certification & Legal'!$AL$36=\"Yes\"),TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A159)","v":159},{"$f":"ROW('Quantitative Policy Scoring'!A166)","v":166},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHousingType=\"Homeownership\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A16)","v":16},{"$f":"ROW('Quantitative Policy Scoring'!A16)","v":16},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmLINK=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A26)","v":26},{"$f":"ROW('Quantitative Policy Scoring'!A27)","v":27},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPF=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A39)","v":39},{"$f":"ROW('Quantitative Policy Scoring'!A39)","v":39},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR('Quantitative Policy Scoring'!AK32=\"Yes\",'Quantitative Policy Scoring'!AK33=\"Yes\",'Quantitative Policy Scoring'!AK34=\"Yes\",'Quantitative Policy Scoring'!AK35=\"Yes\",'Quantitative Policy Scoring'!AK36=\"Yes\",'Quantitative Policy Scoring'!AK37=\"Yes\",'Quantitative Policy Scoring'!AK38=\"Yes\"),TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A50)","v":50},{"$f":"ROW('Quantitative Policy Scoring'!A52)","v":52},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSTI=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A53)","v":53},{"$f":"ROW('Quantitative Policy Scoring'!A55)","v":55},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmTRA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A63)","v":63},{"$f":"ROW('Quantitative Policy Scoring'!A64)","v":64},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmCIC=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A68)","v":68},{"$f":"ROW('Quantitative Policy Scoring'!A68)","v":68},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmHSRS=\"Yes\",TRUE,IF(vmCIC=\"Yes\",TRUE,IF(vmUPOL=\"Yes\",TRUE,FALSE)))","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A92)","v":92},{"$f":"ROW('Quantitative Policy Scoring'!A92)","v":92},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPROH=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A93)","v":93},{"$f":"ROW('Quantitative Policy Scoring'!A95)","v":95},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPROH=\"No\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A96)","v":96},{"$f":"ROW('Quantitative Policy Scoring'!A110)","v":110},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmPROHA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A126)","v":126},{"$f":"ROW('Quantitative Policy Scoring'!A128)","v":128},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR('Quantitative Policy Scoring'!AK116=\"Yes\",'Quantitative Policy Scoring'!AK117=\"Yes\",'Quantitative Policy Scoring'!AK118=\"Yes\",'Quantitative Policy Scoring'!AK119=\"Yes\",'Quantitative Policy Scoring'!AK120=\"Yes\",'Quantitative Policy Scoring'!AK121=\"Yes\",'Quantitative Policy Scoring'!AK122=\"Yes\",'Quantitative Policy Scoring'!AK123=\"Yes\",'Quantitative Policy Scoring'!AK124=\"Yes\",'Quantitative Policy Scoring'!AK125=\"Yes\"),TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A135)","v":135},{"$f":"ROW('Quantitative Policy Scoring'!A135)","v":135},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmWS=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A138)","v":138},{"$f":"ROW('Quantitative Policy Scoring'!A138)","v":138},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmSW=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A141)","v":141},{"$f":"ROW('Quantitative Policy Scoring'!A141)","v":141},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmCWA=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A144)","v":144},{"$f":"ROW('Quantitative Policy Scoring'!A144)","v":144},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(vmLHO=\"Yes\",TRUE,FALSE)","v":false},null,false]
[null,"Quantitative Policy Scoring",{"$f":"ROW('Quantitative Policy Scoring'!A178)","v":178},{"$f":"ROW('Quantitative Policy Scoring'!A180)","v":180},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Visible row(s) if true",{"$f":"IF(OR(vmPPW=\"(A)\",vmPPW=\"(B)\",vmPPW=\"(C)\",vmPPW=\"(D)\"),TRUE,FALSE)","v":false},null,false]

{"sheet":"Mapping","index":1,"n_rows":6,"n_cols":1487,"rows_kept":6,"cut":false,"hidden":true,"merged":[[4,155,4,162],[4,163,4,169],[3,170,3,192],[4,178,4,185],[4,186,4,192],[3,193,3,215],[4,201,4,208],[4,209,4,215],[3,216,3,217],[3,218,3,219],[3,220,3,221],[3,222,3,223],[3,224,3,225],[3,226,3,227],[3,228,4,228],[3,491,3,510],[3,266,3,272],[3,273,3,279],[3,280,3,286],[3,287,3,294],[3,295,3,297],[3,298,3,300],[3,301,3,303],[3,304,3,306],[3,511,3,530],[3,531,3,550],[4,80,4,86],[3,64,3,86],[3,10,3,14],[3,15,3,19],[4,27,4,34],[4,35,4,41],[3,20,3,41],[3,42,3,63],[4,49,4,56],[4,57,4,63],[4,72,4,79],[3,87,3,109],[4,95,4,102],[4,103,4,109],[3,110,3,132],[4,118,4,125],[4,126,4,132],[3,134,3,135],[3,133,4,133],[3,136,3,137],[3,138,3,139],[3,331,3,350],[0,0,0,330],[3,351,3,370],[3,371,3,390],[3,391,3,410],[3,411,3,430],[3,431,3,450],[3,451,3,470],[3,471,3,490],[2,133,2,146],[3,140,3,141],[3,147,3,169],[3,229,3,234],[3,235,3,240],[3,241,3,246],[3,247,3,252],[3,253,3,258],[3,259,3,263],[3,264,4,264],[3,265,4,265],[3,307,3,309],[2,295,2,309],[3,319,4,319],[3,320,3,323],[2,216,2,228],[3,733,3,738],[3,739,3,744],[3,748,3,751],[3,752,3,757],[3,758,3,763],[3,723,3,724],[3,725,3,726],[3,727,3,728],[0,331,0,728],[3,729,3,732],[3,713,3,714],[3,715,3,716],[3,717,3,718],[3,719,3,720],[3,721,3,722],[3,651,3,670],[3,671,3,690],[3,691,3,710],[3,711,3,712],[3,551,3,570],[3,571,3,590],[3,591,3,610],[3,611,3,630],[3,631,3,650],[3,796,3,801],[3,805,3,808],[3,809,3,814],[3,815,3,820],[3,824,3,827],[3,767,3,770],[3,771,3,776],[3,777,3,782],[3,786,3,789],[3,790,3,795],[3,862,3,865],[3,866,3,871],[3,872,3,877],[3,881,3,884],[3,885,3,890],[3,828,3,833],[3,834,3,839],[3,843,3,846],[3,847,3,852],[3,853,3,858],[3,923,3,928],[3,929,3,934],[3,938,3,941],[3,942,3,947],[3,948,3,953],[3,891,3,896],[3,900,3,903],[3,904,3,909],[3,910,3,915],[3,919,3,922],[3,1043,3,1048],[3,986,3,991],[3,995,3,998],[3,999,3,1004],[3,1005,3,1010],[3,1014,3,1017],[3,957,3,960],[3,961,3,966],[3,967,3,972],[3,976,3,979],[3,980,3,985],[0,1420,0,1464],[0,1465,0,1486],[3,1130,3,1132],[0,729,0,1132],[3,1133,3,1135],[3,1272,3,1274],[0,1133,0,1418],[3,1110,3,1115],[3,1116,3,1121],[3,1109,4,1109],[3,1125,3,1128],[3,1081,3,1086],[3,1090,3,1093],[3,1094,3,1099],[3,1100,3,1105],[3,1052,3,1055],[3,1056,3,1061],[3,1062,3,1067],[3,1071,3,1074],[3,1075,3,1080],[3,1018,3,1023],[3,1024,3,1029],[3,1033,3,1036],[3,1037,3,1042]]}
["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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Funds & Unit Mix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cashflow","Threshold Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative Policy 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI Quantity of new or repaired STI facilities funded by AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity of new or repaired TRA facilities funded by AHSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scatter sites"]
[null,null,null,null,null,null,null,null,null,null,"TDC",null,null,null,null,"AHSC Funds Requested",null,null,null,null,"AHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HRI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Transit Routes Improved","Crosswalks",null,"ADA Curb Ramps",null,"Overcrossings / Undercrossing",null,"Transit Vehicles",null,null,null,null,null,null,"TRA #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus Bulb-Outs",null,"Street lights",null,"Street trees or plantings ",null,"Bus Shelters",null,"Bicycle Parking At Transit",null,"Bus Stop Benches",null,"Amount of TRA funds along block face(s) that include a Transit Station or Stop","Program (PGM) #1",null,null,null,null,null,"Program (PGM) #2",null,null,null,null,null,"Program (PGM) #3",null,null,null,null,null,"Program (PGM) #4",null,null,null,null,null,"Program (PGM) #5",null,null,null,null,null,"Program (PGM) #6",null,null,null,null,"Program Costs in Project(s) include","Has the Applicant(s) applied, plan to apply, or been awarded other HCD program funds for this proposed Project?","Prior award or potential award #1",null,null,null,null,null,null,"Prior award or potential award #2",null,null,null,null,null,null,"Prior award or potential award #3",null,null,null,null,null,null,"Tax Credit",null,null,null,null,null,null,null,"Scatter site(s) #1",null,null,"Scatter site(s) #2",null,null,"Scatter site(s) #3",null,null,"Scatter site(s) #4",null,null,"Scatter site(s) #5",null,null,null,null,null,null,null,null,null,null,null,"Is Project located in Indian country, or located on a parcel owned by a Tribal Entity in fee or held in trust for the benefit of a Tribal Entity within the state of California?"," Project's priority population benefits",null,null,null,null,null,null,null,null,null,null,"Applicant #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant #4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joint Venture Entity #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joint Venture Entity #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner / Borrower Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Managing General Partner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative GP #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative GP #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manager of LLC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transit Agency Partner (applicable to STI and TRA components)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Management Agent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Consultant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lead (primary) Service Provider",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrower Legal Counsel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Contractor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Architect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Contact List'!B23","v":"Other (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,2,null,3,null,1,null,2,null,3,null,1,null,2,null,3,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Grand Totals","RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP OLNY",null,null,null,null,null,null,null,null,"Maximum HRI Grant Amount",null,null,null,null,"Maximum AHD Funding Amount",null,null,"Construction Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"§106 (a)(4) ",null,null,"§106 (a)(6)(A) ",null,null,null,null,null,null,null,null,null,null,null,"§106 (a)(16)",null,null,null,null,null,null,null,"§106 (a)(21)(C)(i)",null,"§106 (a)(21)(C)(i)",null,"§106 (a)(21)(D)",null,null,null,null,null,"§106 (a)(23)(B)(i)",null,"§106 (a)(23)(B)(i)"]
["HCD APP#:","Project Area Type:","Housing Type","Geographic Area","BIPOC?","AHD?","HRI?","STI?","TRA?","PGM?","AHD","HRI","STI","TRA","PGM","AHD","HRI","STI","TRA","PGM","Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,"Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,"Type of Project","Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,"Type of Project","Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,"Type of Project","Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,null,"#","Amount","#","Amount","#","Amount","#","Amount","Transit Operations ","Bikeshare infrastructure & operations","EV Carshare infrastructure & operations ",{"$f":"'Project Overview'!$O$77","v":"Other (Specify)"},{"$f":"'Project Overview'!$AA$77","v":"Other (Specify)"},"primary transit mode","Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,"primary transit mode","Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,"primary transit mode","Project Name","Address","City","Zip Code","County","Latitude:","Longitude:","Census Tracts:",null,null,null,null,null,null,null,"APNs",null,null,null,null,null,null,"#","Amount","#","Amount","#","Amount","#","Amount","#","Amount","#","Amount",null,"Proposed program type","Program Name:","Address:","City:","Zip Code:","County:","Proposed program type","Program Name:","Address:","City:","Zip Code:","County:","Proposed program type","Program Name:","Address:","City:","Zip Code:","County:","Proposed program type","Program Name:","Address:","City:","Zip Code:","County:","Proposed program type","Program Name:","Address:","City:","Zip Code:","County:","Program Name:","Address:","City:","Zip Code:","County:",null,null,"HCD program(s) name(s):","Plan to apply?","Loan amount","Grant amount","Awarded?","Award date or expected Award date?","HCD Contract Number","HCD program(s) name(s):","Plan to apply?","Loan amount","Grant amount","Awarded?","Award date or expected Award date?","HCD Contract Number","HCD program(s) name(s):","Plan to apply?","Loan amount","Grant amount","Awarded?","Award date or expected Award date?","HCD Contract Number","Tax Credit","Federal","Proposed equity investor contribution ($)","Anticipated tax credit factor","State","Proposed equity investor contribution ($)","Anticipated tax credit factor","Is the Project a scattered site housing Project?","Site Address","Developer","Homeownership or Rental","Site Address","Developer","Homeownership or Rental","Site Address","Developer","Homeownership or Rental","Site Address","Developer","Homeownership or Rental","Site Address","Developer","Homeownership or Rental","Project Site Area (Acres)","Units per Acre","Commercial\nSpace?","Number of buildings?","Total building(s) stories?","Number of elevators?","Total Homeownership square Feet?","Total Mixed-use Space (square feet)","Is Project being proposed by a Tribal Entity",null,"Project 10 digit census tract:","Disadvantaged Community:","Disadvantaged and Low-Income Community:","Low-Income Community:","AHD Capital Project type","Mixed Use Development?","Project meets maximum award of $50 million or less?","Project meets minimum award of $10 million?","40 percent for Projects utilizing 9 percent tax credits.","50 percent for Projects utilizing 4 percent tax credits","80 percent for Projects not utilizing tax credits","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2","Congress person Name(s)","District #","Congress person Name(s)","District #","Congress person Name(s)","District #","State Senator Name(s)","District #","State Senator Name(s)","District #","State Senator Name(s)","District #","State Assembly Member Name(s) ","District #","State Assembly Member Name(s) ","District #","State Assembly Member Name(s) ","District #","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits","# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits",null,"Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits",{"$f":"'Max Funds & Unit Mix'!$B$30","v":"0 Unrestricted redidential units @ $35,000 Per unit"},{"$f":"'Max Funds & Unit Mix'!$G$30","v":"0 restricted residential units @ $50,000 per unit "},"HRI Requested","Max HRI Grant","Maximum Homeownership Funding Amount","Unrestricted Manager Funding Amount","AHD Funds Requested","Max allowable AHD Loan","Residential Amount","Commercial Amount","Total","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Debt Service Coverage Ratio (DSCR) Year 1","§106 (a)(1) ","§106 (a)(2) ","§106 (a)(3) ","§106 (a)(4) ","Is there at least one pass per restricted unit?","§106 (a)(5) ","§106 (a)(6)(A) ","Meets threshold requirement?","§106 (a)(6)(B) ","§106 (a)(7)","§106 (a)(8)","§106 (a)(9)","§106 (a)(10)","§106 (a)(11)","§106 (a)(12)","§106 (a)(13)","§106 (a)(14)","§106 (a)(15)","§106 (a)(16)","trigger State Relocation?","§106 (a)(17)","§106 (a)(18)","§106 (a)(19)","§106 (a)(20)","§106 (a)(21)(A)","§106 (a)(21)(B)","§106 (a)(21)(C)(i)","Project meets requirement?","§106 (a)(21)(C)(i)","Project meets requirement?","§106 (a)(21)(D)","Project meets requirement?","§106 (a)(21)(E)","§106 (a)(21)(F)","§106 (a)(22)","§106 (a)(23)(A)","§106 (a)(23)(B)(i)","Project meets requirement?","§106 (a)(23)(B)(i)","Project meets requirement?","§106 (a)(24)(A)","§106 (a)(25)","§106 (a)(26)","§106 (a)(27)","§106 (a)(28)(C)","Total Quantitative Self Score","§107 (a)","§107 (a)(1)","§107 (a)(2)","§107 (a)(3)","§107 (a)(4)","§107 (a)(5)","§107 (b)","§107 (c)","§107 (c)(1)","§107 (c)(2)","§107 (c)(3)","§107 (d)","§107 (e)","§107 (f)","§107 (g)","§107 (h)","§107 (i)","§107 (i)(1)(A)","§107 (i)(1)(B)","§107 (i)(2)","§107 (j)"]
[{"$f":"'Project Overview'!$E$4","v":0},{"$f":"vmProjectAreaType","v":0},{"$f":"vmHousingType","v":0},{"$f":"'Project Overview'!$AB$6","v":""},{"$f":"'Project Overview'!$AL$8","v":0},{"$f":"vmAHD","v":0},{"$f":"vmHRI","v":0},{"$f":"vmSTI","v":0},{"$f":"vmTRA","v":0},{"$f":"vmPGM","v":0},{"$f":"'Project Overview'!$Y$11","v":0},{"$f":"'Project Overview'!$Y$12","v":0},{"$f":"'Project Overview'!$Y$13","v":0},{"$f":"'Project Overview'!$Y$14","v":0},{"$f":"'Project Overview'!$Y$15","v":0},{"$f":"'Project Overview'!$AC$11","v":0},{"$f":"'Project Overview'!$AC$12","v":0},{"$f":"'Project Overview'!$AC$13","v":0},{"$f":"'Project Overview'!$AC$14","v":0},{"$f":"'Project Overview'!$AC$15","v":0},{"$f":"ProjectName","v":0},{"$f":"'Project Overview'!$W$25","v":0},{"$f":"'Project Overview'!$D$26","v":0},{"$f":"'Project Overview'!$M$26","v":0},{"$f":"County","v":0},{"$f":"'Project Overview'!$AC$26","v":0},{"$f":"'Project Overview'!$AJ$26","v":0},{"$f":"'Project Overview'!$F$27","v":0},{"$f":"'Project Overview'!$J$27","v":0},{"$f":"'Project Overview'!$N$27","v":0},{"$f":"'Project Overview'!$R$27","v":0},{"$f":"'Project Overview'!$V$27","v":0},{"$f":"'Project Overview'!$Z$27","v":0},{"$f":"'Project Overview'!$AD$27","v":0},{"$f":"'Project Overview'!$AH$27","v":0},{"$f":"'Project Overview'!$D$28","v":0},{"$f":"'Project Overview'!$I$28","v":0},{"$f":"'Project Overview'!$N$28","v":0},{"$f":"'Project Overview'!$S$28","v":0},{"$f":"'Project Overview'!$X$28","v":0},{"$f":"'Project Overview'!$AC$28","v":0},{"$f":"'Project Overview'!$AH$28","v":0},{"$f":"'Project Overview'!$F$34","v":0},{"$f":"'Project Overview'!$W$34","v":0},{"$f":"'Project Overview'!$D$35","v":0},{"$f":"'Project Overview'!$M$35","v":0},{"$f":"County2","v":0},{"$f":"'Project Overview'!$AC$35","v":0},{"$f":"'Project Overview'!$AJ$35","v":0},{"$f":"'Project Overview'!$F$36","v":0},{"$f":"'Project Overview'!$J$36","v":0},{"$f":"'Project Overview'!$N$36","v":0},{"$f":"'Project Overview'!$R$36","v":0},{"$f":"'Project Overview'!$V$36","v":0},{"$f":"'Project Overview'!$Z$36","v":0},{"$f":"'Project Overview'!$AD$36","v":0},{"$f":"'Project Overview'!AH36","v":0},{"$f":"'Project Overview'!$D$37","v":0},{"$f":"'Project Overview'!$I$37","v":0},{"$f":"'Project Overview'!$N$37","v":0},{"$f":"'Project Overview'!$S$37","v":0},{"$f":"'Project Overview'!$X$37","v":0},{"$f":"'Project Overview'!$AC$37","v":0},{"$f":"'Project Overview'!$AH$37","v":0},{"$f":"'Project Overview'!$K$43","v":0},{"$f":"'Project Overview'!$F$45","v":0},{"$f":"'Project Overview'!$W$45","v":0},{"$f":"'Project Overview'!$D$46","v":0},{"$f":"'Project Overview'!$M$46","v":0},{"$f":"'Project Overview'!$T$46","v":0},{"$f":"'Project Overview'!$AC$46","v":0},{"$f":"'Project Overview'!$AJ$46","v":0},{"$f":"'Project Overview'!$F$47","v":0},{"$f":"'Project Overview'!$J$47","v":0},{"$f":"'Project Overview'!$N$48","v":0},{"$f":"'Project Overview'!$R$47","v":0},{"$f":"'Project Overview'!$V$47","v":0},{"$f":"'Project Overview'!$Z$47","v":0},{"$f":"'Project Overview'!$AD$47","v":0},{"$f":"'Project Overview'!$AH$47","v":0},{"$f":"'Project Overview'!$D$48","v":0},{"$f":"'Project Overview'!$I$48","v":0},{"$f":"'Project Overview'!$N$48","v":0},{"$f":"'Project Overview'!$S$48","v":0},{"$f":"'Project Overview'!$X$48","v":0},{"$f":"'Project Overview'!$AC$48","v":0},{"$f":"'Project Overview'!$AH$48","v":0},{"$f":"'Project Overview'!$F$54","v":0},{"$f":"'Project Overview'!$F$55","v":0},{"$f":"'Project Overview'!$W$55","v":0},{"$f":"'Project Overview'!$D$56","v":0},{"$f":"'Project Overview'!$M$56","v":0},{"$f":"'Project Overview'!$T$56","v":0},{"$f":"'Project Overview'!$AC$56","v":0},{"$f":"'Project Overview'!$AJ$56","v":0},{"$f":"'Project Overview'!$F$57","v":0},{"$f":"'Project Overview'!$J$57","v":0},{"$f":"'Project Overview'!$N$57","v":0},{"$f":"'Project Overview'!$R$57","v":0},{"$f":"'Project Overview'!$V$57","v":0},{"$f":"'Project Overview'!$Z$57","v":0},{"$f":"'Project Overview'!$AD$57","v":0},{"$f":"'Project Overview'!$AH$57","v":0},{"$f":"'Project Overview'!$D$58","v":0},{"$f":"'Project Overview'!$I$58","v":0},{"$f":"'Project Overview'!$N$58","v":0},{"$f":"'Project Overview'!$S$58","v":0},{"$f":"'Project Overview'!$X$58","v":0},{"$f":"'Project Overview'!$AC$58","v":0},{"$f":"'Project Overview'!$AH$58","v":0},{"$f":"'Project Overview'!$F$64","v":0},{"$f":"'Project Overview'!$F$65","v":0},{"$f":"'Project Overview'!$W$65","v":0},{"$f":"'Project Overview'!$D$66","v":0},{"$f":"'Project Overview'!$M$66","v":0},{"$f":"'Project Overview'!$T$66","v":0},{"$f":"'Project Overview'!$AC$66","v":0},{"$f":"'Project Overview'!$AJ$66","v":0},{"$f":"'Project Overview'!$F$67","v":0},{"$f":"'Project Overview'!$J$67","v":0},{"$f":"'Project Overview'!$N$67","v":0},{"$f":"'Project Overview'!$R$67","v":0},{"$f":"'Project Overview'!$V$67","v":0},{"$f":"'Project Overview'!$Z$67","v":0},{"$f":"'Project Overview'!$AD$67","v":0},{"$f":"'Project Overview'!$AH$67","v":0},{"$f":"'Project Overview'!$D$68","v":0},{"$f":"'Project Overview'!$I$68","v":0},{"$f":"'Project Overview'!$N$68","v":0},{"$f":"'Project Overview'!$S$68","v":0},{"$f":"'Project Overview'!$X$68","v":0},{"$f":"'Project Overview'!$AC$68","v":0},{"$f":"'Project Overview'!$AH$68","v":0},{"$f":"'Project Overview'!$I$73","v":0},{"$f":"'Project Overview'!$O$73","v":0},{"$f":"'Project Overview'!$P$73","v":0},{"$f":"'Project Overview'!$X$73","v":0},{"$f":"'Project Overview'!$Y$73","v":0},{"$f":"'Project Overview'!$AJ$73","v":0},{"$f":"'Project Overview'!$AK$73","v":0},{"$f":"'Project Overview'!$F$75","v":0},{"$f":"'Project Overview'!$G$75","v":0},{"$f":"'Project Overview'!$O$75","v":0},{"$f":"'Project Overview'!$AA$75","v":0},{"$f":"'Project Overview'!$K$77","v":0},{"$f":"'Project Overview'!$W$77","v":0},{"$f":"'Project Overview'!$AI$77","v":0},{"$f":"'Project Overview'!$S$81","v":0},{"$f":"'Project Overview'!$F$93","v":0},{"$f":"'Project Overview'!$W$83","v":0},{"$f":"'Project Overview'!$D$84","v":0},{"$f":"'Project Overview'!$M$84","v":0},{"$f":"'Project Overview'!$T$84","v":0},{"$f":"'Project Overview'!$AC$84","v":0},{"$f":"'Project Overview'!$AJ$84","v":0},{"$f":"'Project Overview'!$F$85","v":0},{"$f":"'Project Overview'!$J$85","v":0},{"$f":"'Project Overview'!$N$85","v":0},{"$f":"'Project Overview'!$R$85","v":0},{"$f":"'Project Overview'!$V$85","v":0},{"$f":"'Project Overview'!$Z$85","v":0},{"$f":"'Project Overview'!$AD$85","v":0},{"$f":"'Project Overview'!$AH$85","v":0},{"$f":"'Project Overview'!$D$86","v":0},{"$f":"'Project Overview'!$I$86","v":0},{"$f":"'Project Overview'!$N$86","v":0},{"$f":"'Project Overview'!$N$86","v":0},{"$f":"'Project Overview'!$X$86","v":0},{"$f":"'Project Overview'!$AC$86","v":0},{"$f":"'Project Overview'!$AH$86","v":0},{"$f":"'Project Overview'!$N$92","v":0},{"$f":"'Project Overview'!F93","v":0},{"$f":"'Project Overview'!$W$93","v":0},{"$f":"'Project Overview'!$D$94","v":0},{"$f":"'Project Overview'!$M$94","v":0},{"$f":"'Project Overview'!$T$94","v":0},{"$f":"'Project Overview'!$AC$94","v":0},{"$f":"'Project Overview'!$AJ$94","v":0},{"$f":"'Project Overview'!$F$95","v":0},{"$f":"'Project Overview'!$J$95","v":0},{"$f":"'Project Overview'!$N$95","v":0},{"$f":"'Project Overview'!$R$95","v":0},{"$f":"'Project Overview'!$V$95","v":0},{"$f":"'Project Overview'!$Z$95","v":0},{"$f":"'Project Overview'!$AD$95","v":0},{"$f":"'Project Overview'!$AH$95","v":0},{"$f":"'Project Overview'!$D$96","v":0},{"$f":"'Project Overview'!$I$96","v":0},{"$f":"'Project Overview'!$N$96","v":0},{"$f":"'Project Overview'!$S$96","v":0},{"$f":"'Project Overview'!$X$96","v":0},{"$f":"'Project Overview'!$AC$96","v":0},{"$f":"'Project Overview'!$AH$96","v":0},{"$f":"'Project Overview'!$N$102","v":0},{"$f":"'Project Overview'!$F$103","v":0},{"$f":"'Project Overview'!$W$103","v":0},{"$f":"'Project Overview'!$D$104","v":0},{"$f":"'Project Overview'!$M$104","v":0},{"$f":"'Project Overview'!$T$104","v":0},{"$f":"'Project Overview'!$AC$104","v":0},{"$f":"'Project Overview'!$AJ$104","v":0},{"$f":"'Project Overview'!$F$105","v":0},{"$f":"'Project Overview'!$J$105","v":0},{"$f":"'Project Overview'!$N$105","v":0},{"$f":"'Project Overview'!$R$105","v":0},{"$f":"'Project Overview'!$V$105","v":0},{"$f":"'Project Overview'!$Z$105","v":0},{"$f":"'Project Overview'!$AD$105","v":0},{"$f":"'Project Overview'!$AH$105","v":0},{"$f":"'Project Overview'!$D$106","v":0},{"$f":"'Project Overview'!$I$106","v":0},{"$f":"'Project Overview'!$N$106","v":0},{"$f":"'Project Overview'!$S$106","v":0},{"$f":"'Project Overview'!$X$106","v":0},{"$f":"'Project Overview'!$AC$106","v":0},{"$f":"'Project Overview'!$AH$106","v":0},{"$f":"'Project Overview'!$F$111","v":0},{"$f":"'Project Overview'!$G$111","v":0},{"$f":"'Project Overview'!$O$111","v":0},{"$f":"'Project Overview'!$P$111","v":0},{"$f":"'Project Overview'!$Z$111","v":0},{"$f":"'Project Overview'!$AA$111","v":0},{"$f":"'Project Overview'!$AI$111","v":0},{"$f":"'Project Overview'!$AJ$111","v":0},{"$f":"'Project Overview'!$H$113","v":0},{"$f":"'Project Overview'!$I$113","v":0},{"$f":"'Project Overview'!$R$113","v":0},{"$f":"'Project Overview'!$S$113","v":0},{"$f":"'Project Overview'!$R$115","v":0},{"$f":"'Project Overview'!$AG$120","v":0},{"$f":"'Project Overview'!$F$119","v":0},{"$f":"'Project Overview'!$W$119","v":0},{"$f":"'Project Overview'!$D$120","v":0},{"$f":"'Project Overview'!$M$120","v":0},{"$f":"'Project Overview'!$T$120","v":0},{"$f":"'Project Overview'!$AG$132","v":0},{"$f":"'Project Overview'!$F$131","v":0},{"$f":"'Project Overview'!$W$131","v":0},{"$f":"'Project Overview'!$D$132","v":0},{"$f":"'Project Overview'!$M$132","v":0},{"$f":"'Project Overview'!$T$132","v":0},{"$f":"'Project Overview'!$AG$144","v":0},{"$f":"'Project Overview'!$F$143","v":0},{"$f":"'Project Overview'!$W$143","v":0},{"$f":"'Project Overview'!$D$144","v":0},{"$f":"'Project Overview'!$M$144","v":0},{"$f":"'Project Overview'!$T$144","v":0},{"$f":"'Project Overview'!$AG$156","v":0},{"$f":"'Project Overview'!$F$155","v":0},{"$f":"'Project Overview'!$W$155","v":0},{"$f":"'Project Overview'!$D$156","v":0},{"$f":"'Project Overview'!$M$156","v":0},{"$f":"'Project Overview'!$T$156","v":0},{"$f":"'Project Overview'!$AG$168","v":0},{"$f":"'Project Overview'!$F$167","v":0},{"$f":"'Project Overview'!$W$167","v":0},{"$f":"'Project Overview'!$D$168","v":0},{"$f":"'Project Overview'!$M$168","v":0},{"$f":"'Project Overview'!$T$168","v":0},{"$f":"'Project Overview'!$F$179","v":0},{"$f":"'Project Overview'!$W$179","v":0},{"$f":"'Project Overview'!$D$180","v":0},{"$f":"'Project Overview'!$M$180","v":0},{"$f":"'Project Overview'!$T$180","v":0},{"$f":"'Project Overview'!$J$190","v":0},{"$f":"vmOtherHCD","v":0},{"$f":"'Project Overview'!$B$197","v":0},{"$f":"'Project Overview'!$P$197","v":0},{"$f":"'Project Overview'!$R$197","v":0},{"$f":"'Project Overview'!$W$197","v":0},{"$f":"'Project Overview'!$AA$197","v":0},{"$f":"'Project Overview'!$AD$197","v":0},{"$f":"'Project Overview'!$AJ$197","v":0},{"$f":"'Project Overview'!$B$198","v":0},{"$f":"'Project Overview'!$P$198","v":0},{"$f":"'Project Overview'!$R$198","v":0},{"$f":"'Project Overview'!$W$198","v":0},{"$f":"'Project Overview'!$AA$198","v":0},{"$f":"'Project Overview'!$AD$198","v":0},{"$f":"'Project Overview'!$AJ$198","v":0},{"$f":"'Project Overview'!$B$199","v":0},{"$f":"'Project Overview'!$P$199","v":0},{"$f":"'Project Overview'!$R$199","v":0},{"$f":"'Project Overview'!$W$199","v":0},{"$f":"'Project Overview'!$AA$199","v":0},{"$f":"'Project Overview'!$AD$199","v":0},{"$f":"'Project Overview'!$AJ$199","v":0},{"$f":"Taxcredit","v":0},{"$f":"'Project Overview'!$E$205","v":0},{"$f":"'Project Overview'!T205","v":0},{"$f":"'Project Overview'!$AF$205","v":0},{"$f":"'Project Overview'!$E$206","v":0},{"$f":"'Project Overview'!$T$206","v":0},{"$f":"'Project Overview'!$AF$206","v":0},{"$f":"vmScatteredSite","v":0},{"$f":"'Project Overview'!$B$213","v":0},{"$f":"'Project Overview'!$T$213","v":0},{"$f":"'Project Overview'!AE213","v":0},{"$f":"'Project Overview'!$B$214","v":0},{"$f":"'Project Overview'!$T$214","v":0},{"$f":"'Project Overview'!$AE$214","v":0},{"$f":"'Project Overview'!$B$215","v":0},{"$f":"'Project Overview'!$T$215","v":0},{"$f":"'Project Overview'!$AE$215","v":0},{"$f":"'Project Overview'!$B$216","v":0},{"$f":"'Project Overview'!$T$216","v":0},{"$f":"'Project Overview'!$AE$216","v":0},{"$f":"'Project Overview'!$B$217","v":0},{"$f":"'Project Overview'!$T$217","v":0},{"$f":"'Project Overview'!$AE$217","v":0},{"$f":"'Project Overview'!$H$219","v":0},{"$f":"'Project Overview'!$L$219","v":0},{"$f":"'Project Overview'!$AG$219","v":0},{"$f":"'Project Overview'!$G$223","v":0},{"$f":"'Project Overview'!$P$223","v":0},{"$f":"'Project Overview'!$W$223","v":0},{"$f":"'Project Overview'!$AG$223","v":0},{"$f":"'Project Overview'!$J$225","v":0},{"$f":"vmTribalEntity","v":0},{"$f":"vmIndianCountry","v":0},{"$f":"'Project Overview'!$I$360","v":0},{"$f":"'Project Overview'!$R$360","v":0},{"$f":"'Project Overview'!$AD$360","v":0},{"$f":"'Project Overview'!$AL$360","v":0},{"$f":"vmAHDCP","v":0},{"$f":"'Project Overview'!$AL$408","v":0},{"$f":"'Project Overview'!$P$543","v":true},{"$f":"'Project Overview'!$AC$543","v":false},{"$f":"'Project Overview'!$AC$555","v":""},{"$f":"'Project Overview'!$AC$557","v":""},{"$f":"'Project Overview'!$AC$559","v":""},{"$f":"'Contact List'!$B$5","v":"Applicant #1"},{"$f":"'Contact List'!$C$5","v":""},{"$f":"'Contact List'!$D$5","v":""},{"$f":"'Contact List'!$E$5","v":""},{"$f":"'Contact List'!$F$5","v":0},{"$f":"'Contact List'!$G$5","v":0},{"$f":"'Contact List'!$H$5","v":0},{"$f":"'Contact List'!$I$5","v":0},{"$f":"'Contact List'!$J$5","v":0},{"$f":"'Contact List'!$K$5","v":0},{"$f":"'Contact List'!$L$5","v":0},{"$f":"'Contact List'!$M$5","v":0},{"$f":"'Contact List'!$N$5","v":0},{"$f":"'Contact List'!$O$5","v":0},{"$f":"'Contact List'!$P$5","v":0},{"$f":"'Contact List'!$Q$5","v":0},{"$f":"'Contact List'!$R$5","v":0},{"$f":"'Contact List'!$S$5","v":0},{"$f":"'Contact List'!$T$5","v":0},{"$f":"'Contact List'!$U$5","v":0},{"$f":"'Contact List'!B6","v":"Applicant #2"},{"$f":"'Contact List'!C6","v":""},{"$f":"'Contact List'!D6","v":""},{"$f":"'Contact List'!E6","v":""},{"$f":"'Contact List'!F6","v":0},{"$f":"'Contact List'!G6","v":0},{"$f":"'Contact List'!H6","v":0},{"$f":"'Contact List'!I6","v":0},{"$f":"'Contact List'!J6","v":0},{"$f":"'Contact List'!K6","v":0},{"$f":"'Contact List'!L6","v":0},{"$f":"'Contact List'!M6","v":0},{"$f":"'Contact List'!N6","v":0},{"$f":"'Contact List'!O6","v":0},{"$f":"'Contact List'!P6","v":0},{"$f":"'Contact List'!Q6","v":0},{"$f":"'Contact List'!R6","v":0},{"$f":"'Contact List'!S6","v":0},{"$f":"'Contact List'!T6","v":0},{"$f":"'Contact List'!U6","v":0},{"$f":"'Contact List'!B7","v":"Applicant #3"},{"$f":"'Contact List'!C7","v":""},{"$f":"'Contact List'!D7","v":""},{"$f":"'Contact List'!E7","v":""},{"$f":"'Contact List'!F7","v":0},{"$f":"'Contact List'!G7","v":0},{"$f":"'Contact List'!H7","v":0},{"$f":"'Contact List'!I7","v":0},{"$f":"'Contact List'!J7","v":0},{"$f":"'Contact List'!K7","v":0},{"$f":"'Contact List'!L7","v":0},{"$f":"'Contact List'!M7","v":0},{"$f":"'Contact List'!N7","v":0},{"$f":"'Contact List'!O7","v":0},{"$f":"'Contact List'!P7","v":0},{"$f":"'Contact List'!Q7","v":0},{"$f":"'Contact List'!R7","v":0},{"$f":"'Contact List'!S7","v":0},{"$f":"'Contact List'!T7","v":0},{"$f":"'Contact List'!U7","v":0},{"$f":"'Contact List'!B8","v":"Applicant #4"},{"$f":"'Contact List'!C8","v":""},{"$f":"'Contact List'!D8","v":""},{"$f":"'Contact List'!E8","v":""},{"$f":"'Contact List'!F8","v":0},{"$f":"'Contact List'!G8","v":0},{"$f":"'Contact List'!H8","v":0},{"$f":"'Contact List'!I8","v":0},{"$f":"'Contact List'!J8","v":0},{"$f":"'Contact List'!K8","v":0},{"$f":"'Contact List'!L8","v":0},{"$f":"'Contact List'!M8","v":0},{"$f":"'Contact List'!N8","v":0},{"$f":"'Contact List'!O8","v":0},{"$f":"'Contact List'!P8","v":0},{"$f":"'Contact List'!Q8","v":0},{"$f":"'Contact List'!R8","v":0},{"$f":"'Contact List'!S8","v":0},{"$f":"'Contact List'!T8","v":0},{"$f":"'Contact List'!U8","v":0},{"$f":"'Contact List'!B9","v":"Joint Venture Entity #1"},{"$f":"'Contact List'!C9","v":""},{"$f":"'Contact List'!D9","v":0},{"$f":"'Contact List'!E9","v":0},{"$f":"'Contact List'!F9","v":0},{"$f":"'Contact List'!G9","v":0},{"$f":"'Contact List'!H9","v":0},{"$f":"'Contact List'!I9","v":0},{"$f":"'Contact List'!J9","v":0},{"$f":"'Contact List'!K9","v":0},{"$f":"'Contact List'!L9","v":0},{"$f":"'Contact List'!M9","v":0},{"$f":"'Contact List'!N9","v":0},{"$f":"'Contact List'!O9","v":0},{"$f":"'Contact List'!P9","v":0},{"$f":"'Contact List'!Q9","v":0},{"$f":"'Contact List'!R9","v":0},{"$f":"'Contact List'!S9","v":0},{"$f":"'Contact List'!T9","v":0},{"$f":"'Contact List'!U9","v":0},{"$f":"'Contact List'!B10","v":"Joint Venture Entity #2"},{"$f":"'Contact List'!C10","v":""},{"$f":"'Contact List'!D10","v":0},{"$f":"'Contact List'!E10","v":0},{"$f":"'Contact List'!F10","v":0},{"$f":"'Contact List'!G10","v":0},{"$f":"'Contact List'!H10","v":0},{"$f":"'Contact List'!I10","v":0},{"$f":"'Contact List'!J10","v":0},{"$f":"'Contact List'!K10","v":0},{"$f":"'Contact List'!L10","v":0},{"$f":"'Contact List'!M10","v":0},{"$f":"'Contact List'!N10","v":0},{"$f":"'Contact List'!O10","v":0},{"$f":"'Contact List'!P10","v":0},{"$f":"'Contact List'!Q10","v":0},{"$f":"'Contact List'!R10","v":0},{"$f":"'Contact List'!S10","v":0},{"$f":"'Contact List'!T10","v":0},{"$f":"'Contact List'!U10","v":0},{"$f":"'Contact List'!B11","v":"Owner / Borrower Entity"},{"$f":"'Contact List'!C11","v":""},{"$f":"'Contact List'!D11","v":0},{"$f":"'Contact List'!E11","v":0},{"$f":"'Contact List'!F11","v":0},{"$f":"'Contact List'!G11","v":0},{"$f":"'Contact List'!H11","v":0},{"$f":"'Contact List'!I11","v":0},{"$f":"'Contact List'!J11","v":0},{"$f":"'Contact List'!K11","v":0},{"$f":"'Contact List'!L11","v":0},{"$f":"'Contact List'!M11","v":0},{"$f":"'Contact List'!N11","v":0},{"$f":"'Contact List'!O11","v":0},{"$f":"'Contact List'!P11","v":0},{"$f":"'Contact List'!Q11","v":0},{"$f":"'Contact List'!R11","v":0},{"$f":"'Contact List'!S11","v":0},{"$f":"'Contact List'!T11","v":0},{"$f":"'Contact List'!U11","v":0},{"$f":"'Contact List'!B12","v":"Managing General Partner"},{"$f":"'Contact List'!C12","v":""},{"$f":"'Contact List'!D12","v":0},{"$f":"'Contact List'!E12","v":0},{"$f":"'Contact List'!F12","v":0},{"$f":"'Contact List'!G12","v":0},{"$f":"'Contact List'!H12","v":0},{"$f":"'Contact List'!I12","v":0},{"$f":"'Contact List'!J12","v":0},{"$f":"'Contact List'!K12","v":0},{"$f":"'Contact List'!L12","v":0},{"$f":"'Contact List'!M12","v":0},{"$f":"'Contact List'!N12","v":0},{"$f":"'Contact List'!O12","v":0},{"$f":"'Contact List'!P12","v":0},{"$f":"'Contact List'!Q12","v":0},{"$f":"'Contact List'!R12","v":0},{"$f":"'Contact List'!S12","v":0},{"$f":"'Contact List'!T12","v":0},{"$f":"'Contact List'!U12","v":0},{"$f":"'Contact List'!B13","v":"Administrative GP #1"},{"$f":"'Contact List'!C13","v":""},{"$f":"'Contact List'!D13","v":0},{"$f":"'Contact List'!E13","v":0},{"$f":"'Contact List'!F13","v":0},{"$f":"'Contact List'!G13","v":0},{"$f":"'Contact List'!H13","v":0},{"$f":"'Contact List'!I13","v":0},{"$f":"'Contact List'!J13","v":0},{"$f":"'Contact List'!K13","v":0},{"$f":"'Contact List'!L13","v":0},{"$f":"'Contact List'!M13","v":0},{"$f":"'Contact List'!N13","v":0},{"$f":"'Contact List'!O13","v":0},{"$f":"'Contact List'!P13","v":0},{"$f":"'Contact List'!Q13","v":0},{"$f":"'Contact List'!R13","v":0},{"$f":"'Contact List'!S13","v":0},{"$f":"'Contact List'!T13","v":0},{"$f":"'Contact List'!U13","v":0},{"$f":"'Contact List'!B14","v":"Administrative GP #2"},{"$f":"'Contact List'!C14","v":""},{"$f":"'Contact List'!D14","v":0},{"$f":"'Contact List'!E14","v":0},{"$f":"'Contact List'!F14","v":0},{"$f":"'Contact List'!G14","v":0},{"$f":"'Contact List'!H14","v":0},{"$f":"'Contact List'!I14","v":0},{"$f":"'Contact List'!J14","v":0},{"$f":"'Contact List'!K14","v":0},{"$f":"'Contact List'!L14","v":0},{"$f":"'Contact List'!M14","v":0},{"$f":"'Contact List'!N14","v":0},{"$f":"'Contact List'!O14","v":0},{"$f":"'Contact List'!P14","v":0},{"$f":"'Contact List'!Q14","v":0},{"$f":"'Contact List'!R14","v":0},{"$f":"'Contact List'!S14","v":0},{"$f":"'Contact List'!T14","v":0},{"$f":"'Contact List'!U14","v":0},{"$f":"'Contact List'!B15","v":"Manager of LLC"},{"$f":"'Contact List'!C15","v":""},{"$f":"'Contact List'!D15","v":0},{"$f":"'Contact List'!E15","v":0},{"$f":"'Contact List'!F15","v":0},{"$f":"'Contact List'!G15","v":0},{"$f":"'Contact List'!H15","v":0},{"$f":"'Contact List'!I15","v":0},{"$f":"'Contact List'!J15","v":0},{"$f":"'Contact List'!K15","v":0},{"$f":"'Contact List'!L15","v":0},{"$f":"'Contact List'!M15","v":0},{"$f":"'Contact List'!N15","v":0},{"$f":"'Contact List'!O15","v":0},{"$f":"'Contact List'!P15","v":0},{"$f":"'Contact List'!Q15","v":0},{"$f":"'Contact List'!R15","v":0},{"$f":"'Contact List'!S15","v":0},{"$f":"'Contact List'!T15","v":0},{"$f":"'Contact List'!U15","v":0},{"$f":"'Contact List'!B16","v":"Transit Agency Partner (applicable to STI and TRA components)"},{"$f":"'Contact List'!C16","v":0},{"$f":"'Contact List'!D16","v":0},{"$f":"'Contact List'!E16","v":0},{"$f":"'Contact List'!F16","v":0},{"$f":"'Contact List'!G16","v":0},{"$f":"'Contact List'!H16","v":0},{"$f":"'Contact List'!I16","v":0},{"$f":"'Contact List'!J16","v":0},{"$f":"'Contact List'!K16","v":0},{"$f":"'Contact List'!L16","v":0},{"$f":"'Contact List'!M16","v":0},{"$f":"'Contact List'!N16","v":0},{"$f":"'Contact List'!O16","v":0},{"$f":"'Contact List'!P16","v":0},{"$f":"'Contact List'!Q16","v":0},{"$f":"'Contact List'!R16","v":0},{"$f":"'Contact List'!S16","v":0},{"$f":"'Contact List'!T16","v":0},{"$f":"'Contact List'!U16","v":0},{"$f":"'Contact List'!B17","v":"Property Management Agent"},{"$f":"'Contact List'!C17","v":0},{"$f":"'Contact List'!D17","v":0},{"$f":"'Contact List'!E17","v":0},{"$f":"'Contact List'!F17","v":0},{"$f":"'Contact List'!G17","v":0},{"$f":"'Contact List'!H17","v":0},{"$f":"'Contact List'!I17","v":0},{"$f":"'Contact List'!J17","v":0},{"$f":"'Contact List'!K17","v":0},{"$f":"'Contact List'!L17","v":0},{"$f":"'Contact List'!M17","v":0},{"$f":"'Contact List'!N17","v":0},{"$f":"'Contact List'!O17","v":0},{"$f":"'Contact List'!P17","v":0},{"$f":"'Contact List'!Q17","v":0},{"$f":"'Contact List'!R17","v":0},{"$f":"'Contact List'!S17","v":0},{"$f":"'Contact List'!T17","v":0},{"$f":"'Contact List'!U17","v":0},{"$f":"'Contact List'!B18","v":"Financial Consultant"},{"$f":"'Contact List'!C18","v":0},{"$f":"'Contact List'!D18","v":0},{"$f":"'Contact List'!E18","v":0},{"$f":"'Contact List'!F18","v":0},{"$f":"'Contact List'!G18","v":0},{"$f":"'Contact List'!H18","v":0},{"$f":"'Contact List'!I18","v":0},{"$f":"'Contact List'!J18","v":0},{"$f":"'Contact List'!K18","v":0},{"$f":"'Contact List'!L18","v":0},{"$f":"'Contact List'!M18","v":0},{"$f":"'Contact List'!N18","v":0},{"$f":"'Contact List'!O18","v":0},{"$f":"'Contact List'!P18","v":0},{"$f":"'Contact List'!Q18","v":0},{"$f":"'Contact List'!R18","v":0},{"$f":"'Contact List'!S18","v":0},{"$f":"'Contact List'!T18","v":0},{"$f":"'Contact List'!U18","v":0},{"$f":"'Contact List'!B19","v":"Lead (primary) Service Provider"},{"$f":"'Contact List'!C19","v":0},{"$f":"'Contact List'!D19","v":0},{"$f":"'Contact List'!E19","v":0},{"$f":"'Contact List'!F19","v":0},{"$f":"'Contact List'!G19","v":0},{"$f":"'Contact List'!H19","v":0},{"$f":"'Contact List'!I19","v":0},{"$f":"'Contact List'!J19","v":0},{"$f":"'Contact List'!K19","v":0},{"$f":"'Contact List'!L19","v":0},{"$f":"'Contact List'!M19","v":0},{"$f":"'Contact List'!N19","v":0},{"$f":"'Contact List'!O19","v":0},{"$f":"'Contact List'!P19","v":0},{"$f":"'Contact List'!Q19","v":0},{"$f":"'Contact List'!R19","v":0},{"$f":"'Contact List'!S19","v":0},{"$f":"'Contact List'!T19","v":0},{"$f":"'Contact List'!U19","v":0},{"$f":"'Contact List'!B20","v":"Borrower Legal Counsel"},{"$f":"'Contact List'!C20","v":0},{"$f":"'Contact List'!D20","v":0},{"$f":"'Contact List'!E20","v":0},{"$f":"'Contact List'!F20","v":0},{"$f":"'Contact List'!G20","v":0},{"$f":"'Contact List'!H20","v":0},{"$f":"'Contact List'!I20","v":0},{"$f":"'Contact List'!J20","v":0},{"$f":"'Contact List'!K20","v":0},{"$f":"'Contact List'!L20","v":0},{"$f":"'Contact List'!M20","v":0},{"$f":"'Contact List'!N20","v":0},{"$f":"'Contact List'!O20","v":0},{"$f":"'Contact List'!P20","v":0},{"$f":"'Contact List'!Q20","v":0},{"$f":"'Contact List'!R20","v":0},{"$f":"'Contact List'!S20","v":0},{"$f":"'Contact List'!T20","v":0},{"$f":"'Contact List'!U20","v":0},{"$f":"'Contact List'!B21","v":"General Contractor"},{"$f":"'Contact List'!C21","v":0},{"$f":"'Contact List'!D21","v":0},{"$f":"'Contact List'!E21","v":0},{"$f":"'Contact List'!F21","v":0},{"$f":"'Contact List'!G21","v":0},{"$f":"'Contact List'!H21","v":0},{"$f":"'Contact List'!I21","v":0},{"$f":"'Contact List'!J21","v":0},{"$f":"'Contact List'!K21","v":0},{"$f":"'Contact List'!L21","v":0},{"$f":"'Contact List'!M21","v":0},{"$f":"'Contact List'!N21","v":0},{"$f":"'Contact List'!O21","v":0},{"$f":"'Contact List'!P21","v":0},{"$f":"'Contact List'!Q21","v":0},{"$f":"'Contact List'!R21","v":0},{"$f":"'Contact List'!S21","v":0},{"$f":"'Contact List'!T21","v":0},{"$f":"'Contact List'!U21","v":0},{"$f":"'Contact List'!B22","v":"Architect"},{"$f":"'Contact List'!C22","v":0},{"$f":"'Contact List'!D22","v":0},{"$f":"'Contact List'!E22","v":0},{"$f":"'Contact List'!F22","v":0},{"$f":"'Contact List'!G22","v":0},{"$f":"'Contact List'!H22","v":0},{"$f":"'Contact List'!I22","v":0},{"$f":"'Contact List'!J22","v":0},{"$f":"'Contact List'!K22","v":0},{"$f":"'Contact List'!L22","v":0},{"$f":"'Contact List'!M22","v":0},{"$f":"'Contact List'!N22","v":0},{"$f":"'Contact List'!O22","v":0},{"$f":"'Contact List'!P22","v":0},{"$f":"'Contact List'!Q22","v":0},{"$f":"'Contact List'!R22","v":0},{"$f":"'Contact List'!S22","v":0},{"$f":"'Contact List'!T22","v":0},{"$f":"'Contact List'!U22","v":0},{"$f":"'Contact List'!B23","v":"Other (Specify)"},{"$f":"'Contact List'!C23","v":0},{"$f":"'Contact List'!D23","v":0},{"$f":"'Contact List'!E23","v":0},{"$f":"'Contact List'!F23","v":0},{"$f":"'Contact List'!G23","v":0},{"$f":"'Contact List'!H23","v":0},{"$f":"'Contact List'!I23","v":0},{"$f":"'Contact List'!J23","v":0},{"$f":"'Contact List'!K23","v":0},{"$f":"'Contact List'!L23","v":0},{"$f":"'Contact List'!M23","v":0},{"$f":"'Contact List'!N23","v":0},{"$f":"'Contact List'!O23","v":0},{"$f":"'Contact List'!P23","v":0},{"$f":"'Contact List'!Q23","v":0},{"$f":"'Contact List'!R23","v":0},{"$f":"'Contact List'!S23","v":0},{"$f":"'Contact List'!T23","v":0},{"$f":"'Contact List'!U23","v":0},{"$f":"'Contact List'!$B$29","v":0},{"$f":"'Contact List'!$C$29","v":0},{"$f":"'Contact List'!$B$30","v":0},{"$f":"'Contact List'!$C$30","v":0},{"$f":"'Contact List'!$B$31","v":0},{"$f":"'Contact List'!$C$31","v":0},{"$f":"'Contact List'!$D$29","v":0},{"$f":"'Contact List'!$E$29","v":0},{"$f":"'Contact List'!$D$30","v":0},{"$f":"'Contact List'!$E$30","v":0},{"$f":"'Contact List'!$D$31","v":0},{"$f":"'Contact List'!$E$31","v":0},{"$f":"'Contact List'!$F$29","v":0},{"$f":"'Contact List'!$G$29","v":0},{"$f":"'Contact List'!$F$30","v":0},{"$f":"'Contact List'!$G$30","v":0},{"$f":"'Contact List'!$F$31","v":0},{"$f":"'Contact List'!$G$31","v":0},{"$f":"'Max Funds & Unit Mix'!$B$7","v":0},{"$f":"'Max Funds & Unit Mix'!$C$7","v":0},{"$f":"'Max Funds & Unit Mix'!$D$7","v":0},{"$f":"'Max Funds & Unit Mix'!$E$7","v":0},{"$f":"'Max Funds & Unit Mix'!$F$7","v":""},{"$f":"'Max Funds & Unit Mix'!$G$7","v":0},{"$f":"'Max Funds & Unit Mix'!$H$7","v":0},{"$f":"'Max Funds & Unit Mix'!$I$7","v":0},{"$f":"'Max Funds & Unit Mix'!$J$7","v":0},{"$f":"'Max Funds & Unit Mix'!$K$7","v":0},{"$f":"'Max Funds & Unit Mix'!$L$7","v":""},{"$f":"'Max Funds & Unit Mix'!$M$7","v":0},{"$f":"'Max Funds & Unit Mix'!$N$7","v":0},{"$f":"'Max Funds & Unit Mix'!$O$7","v":0},{"$f":"'Max Funds & Unit Mix'!$P$7","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$7","v":0},{"$f":"'Max Funds & Unit Mix'!$R$7","v":0},{"$f":"'Max Funds & Unit Mix'!$S$7","v":0},{"$f":"'Max Funds & Unit Mix'!$T$7","v":0},{"$f":"'Max Funds & Unit Mix'!$B$8","v":0},{"$f":"'Max Funds & Unit Mix'!$C$8","v":0},{"$f":"'Max Funds & Unit Mix'!$D$8","v":0},{"$f":"'Max Funds & Unit Mix'!$E$8","v":0},{"$f":"'Max Funds & Unit Mix'!$F$8","v":""},{"$f":"'Max Funds & Unit Mix'!$G$8","v":0},{"$f":"'Max Funds & Unit Mix'!$H$8","v":0},{"$f":"'Max Funds & Unit Mix'!$I$8","v":0},{"$f":"'Max Funds & Unit Mix'!$J$8","v":0},{"$f":"'Max Funds & Unit Mix'!$K$8","v":0},{"$f":"'Max Funds & Unit Mix'!$L$8","v":""},{"$f":"'Max Funds & Unit Mix'!$M$8","v":0},{"$f":"'Max Funds & Unit Mix'!$N$8","v":0},{"$f":"'Max Funds & Unit Mix'!$O$8","v":0},{"$f":"'Max Funds & Unit Mix'!$P$8","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$8","v":0},{"$f":"'Max Funds & Unit Mix'!$R$8","v":0},{"$f":"'Max Funds & Unit Mix'!$S$8","v":0},{"$f":"'Max Funds & Unit Mix'!$T$8","v":0},{"$f":"'Max Funds & Unit Mix'!$B$9","v":0},{"$f":"'Max Funds & Unit Mix'!$C$9","v":0},{"$f":"'Max Funds & Unit Mix'!$D$9","v":0},{"$f":"'Max Funds & Unit Mix'!$E$9","v":0},{"$f":"'Max Funds & Unit Mix'!$F$9","v":""},{"$f":"'Max Funds & Unit Mix'!$G$9","v":0},{"$f":"'Max Funds & Unit Mix'!$H$9","v":0},{"$f":"'Max Funds & Unit Mix'!$I$9","v":0},{"$f":"'Max Funds & Unit Mix'!$J$9","v":0},{"$f":"'Max Funds & Unit Mix'!$K$9","v":0},{"$f":"'Max Funds & Unit Mix'!$L$9","v":""},{"$f":"'Max Funds & Unit Mix'!$M$9","v":0},{"$f":"'Max Funds & Unit Mix'!$N$9","v":0},{"$f":"'Max Funds & Unit Mix'!$O$9","v":0},{"$f":"'Max Funds & Unit Mix'!$P$9","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$9","v":0},{"$f":"'Max Funds & Unit Mix'!$R$9","v":0},{"$f":"'Max Funds & Unit Mix'!$S$9","v":0},{"$f":"'Max Funds & Unit Mix'!$T$9","v":0},{"$f":"'Max Funds & Unit Mix'!$B$10","v":0},{"$f":"'Max Funds & Unit Mix'!$C$10","v":0},{"$f":"'Max Funds & Unit Mix'!$D$10","v":0},{"$f":"'Max Funds & Unit Mix'!$E$10","v":0},{"$f":"'Max Funds & Unit Mix'!$F$10","v":""},{"$f":"'Max Funds & Unit Mix'!$G$10","v":0},{"$f":"'Max Funds & Unit Mix'!$H$10","v":0},{"$f":"'Max Funds & Unit Mix'!$I$10","v":0},{"$f":"'Max Funds & Unit Mix'!$J$10","v":0},{"$f":"'Max Funds & Unit Mix'!$K$10","v":0},{"$f":"'Max Funds & Unit Mix'!$L$10","v":""},{"$f":"'Max Funds & Unit Mix'!$M$10","v":0},{"$f":"'Max Funds & Unit Mix'!$N$10","v":0},{"$f":"'Max Funds & Unit Mix'!$O$10","v":0},{"$f":"'Max Funds & Unit Mix'!$P$10","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$10","v":0},{"$f":"'Max Funds & Unit Mix'!$R$10","v":0},{"$f":"'Max Funds & Unit Mix'!$S$10","v":0},{"$f":"'Max Funds & Unit Mix'!$T$10","v":0},{"$f":"'Max Funds & Unit Mix'!$B$11","v":0},{"$f":"'Max Funds & Unit Mix'!$C$11","v":0},{"$f":"'Max Funds & Unit Mix'!$D$11","v":0},{"$f":"'Max Funds & Unit Mix'!$E$11","v":0},{"$f":"'Max Funds & Unit Mix'!$F$11","v":""},{"$f":"'Max Funds & Unit Mix'!$G$11","v":0},{"$f":"'Max Funds & Unit Mix'!$H$11","v":0},{"$f":"'Max Funds & Unit Mix'!$I$11","v":0},{"$f":"'Max Funds & Unit Mix'!$J$11","v":0},{"$f":"'Max Funds & Unit Mix'!$K$11","v":0},{"$f":"'Max Funds & Unit Mix'!$L$11","v":""},{"$f":"'Max Funds & Unit Mix'!$M$11","v":0},{"$f":"'Max Funds & Unit Mix'!$N$11","v":0},{"$f":"'Max Funds & Unit Mix'!$O$11","v":0},{"$f":"'Max Funds & Unit Mix'!$P$11","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$11","v":0},{"$f":"'Max Funds & Unit Mix'!$R$11","v":0},{"$f":"'Max Funds & Unit Mix'!$S$11","v":0},{"$f":"'Max Funds & Unit Mix'!$T$11","v":0},{"$f":"'Max Funds & Unit Mix'!$B$12","v":0},{"$f":"'Max Funds & Unit Mix'!$C$12","v":0},{"$f":"'Max Funds & Unit Mix'!$D$12","v":0},{"$f":"'Max Funds & Unit Mix'!$E$12","v":0},{"$f":"'Max Funds & Unit Mix'!$F$12","v":""},{"$f":"'Max Funds & Unit Mix'!$G$12","v":0},{"$f":"'Max Funds & Unit Mix'!$H$12","v":0},{"$f":"'Max Funds & Unit Mix'!$I$12","v":0},{"$f":"'Max Funds & Unit Mix'!$J$12","v":0},{"$f":"'Max Funds & Unit Mix'!$K$12","v":0},{"$f":"'Max Funds & Unit Mix'!$L$12","v":""},{"$f":"'Max Funds & Unit Mix'!$M$12","v":0},{"$f":"'Max Funds & Unit Mix'!$N$12","v":0},{"$f":"'Max Funds & Unit Mix'!$O$12","v":0},{"$f":"'Max Funds & Unit Mix'!$P$12","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$12","v":0},{"$f":"'Max Funds & Unit Mix'!$R$12","v":0},{"$f":"'Max Funds & Unit Mix'!$S$12","v":0},{"$f":"'Max Funds & Unit Mix'!$T$12","v":0},{"$f":"'Max Funds & Unit Mix'!$B$13","v":0},{"$f":"'Max Funds & Unit Mix'!$C$13","v":0},{"$f":"'Max Funds & Unit Mix'!$D$13","v":0},{"$f":"'Max Funds & Unit Mix'!$E$13","v":0},{"$f":"'Max Funds & Unit Mix'!$F$13","v":""},{"$f":"'Max Funds & Unit Mix'!$G$13","v":0},{"$f":"'Max Funds & Unit Mix'!$H$13","v":0},{"$f":"'Max Funds & Unit Mix'!$I$13","v":0},{"$f":"'Max Funds & Unit Mix'!$J$13","v":0},{"$f":"'Max Funds & Unit Mix'!$K$13","v":0},{"$f":"'Max Funds & Unit Mix'!$L$13","v":""},{"$f":"'Max Funds & Unit Mix'!$M$13","v":0},{"$f":"'Max Funds & Unit Mix'!$N$13","v":0},{"$f":"'Max Funds & Unit Mix'!$O$13","v":0},{"$f":"'Max Funds & Unit Mix'!$P$13","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$13","v":0},{"$f":"'Max Funds & Unit Mix'!$R$13","v":0},{"$f":"'Max Funds & Unit Mix'!$S$13","v":0},{"$f":"'Max Funds & Unit Mix'!$T$13","v":0},{"$f":"'Max Funds & Unit Mix'!$B$14","v":0},{"$f":"'Max Funds & Unit Mix'!$C$14","v":0},{"$f":"'Max Funds & Unit Mix'!$D$14","v":0},{"$f":"'Max Funds & Unit Mix'!$E$14","v":0},{"$f":"'Max Funds & Unit Mix'!$F$14","v":""},{"$f":"'Max Funds & Unit Mix'!$G$14","v":0},{"$f":"'Max Funds & Unit Mix'!$H$14","v":0},{"$f":"'Max Funds & Unit Mix'!$I$14","v":0},{"$f":"'Max Funds & Unit Mix'!$J$14","v":0},{"$f":"'Max Funds & Unit Mix'!$K$14","v":0},{"$f":"'Max Funds & Unit Mix'!$L$14","v":""},{"$f":"'Max Funds & Unit Mix'!$M$14","v":0},{"$f":"'Max Funds & Unit Mix'!$N$14","v":0},{"$f":"'Max Funds & Unit Mix'!$O$14","v":0},{"$f":"'Max Funds & Unit Mix'!$P$14","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$14","v":0},{"$f":"'Max Funds & Unit Mix'!$R$14","v":0},{"$f":"'Max Funds & Unit Mix'!$S$14","v":0},{"$f":"'Max Funds & Unit Mix'!$T$14","v":0},{"$f":"'Max Funds & Unit Mix'!$B$15","v":0},{"$f":"'Max Funds & Unit Mix'!$C$15","v":0},{"$f":"'Max Funds & Unit Mix'!$D$15","v":0},{"$f":"'Max Funds & Unit Mix'!$E$15","v":0},{"$f":"'Max Funds & Unit Mix'!$F$15","v":""},{"$f":"'Max Funds & Unit Mix'!$G$15","v":0},{"$f":"'Max Funds & Unit Mix'!$H$15","v":0},{"$f":"'Max Funds & Unit Mix'!$I$15","v":0},{"$f":"'Max Funds & Unit Mix'!$J$15","v":0},{"$f":"'Max Funds & Unit Mix'!$K$15","v":0},{"$f":"'Max Funds & Unit Mix'!$L$15","v":""},{"$f":"'Max Funds & Unit Mix'!$M$15","v":0},{"$f":"'Max Funds & Unit Mix'!$N$15","v":0},{"$f":"'Max Funds & Unit Mix'!$O$15","v":0},{"$f":"'Max Funds & Unit Mix'!$P$15","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$15","v":0},{"$f":"'Max Funds & Unit Mix'!$R$15","v":0},{"$f":"'Max Funds & Unit Mix'!$S$15","v":0},{"$f":"'Max Funds & Unit Mix'!$T$15","v":0},{"$f":"'Max Funds & Unit Mix'!$B$16","v":0},{"$f":"'Max Funds & Unit Mix'!$C$16","v":0},{"$f":"'Max Funds & Unit Mix'!$D$16","v":0},{"$f":"'Max Funds & Unit Mix'!$E$16","v":0},{"$f":"'Max Funds & Unit Mix'!$F$16","v":""},{"$f":"'Max Funds & Unit Mix'!$G$16","v":0},{"$f":"'Max Funds & Unit Mix'!$H$16","v":0},{"$f":"'Max Funds & Unit Mix'!$I$16","v":0},{"$f":"'Max Funds & Unit Mix'!$J$16","v":0},{"$f":"'Max Funds & Unit Mix'!$K$16","v":0},{"$f":"'Max Funds & Unit Mix'!$L$16","v":""},{"$f":"'Max Funds & Unit Mix'!$M$16","v":0},{"$f":"'Max Funds & Unit Mix'!$N$16","v":0},{"$f":"'Max Funds & Unit Mix'!$O$16","v":0},{"$f":"'Max Funds & Unit Mix'!$P$16","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$16","v":0},{"$f":"'Max Funds & Unit Mix'!$R$16","v":0},{"$f":"'Max Funds & Unit Mix'!$S$16","v":0},{"$f":"'Max Funds & Unit Mix'!$T$16","v":0},{"$f":"'Max Funds & Unit Mix'!$B$17","v":0},{"$f":"'Max Funds & Unit Mix'!$C$17","v":0},{"$f":"'Max Funds & Unit Mix'!$D$17","v":0},{"$f":"'Max Funds & Unit Mix'!$E$17","v":0},{"$f":"'Max Funds & Unit Mix'!$F$17","v":""},{"$f":"'Max Funds & Unit Mix'!$G$17","v":0},{"$f":"'Max Funds & Unit Mix'!$H$17","v":0},{"$f":"'Max Funds & Unit Mix'!$I$17","v":0},{"$f":"'Max Funds & Unit Mix'!$J$17","v":0},{"$f":"'Max Funds & Unit Mix'!$K$17","v":0},{"$f":"'Max Funds & Unit Mix'!$L$17","v":""},{"$f":"'Max Funds & Unit Mix'!$M$17","v":0},{"$f":"'Max Funds & Unit Mix'!$N$17","v":0},{"$f":"'Max Funds & Unit Mix'!$O$17","v":0},{"$f":"'Max Funds & Unit Mix'!$P$17","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$17","v":0},{"$f":"'Max Funds & Unit Mix'!$R$17","v":0},{"$f":"'Max Funds & Unit Mix'!$S$17","v":0},{"$f":"'Max Funds & Unit Mix'!$T$17","v":0},{"$f":"'Max Funds & Unit Mix'!$B$18","v":0},{"$f":"'Max Funds & Unit Mix'!$C$18","v":0},{"$f":"'Max Funds & Unit Mix'!$D$18","v":0},{"$f":"'Max Funds & Unit Mix'!$E$18","v":0},{"$f":"'Max Funds & Unit Mix'!$F$18","v":""},{"$f":"'Max Funds & Unit Mix'!$G$18","v":0},{"$f":"'Max Funds & Unit Mix'!$H$18","v":0},{"$f":"'Max Funds & Unit Mix'!$I$18","v":0},{"$f":"'Max Funds & Unit Mix'!$J$18","v":0},{"$f":"'Max Funds & Unit Mix'!$K$18","v":0},{"$f":"'Max Funds & Unit Mix'!$L$18","v":""},{"$f":"'Max Funds & Unit Mix'!$M$18","v":0},{"$f":"'Max Funds & Unit Mix'!$N$18","v":0},{"$f":"'Max Funds & Unit Mix'!$O$18","v":0},{"$f":"'Max Funds & Unit Mix'!$P$18","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$18","v":0},{"$f":"'Max Funds & Unit Mix'!$R$18","v":0},{"$f":"'Max Funds & Unit Mix'!$S$18","v":0},{"$f":"'Max Funds & Unit Mix'!$T$18","v":0},{"$f":"'Max Funds & Unit Mix'!$B$19","v":0},{"$f":"'Max Funds & Unit Mix'!$C$19","v":0},{"$f":"'Max Funds & Unit Mix'!$D$19","v":0},{"$f":"'Max Funds & Unit Mix'!$E$19","v":0},{"$f":"'Max Funds & Unit Mix'!$F$19","v":""},{"$f":"'Max Funds & Unit Mix'!$G$19","v":0},{"$f":"'Max Funds & Unit Mix'!$H$19","v":0},{"$f":"'Max Funds & Unit Mix'!$I$19","v":0},{"$f":"'Max Funds & Unit Mix'!$J$19","v":0},{"$f":"'Max Funds & Unit Mix'!$K$19","v":0},{"$f":"'Max Funds & Unit Mix'!$L$19","v":""},{"$f":"'Max Funds & Unit Mix'!$M$19","v":0},{"$f":"'Max Funds & Unit Mix'!$N$19","v":0},{"$f":"'Max Funds & Unit Mix'!$O$19","v":0},{"$f":"'Max Funds & Unit Mix'!$P$19","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$19","v":0},{"$f":"'Max Funds & Unit Mix'!$R$19","v":0},{"$f":"'Max Funds & Unit Mix'!$S$19","v":0},{"$f":"'Max Funds & Unit Mix'!$T$19","v":0},{"$f":"'Max Funds & Unit Mix'!$B$20","v":0},{"$f":"'Max Funds & Unit Mix'!$C$20","v":0},{"$f":"'Max Funds & Unit Mix'!$D$20","v":0},{"$f":"'Max Funds & Unit Mix'!$E$20","v":0},{"$f":"'Max Funds & Unit Mix'!$F$20","v":""},{"$f":"'Max Funds & Unit Mix'!$G$20","v":0},{"$f":"'Max Funds & Unit Mix'!$H$20","v":0},{"$f":"'Max Funds & Unit Mix'!$I$20","v":0},{"$f":"'Max Funds & Unit Mix'!$J$20","v":0},{"$f":"'Max Funds & Unit Mix'!$K$20","v":0},{"$f":"'Max Funds & Unit Mix'!$L$20","v":""},{"$f":"'Max Funds & Unit Mix'!$M$20","v":0},{"$f":"'Max Funds & Unit Mix'!$N$20","v":0},{"$f":"'Max Funds & Unit Mix'!$O$20","v":0},{"$f":"'Max Funds & Unit Mix'!$P$20","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$20","v":0},{"$f":"'Max Funds & Unit Mix'!$R$20","v":0},{"$f":"'Max Funds & Unit Mix'!$S$20","v":0},{"$f":"'Max Funds & Unit Mix'!$T$20","v":0},{"$f":"'Max Funds & Unit Mix'!$B$21","v":0},{"$f":"'Max Funds & Unit Mix'!$C$21","v":0},{"$f":"'Max Funds & Unit Mix'!$D$21","v":0},{"$f":"'Max Funds & Unit Mix'!$E$21","v":0},{"$f":"'Max Funds & Unit Mix'!$F$21","v":""},{"$f":"'Max Funds & Unit Mix'!$G$21","v":0},{"$f":"'Max Funds & Unit Mix'!$H$21","v":0},{"$f":"'Max Funds & Unit Mix'!$I$21","v":0},{"$f":"'Max Funds & Unit Mix'!$J$21","v":0},{"$f":"'Max Funds & Unit Mix'!$K$21","v":0},{"$f":"'Max Funds & Unit Mix'!$L$21","v":""},{"$f":"'Max Funds & Unit Mix'!$M$21","v":0},{"$f":"'Max Funds & Unit Mix'!$N$21","v":0},{"$f":"'Max Funds & Unit Mix'!$O$21","v":0},{"$f":"'Max Funds & Unit Mix'!$P$21","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$21","v":0},{"$f":"'Max Funds & Unit Mix'!$R$21","v":0},{"$f":"'Max Funds & Unit Mix'!$S$21","v":0},{"$f":"'Max Funds & Unit Mix'!$T$21","v":0},{"$f":"'Max Funds & Unit Mix'!$B$22","v":0},{"$f":"'Max Funds & Unit Mix'!$C$22","v":0},{"$f":"'Max Funds & Unit Mix'!$D$22","v":0},{"$f":"'Max Funds & Unit Mix'!$E$22","v":0},{"$f":"'Max Funds & Unit Mix'!$F$22","v":""},{"$f":"'Max Funds & Unit Mix'!$G$22","v":0},{"$f":"'Max Funds & Unit Mix'!$H$22","v":0},{"$f":"'Max Funds & Unit Mix'!$I$22","v":0},{"$f":"'Max Funds & Unit Mix'!$J$22","v":0},{"$f":"'Max Funds & Unit Mix'!$K$22","v":0},{"$f":"'Max Funds & Unit Mix'!$L$22","v":""},{"$f":"'Max Funds & Unit Mix'!$M$22","v":0},{"$f":"'Max Funds & Unit Mix'!$N$22","v":0},{"$f":"'Max Funds & Unit Mix'!$O$22","v":0},{"$f":"'Max Funds & Unit Mix'!$P$22","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$22","v":0},{"$f":"'Max Funds & Unit Mix'!$R$22","v":0},{"$f":"'Max Funds & Unit Mix'!$S$22","v":0},{"$f":"'Max Funds & Unit Mix'!$T$22","v":0},{"$f":"'Max Funds & Unit Mix'!$B$23","v":0},{"$f":"'Max Funds & Unit Mix'!$C$23","v":0},{"$f":"'Max Funds & Unit Mix'!$D$23","v":0},{"$f":"'Max Funds & Unit Mix'!$E$23","v":0},{"$f":"'Max Funds & Unit Mix'!$F$23","v":""},{"$f":"'Max Funds & Unit Mix'!$G$23","v":0},{"$f":"'Max Funds & Unit Mix'!$H$23","v":0},{"$f":"'Max Funds & Unit Mix'!$I$23","v":0},{"$f":"'Max Funds & Unit Mix'!$J$23","v":0},{"$f":"'Max Funds & Unit Mix'!$K$23","v":0},{"$f":"'Max Funds & Unit Mix'!$L$23","v":""},{"$f":"'Max Funds & Unit Mix'!$M$23","v":0},{"$f":"'Max Funds & Unit Mix'!$N$23","v":0},{"$f":"'Max Funds & Unit Mix'!$O$23","v":0},{"$f":"'Max Funds & Unit Mix'!$P$23","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$23","v":0},{"$f":"'Max Funds & Unit Mix'!$R$23","v":0},{"$f":"'Max Funds & Unit Mix'!$S$23","v":0},{"$f":"'Max Funds & Unit Mix'!$T$23","v":0},{"$f":"'Max Funds & Unit Mix'!$B$24","v":0},{"$f":"'Max Funds & Unit Mix'!$C$24","v":0},{"$f":"'Max Funds & Unit Mix'!$D$24","v":0},{"$f":"'Max Funds & Unit Mix'!$E$24","v":0},{"$f":"'Max Funds & Unit Mix'!$F$24","v":""},{"$f":"'Max Funds & Unit Mix'!$G$24","v":0},{"$f":"'Max Funds & Unit Mix'!$H$24","v":0},{"$f":"'Max Funds & Unit Mix'!$I$24","v":0},{"$f":"'Max Funds & Unit Mix'!$J$24","v":0},{"$f":"'Max Funds & Unit Mix'!$K$24","v":0},{"$f":"'Max Funds & Unit Mix'!$L$24","v":""},{"$f":"'Max Funds & Unit Mix'!$M$24","v":0},{"$f":"'Max Funds & Unit Mix'!$N$24","v":0},{"$f":"'Max Funds & Unit Mix'!$O$24","v":0},{"$f":"'Max Funds & Unit Mix'!$P$24","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$24","v":0},{"$f":"'Max Funds & Unit Mix'!$R$24","v":0},{"$f":"'Max Funds & Unit Mix'!$S$24","v":0},{"$f":"'Max Funds & Unit Mix'!$T$24","v":0},{"$f":"'Max Funds & Unit Mix'!$B$25","v":0},{"$f":"'Max Funds & Unit Mix'!$C$25","v":0},{"$f":"'Max Funds & Unit Mix'!$D$25","v":0},{"$f":"'Max Funds & Unit Mix'!$E$25","v":0},{"$f":"'Max Funds & Unit Mix'!$F$25","v":""},{"$f":"'Max Funds & Unit Mix'!$G$25","v":0},{"$f":"'Max Funds & Unit Mix'!$H$25","v":0},{"$f":"'Max Funds & Unit Mix'!$I$25","v":0},{"$f":"'Max Funds & Unit Mix'!$J$25","v":0},{"$f":"'Max Funds & Unit Mix'!$K$25","v":0},{"$f":"'Max Funds & Unit Mix'!$L$25","v":""},{"$f":"'Max Funds & Unit Mix'!$M$25","v":0},{"$f":"'Max Funds & Unit Mix'!$N$25","v":0},{"$f":"'Max Funds & Unit Mix'!$O$25","v":0},{"$f":"'Max Funds & Unit Mix'!$P$25","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$25","v":0},{"$f":"'Max Funds & Unit Mix'!$R$25","v":0},{"$f":"'Max Funds & Unit Mix'!$S$25","v":0},{"$f":"'Max Funds & Unit Mix'!$T$25","v":0},{"$f":"'Max Funds & Unit Mix'!$B$26","v":0},{"$f":"'Max Funds & Unit Mix'!$C$26","v":0},{"$f":"'Max Funds & Unit Mix'!$D$26","v":0},{"$f":"'Max Funds & Unit Mix'!$E$26","v":0},{"$f":"'Max Funds & Unit Mix'!$F$26","v":""},{"$f":"'Max Funds & Unit Mix'!$G$26","v":0},{"$f":"'Max Funds & Unit Mix'!$H$26","v":0},{"$f":"'Max Funds & Unit Mix'!$I$26","v":0},{"$f":"'Max Funds & Unit Mix'!$J$26","v":0},{"$f":"'Max Funds & Unit Mix'!$K$26","v":0},{"$f":"'Max Funds & Unit Mix'!$L$26","v":""},{"$f":"'Max Funds & Unit Mix'!$M$26","v":0},{"$f":"'Max Funds & Unit Mix'!$N$26","v":0},{"$f":"'Max Funds & Unit Mix'!$O$26","v":0},{"$f":"'Max Funds & Unit Mix'!$P$26","v":0},{"$f":"'Max Funds & Unit Mix'!$Q$26","v":0},{"$f":"'Max Funds & Unit Mix'!$R$26","v":0},{"$f":"'Max Funds & Unit Mix'!$S$26","v":0},{"$f":"'Max Funds & Unit Mix'!$T$26","v":0},{"$f":"TotalUnits","v":0},{"$f":"'Max Funds & Unit Mix'!F27","v":0},{"$f":"'Max Funds & Unit Mix'!G27","v":0},{"$f":"'Max Funds & Unit Mix'!H27","v":0},{"$f":"'Max Funds & Unit Mix'!I27","v":0},{"$f":"'Max Funds & Unit Mix'!J27","v":0},{"$f":"'Max Funds & Unit Mix'!K27","v":0},{"$f":"'Max Funds & Unit Mix'!L27","v":0},{"$f":"'Max Funds & Unit Mix'!M27","v":0},{"$f":"'Max Funds & Unit Mix'!N27","v":0},{"$f":"'Max Funds & Unit Mix'!O27","v":0},{"$f":"'Max Funds & Unit Mix'!P27","v":0},{"$f":"'Max Funds & Unit Mix'!Q27","v":0},{"$f":"'Max Funds & Unit Mix'!R27","v":0},{"$f":"'Max Funds & Unit Mix'!S27","v":0},{"$f":"'Max Funds & Unit Mix'!T27","v":0},{"$f":"'Max Funds & Unit Mix'!$E$30","v":0},{"$f":"'Max Funds & Unit Mix'!$I$30","v":0},{"$f":"'Max Funds & Unit Mix'!$L$30","v":0},{"$f":"'Max Funds & Unit Mix'!$O$30","v":0},{"$f":"'Max Funds & Unit Mix'!$G$32","v":false},{"$f":"'Max Funds & Unit Mix'!$F$53","v":0},{"$f":"'Max Funds & Unit Mix'!$K$53","v":0},{"$f":"'Max Funds & Unit Mix'!$P$53","v":false},{"$f":"'Dev Sources'!$H$2","v":0},{"$f":"'Dev Sources'!$I$2","v":0},{"$f":"'Dev Sources'!$J$2","v":0},{"$f":"'Dev Sources'!$C$5","v":"No"},{"$f":"'Dev Sources'!$D$5","v":"HRI"},{"$f":"'Dev Sources'!$E$5","v":"AHSC HRI Grant"},{"$f":"'Dev Sources'!$F$5","v":"State-HCD"},{"$f":"'Dev Sources'!$G$5","v":0},{"$f":"'Dev Sources'!$H$5","v":0},{"$f":"'Dev Sources'!$I$5","v":0},{"$f":"'Dev Sources'!$J$5","v":0},{"$f":"'Dev Sources'!$C$6","v":"Yes"},{"$f":"'Dev Sources'!$D$6","v":0},{"$f":"'Dev Sources'!$E$6","v":0},{"$f":"'Dev Sources'!$F$6","v":0},{"$f":"'Dev Sources'!$G$6","v":0},{"$f":"'Dev Sources'!$H$6","v":0},{"$f":"'Dev Sources'!$I$6","v":0},{"$f":"'Dev Sources'!$J$6","v":0},{"$f":"'Dev Sources'!$C$7","v":0},{"$f":"'Dev Sources'!$D$7","v":0},{"$f":"'Dev Sources'!$E$7","v":0},{"$f":"'Dev Sources'!$F$7","v":0},{"$f":"'Dev Sources'!$G$7","v":0},{"$f":"'Dev Sources'!$H$7","v":0},{"$f":"'Dev Sources'!$I$7","v":0},{"$f":"'Dev Sources'!$J$7","v":0},{"$f":"'Dev Sources'!$C$8","v":0},{"$f":"'Dev Sources'!$D$8","v":0},{"$f":"'Dev Sources'!$E$8","v":0},{"$f":"'Dev Sources'!$F$8","v":0},{"$f":"'Dev Sources'!$G$8","v":0},{"$f":"'Dev Sources'!$H$8","v":0},{"$f":"'Dev Sources'!$I$8","v":0},{"$f":"'Dev Sources'!$J$8","v":0},{"$f":"'Dev Sources'!$C$9","v":0},{"$f":"'Dev Sources'!$D$9","v":0},{"$f":"'Dev Sources'!$E$9","v":0},{"$f":"'Dev Sources'!$F$9","v":0},{"$f":"'Dev Sources'!$G$9","v":0},{"$f":"'Dev Sources'!$H$9","v":0},{"$f":"'Dev Sources'!$I$9","v":0},{"$f":"'Dev Sources'!$J$9","v":0},{"$f":"'Dev Sources'!$C$10","v":0},{"$f":"'Dev Sources'!$D$10","v":0},{"$f":"'Dev Sources'!$E$10","v":0},{"$f":"'Dev Sources'!$F$10","v":0},{"$f":"'Dev Sources'!$G$10","v":0},{"$f":"'Dev Sources'!$H$10","v":0},{"$f":"'Dev Sources'!$I$10","v":0},{"$f":"'Dev Sources'!$J$10","v":0},{"$f":"'Dev Sources'!$C$11","v":0},{"$f":"'Dev Sources'!$D$11","v":0},{"$f":"'Dev Sources'!$E$11","v":0},{"$f":"'Dev Sources'!$F$11","v":0},{"$f":"'Dev Sources'!$G$11","v":0},{"$f":"'Dev Sources'!$H$11","v":0},{"$f":"'Dev Sources'!$I$11","v":0},{"$f":"'Dev Sources'!$J$11","v":0},{"$f":"'Dev Sources'!$C$12","v":0},{"$f":"'Dev Sources'!$D$12","v":0},{"$f":"'Dev Sources'!$E$12","v":0},{"$f":"'Dev Sources'!$F$12","v":0},{"$f":"'Dev Sources'!$G$12","v":0},{"$f":"'Dev Sources'!$H$12","v":0},{"$f":"'Dev Sources'!$I$12","v":0},{"$f":"'Dev Sources'!$J$12","v":0},{"$f":"'Dev Sources'!$C$13","v":0},{"$f":"'Dev Sources'!$D$13","v":0},{"$f":"'Dev Sources'!$E$13","v":0},{"$f":"'Dev Sources'!$F$13","v":0},{"$f":"'Dev Sources'!$G$13","v":0},{"$f":"'Dev Sources'!$H$13","v":0},{"$f":"'Dev Sources'!$I$13","v":0},{"$f":"'Dev Sources'!$J$13","v":0},{"$f":"'Dev Sources'!$C$14","v":0},{"$f":"'Dev Sources'!$D$14","v":0},{"$f":"'Dev Sources'!$E$14","v":0},{"$f":"'Dev Sources'!$F$14","v":0},{"$f":"'Dev Sources'!$G$14","v":0},{"$f":"'Dev Sources'!$H$14","v":0},{"$f":"'Dev Sources'!$I$14","v":0},{"$f":"'Dev Sources'!$J$14","v":0},{"$f":"'Dev Sources'!$C$15","v":0},{"$f":"'Dev Sources'!$D$15","v":0},{"$f":"'Dev Sources'!$E$15","v":0},{"$f":"'Dev Sources'!$F$15","v":0},{"$f":"'Dev Sources'!$G$15","v":0},{"$f":"'Dev Sources'!$H$15","v":0},{"$f":"'Dev Sources'!$I$15","v":0},{"$f":"'Dev Sources'!$J$15","v":0},{"$f":"'Dev Sources'!$C$16","v":0},{"$f":"'Dev Sources'!$D$16","v":0},{"$f":"'Dev Sources'!$E$16","v":0},{"$f":"'Dev Sources'!$F$16","v":0},{"$f":"'Dev Sources'!$G$16","v":0},{"$f":"'Dev Sources'!$H$16","v":0},{"$f":"'Dev Sources'!$I$16","v":0},{"$f":"'Dev Sources'!$J$16","v":0},{"$f":"'Dev Sources'!$C$17","v":0},{"$f":"'Dev Sources'!$D$17","v":0},{"$f":"'Dev Sources'!$E$17","v":"Deferred Developer Fees"},{"$f":"'Dev Sources'!$F$17","v":0},{"$f":"'Dev Sources'!$G$17","v":0},{"$f":"'Dev Sources'!$H$17","v":0},{"$f":"'Dev Sources'!$I$17","v":0},{"$f":"'Dev Sources'!$J$17","v":0},{"$f":"'Dev Sources'!$C$18","v":"Yes"},{"$f":"'Dev Sources'!$D$18","v":"AHD"},{"$f":"'Dev Sources'!$E$18","v":"Other Deferred Costs"},{"$f":"'Dev Sources'!$F$18","v":0},{"$f":"'Dev Sources'!$G$18","v":0},{"$f":"'Dev Sources'!$H$18","v":0},{"$f":"'Dev Sources'!$I$18","v":0},{"$f":"'Dev Sources'!$J$18","v":0},{"$f":"'Dev Sources'!$C$19","v":0},{"$f":"'Dev Sources'!$D$19","v":0},{"$f":"'Dev Sources'!$E$19","v":"Developer Fee Contribution"},{"$f":"'Dev Sources'!$F$19","v":0},{"$f":"'Dev Sources'!$G$19","v":0},{"$f":"'Dev Sources'!$H$19","v":0},{"$f":"'Dev Sources'!$I$19","v":0},{"$f":"'Dev Sources'!$J$19","v":0},{"$f":"'Dev Sources'!$C$20","v":0},{"$f":"'Dev Sources'!$D$20","v":0},{"$f":"'Dev Sources'!$E$20","v":"GP Equity"},{"$f":"'Dev Sources'!$F$20","v":0},{"$f":"'Dev Sources'!$G$20","v":0},{"$f":"'Dev Sources'!$H$20","v":0},{"$f":"'Dev Sources'!$I$20","v":0},{"$f":"'Dev Sources'!$J$20","v":0},{"$f":"'Dev Sources'!$C$21","v":"Yes"},{"$f":"'Dev Sources'!$D$21","v":"AHD"},{"$f":"'Dev Sources'!$E$21","v":"Gross Tax Credit Equity"},{"$f":"'Dev Sources'!$F$21","v":0},{"$f":"'Dev Sources'!$G$21","v":0},{"$f":"'Dev Sources'!$H$21","v":0},{"$f":"'Dev Sources'!$I$21","v":0},{"$f":"'Dev Sources'!$J$21","v":0},{"$f":"'Dev Sources'!$H$3","v":0},{"$f":"'Dev Sources'!$I$3","v":0},{"$f":"'Dev Sources'!$J$3","v":0},{"$f":"'Dev Sources'!$C$23","v":"No"},{"$f":"'Dev Sources'!$D$23","v":"HRI"},{"$f":"'Dev Sources'!$E$23","v":"AHSC HRI Grant"},{"$f":"'Dev Sources'!$F$23","v":"State-HCD"},{"$f":"'Dev Sources'!$G$23","v":0},{"$f":"'Dev Sources'!$H$23","v":0},{"$f":"'Dev Sources'!$I$23","v":0},{"$f":"'Dev Sources'!$J$23","v":0},{"$f":"'Dev Sources'!$C$24","v":"No"},{"$f":"'Dev Sources'!$D$24","v":"AHD"},{"$f":"'Dev Sources'!$E$24","v":"AHSC AHD Funding"},{"$f":"'Dev Sources'!$F$24","v":"State-HCD"},{"$f":"'Dev Sources'!$G$24","v":0},{"$f":"'Dev Sources'!$H$24","v":0},{"$f":"'Dev Sources'!$I$24","v":0},{"$f":"'Dev Sources'!$J$24","v":0},{"$f":"'Dev Sources'!$C$25","v":0},{"$f":"'Dev Sources'!$D$25","v":0},{"$f":"'Dev Sources'!$E$25","v":"Tax-Exempt Bond Loan"},{"$f":"'Dev Sources'!$F$25","v":0},{"$f":"'Dev Sources'!$G$25","v":0},{"$f":"'Dev Sources'!$H$25","v":0},{"$f":"'Dev Sources'!$I$25","v":0},{"$f":"'Dev Sources'!$J$25","v":0},{"$f":"'Dev Sources'!$C$26","v":0},{"$f":"'Dev Sources'!$D$26","v":0},{"$f":"'Dev Sources'!$E$26","v":0},{"$f":"'Dev Sources'!$F$26","v":0},{"$f":"'Dev Sources'!$G$26","v":0},{"$f":"'Dev Sources'!$H$26","v":0},{"$f":"'Dev Sources'!$I$26","v":0},{"$f":"'Dev Sources'!$J$26","v":0},{"$f":"'Dev Sources'!$C$27","v":0},{"$f":"'Dev Sources'!$D$27","v":0},{"$f":"'Dev Sources'!$E$27","v":0},{"$f":"'Dev Sources'!$F$27","v":0},{"$f":"'Dev Sources'!$G$27","v":0},{"$f":"'Dev Sources'!$H$27","v":0},{"$f":"'Dev Sources'!$I$27","v":0},{"$f":"'Dev Sources'!$J$27","v":0},{"$f":"'Dev Sources'!$C$28","v":0},{"$f":"'Dev Sources'!$D$28","v":0},{"$f":"'Dev Sources'!$E$28","v":0},{"$f":"'Dev Sources'!$F$28","v":0},{"$f":"'Dev Sources'!$G$28","v":0},{"$f":"'Dev Sources'!$H$28","v":0},{"$f":"'Dev Sources'!$I$28","v":0},{"$f":"'Dev Sources'!$J$28","v":0},{"$f":"'Dev Sources'!$C$29","v":0},{"$f":"'Dev Sources'!$D$29","v":0},{"$f":"'Dev Sources'!$E$29","v":0},{"$f":"'Dev Sources'!$F$29","v":0},{"$f":"'Dev Sources'!$G$29","v":0},{"$f":"'Dev Sources'!$H$29","v":0},{"$f":"'Dev Sources'!$I$29","v":0},{"$f":"'Dev Sources'!$J$29","v":0},{"$f":"'Dev Sources'!$C$30","v":0},{"$f":"'Dev Sources'!$D$30","v":0},{"$f":"'Dev Sources'!$E$30","v":0},{"$f":"'Dev Sources'!$F$30","v":0},{"$f":"'Dev Sources'!$G$30","v":0},{"$f":"'Dev Sources'!$H$30","v":0},{"$f":"'Dev Sources'!$I$30","v":0},{"$f":"'Dev Sources'!$J$30","v":0},{"$f":"'Dev Sources'!$C$31","v":0},{"$f":"'Dev Sources'!$D$31","v":0},{"$f":"'Dev Sources'!$E$31","v":0},{"$f":"'Dev Sources'!$F$31","v":0},{"$f":"'Dev Sources'!$G$31","v":0},{"$f":"'Dev Sources'!$H$31","v":0},{"$f":"'Dev Sources'!$I$31","v":0},{"$f":"'Dev Sources'!$J$31","v":0},{"$f":"'Dev Sources'!$C$32","v":0},{"$f":"'Dev Sources'!$D$32","v":0},{"$f":"'Dev Sources'!$E$32","v":0},{"$f":"'Dev Sources'!$F$32","v":0},{"$f":"'Dev Sources'!$G$32","v":0},{"$f":"'Dev Sources'!$H$32","v":0},{"$f":"'Dev Sources'!$I$32","v":0},{"$f":"'Dev Sources'!$J$32","v":0},{"$f":"'Dev Sources'!$C$33","v":0},{"$f":"'Dev Sources'!$D$33","v":0},{"$f":"'Dev Sources'!$E$33","v":0},{"$f":"'Dev Sources'!$F$33","v":0},{"$f":"'Dev Sources'!$G$33","v":0},{"$f":"'Dev Sources'!$H$33","v":0},{"$f":"'Dev Sources'!$I$33","v":0},{"$f":"'Dev Sources'!$J$33","v":0},{"$f":"'Dev Sources'!$C$34","v":0},{"$f":"'Dev Sources'!$D$34","v":0},{"$f":"'Dev Sources'!$E$34","v":0},{"$f":"'Dev Sources'!$F$34","v":0},{"$f":"'Dev Sources'!$G$34","v":0},{"$f":"'Dev Sources'!$H$34","v":0},{"$f":"'Dev Sources'!$I$34","v":0},{"$f":"'Dev Sources'!$J$34","v":0},{"$f":"'Dev Sources'!$C$35","v":0},{"$f":"'Dev Sources'!$D$35","v":0},{"$f":"'Dev Sources'!$E$35","v":0},{"$f":"'Dev Sources'!$F$35","v":0},{"$f":"'Dev Sources'!$G$35","v":0},{"$f":"'Dev Sources'!$H$35","v":0},{"$f":"'Dev Sources'!$I$35","v":0},{"$f":"'Dev Sources'!$J$35","v":0},{"$f":"'Dev Sources'!$C$36","v":0},{"$f":"'Dev Sources'!$D$36","v":0},{"$f":"'Dev Sources'!$E$36","v":0},{"$f":"'Dev Sources'!$F$36","v":0},{"$f":"'Dev Sources'!$G$36","v":0},{"$f":"'Dev Sources'!$H$36","v":0},{"$f":"'Dev Sources'!$I$36","v":0},{"$f":"'Dev Sources'!$J$36","v":0},{"$f":"'Dev Sources'!$C$37","v":0},{"$f":"'Dev Sources'!$D$37","v":0},{"$f":"'Dev Sources'!$E$37","v":"Deferred Developer Fees"},{"$f":"'Dev Sources'!$F$37","v":0},{"$f":"'Dev Sources'!$G$37","v":0},{"$f":"'Dev Sources'!$H$37","v":0},{"$f":"'Dev Sources'!$I$37","v":0},{"$f":"'Dev Sources'!$J$37","v":0},{"$f":"'Dev Sources'!$C$38","v":0},{"$f":"'Dev Sources'!$D$38","v":0},{"$f":"'Dev Sources'!$E$38","v":"Developer Fee Contribution"},{"$f":"'Dev Sources'!$F$38","v":0},{"$f":"'Dev Sources'!$G$38","v":0},{"$f":"'Dev Sources'!$H$38","v":0},{"$f":"'Dev Sources'!$I$38","v":0},{"$f":"'Dev Sources'!$J$38","v":0},{"$f":"'Dev Sources'!$C$39","v":0},{"$f":"'Dev Sources'!$D$39","v":0},{"$f":"'Dev Sources'!$E$39","v":"GP Equity"},{"$f":"'Dev Sources'!$F$39","v":0},{"$f":"'Dev Sources'!$G$39","v":0},{"$f":"'Dev Sources'!$H$39","v":0},{"$f":"'Dev Sources'!$I$39","v":0},{"$f":"'Dev Sources'!$J$39","v":0},{"$f":"'Dev Sources'!$C$40","v":"Yes"},{"$f":"'Dev Sources'!$D$40","v":"AHD"},{"$f":"'Dev Sources'!$E$40","v":"Gross Tax Credit Equity"},{"$f":"'Dev Sources'!$F$40","v":0},{"$f":"'Dev Sources'!$G$40","v":0},{"$f":"'Dev Sources'!$H$40","v":0},{"$f":"'Dev Sources'!$I$40","v":0},{"$f":"'Dev Sources'!$J$40","v":0},{"$f":"'Cash Flow'!$D$61","v":0},{"$f":"'Threshold Requirements'!$AL$6","v":0},{"$f":"vmMPO","v":0},{"$f":"'Threshold Requirements'!$AL$12","v":0},{"$f":"vmTP","v":0},{"$f":"'Threshold Requirements'!$Y$16","v":true},{"$f":"vmSFH","v":0},{"$f":"'Threshold Requirements'!$AL$23","v":0},{"$f":"'Threshold Requirements'!$AK$25","v":false},{"$f":"'Threshold Requirements'!$AL$26","v":0},{"$f":"'Threshold Requirements'!$AL$28","v":0},{"$f":"vmLApprovals","v":0},{"$f":"'Threshold Requirements'!$AL$94","v":0},{"$f":"'Threshold Requirements'!$AL$97","v":0},{"$f":"'Threshold Requirements'!$AL$149","v":0},{"$f":"'Threshold Requirements'!$AL$194","v":0},{"$f":"'Threshold Requirements'!$AL$306","v":0},{"$f":"'Threshold Requirements'!$AL$308","v":0},{"$f":"'Threshold Requirements'!$AL$310","v":0},{"$f":"'Threshold Requirements'!$AL$312","v":0},{"$f":"vmRelocation","v":0},{"$f":"'Threshold Requirements'!$AL$319","v":0},{"$f":"vmHEAPR","v":0},{"$f":"'Threshold Requirements'!$AL$333","v":0},{"$f":"'Threshold Requirements'!$AL$335","v":0},{"$f":"'Threshold Requirements'!$AL$354","v":0},{"$f":"'Threshold Requirements'!$AL$355","v":0},{"$f":"vmDemolition1","v":0},{"$f":"'Threshold Requirements'!$AL$359","v":""},{"$f":"vmDemolition2","v":0},{"$f":"'Threshold Requirements'!$AL$361","v":""},{"$f":"vmDemolition3","v":0},{"$f":"'Threshold Requirements'!$AL$365","v":""},{"$f":"'Threshold Requirements'!$AL$368","v":0},{"$f":"vmHRIApproval","v":0},{"$f":"vmElectricPowered","v":0},{"$f":"vmSTIApproval","v":0},{"$f":"vmDemolition4","v":0},{"$f":"'Threshold Requirements'!$AL$385","v":""},{"$f":"vmDemolition5","v":0},{"$f":"'Threshold Requirements'!$AL$388","v":""},{"$f":"'Threshold Requirements'!$AL$392","v":0},{"$f":"'Threshold Requirements'!$AL$394","v":0},{"$f":"'Threshold Requirements'!$AL$396","v":0},{"$f":"'Threshold Requirements'!$AL$399","v":0},{"$f":"'Threshold Requirements'!$AL$404","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$5","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$7","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$9","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$15","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$18","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$25","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$29","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$41","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$48","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$51","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$54","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$56","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$70","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$84","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$88","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$112","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$130","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$146","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$151","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$156","v":0},{"$f":"'Quantitative Policy Scoring'!$AL$163","v":false},{"$f":"'Quantitative Policy Scoring'!$AL$168","v":0}]

{"sheet":"AHSC Coverpage","index":2,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[[26,1,26,8],[36,1,36,8],[29,1,29,8],[28,1,28,8],[2,1,2,8],[1,1,1,8],[4,1,4,8],[5,1,5,8],[40,1,40,9],[8,1,8,8],[30,1,30,8],[37,1,37,8],[21,1,21,8],[22,1,22,8],[33,1,33,8],[35,1,35,8],[25,1,25,8],[24,1,24,8],[34,1,34,8],[31,1,31,8]]}
[]
[null,"Affordable Housing and Sustainable Communities Program (AHSC)"]
[null,"NOFA Round 7 (January 30, 2023)\n\nFunding Application"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"State of California"]
[null,"Gavin Newsom, Governor "]
[]
[null,"Business, Consumer Services and Housing Agency"]
[null,"Lourdes M. Castro Ramirez, Secretary"]
[null,"https://www.bcsh.ca.gov/"]
[]
[null,"California Strategic Growth Council"]
[null,"Lynn von Koch-Liebert, Executive Director"]
[null,"ahsc@sgc.ca.gov"]
[null,"https://sgc.ca.gov"]
[]
[null,"Department of Housing and Community Development (HCD)"]
[null,"Gustavo Velasquez, Director"]
[null,"2020 West El Camino Avenue, Suite 150, Sacramento, CA 95833"]
[null,"AHSC@hcd.ca.gov"]
[null,"https://www.hcd.ca.gov"]
[]
[]
[null,"End of Document"]
[null,"V1","2023-01-30"]

{"sheet":"Instructions","index":3,"n_rows":20,"n_cols":42,"rows_kept":20,"cut":false,"hidden":false,"merged":[[17,1,17,38],[19,1,19,38],[14,1,14,4],[14,5,14,38],[15,1,15,4],[15,5,15,38],[16,1,16,4],[16,5,16,38],[9,1,9,38],[12,1,12,38],[13,1,13,4],[13,5,13,38],[10,1,10,29],[10,30,10,38],[11,1,11,37],[8,1,8,27],[8,28,8,30],[1,1,1,38],[3,1,3,38],[6,1,6,38],[7,1,7,23],[7,24,7,38]]}
[]
[null,"Instructions"]
[]
[null,"When opening this file, a yellow banner at the top may appear with a button that says, \"Enable Editing\", and/or \"Enable Macros\". It is essential that you click this box(es) so that the macros are enabled. Enabling macros is necessary for full workbook/application functionality.\n\nWARNING: Partial functionality of this application/workbook WILL BE LOST when using Apple Mac Computers. The Department highly recommends using PC Computers and Microsoft Office 2013 or newer to complete the application."]
[]
[]
[null,"Application materials must be submitted electronically via HCD portal system. Requirements for uploading the Application Workbook and required supporting "]
[null,"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-and-funding/programs-active/affordable-housing-and-sustainable-communities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Update website address"]
[null,"Sponsor/Applicant must upload all application materials to HCD portal no later than 4:00 p.m. Pacific Daylight Time on",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45020,null,null,null,null,null,null,null,null,null,null,null,null,"TBD"]
[null,"Application must be on the Department’s forms and cannot be altered or modified by the Sponsor/Applicant. Excel Application must be in Excel format, not a PDF document. "]
[null,"If the Sponsor/Applicant discover any errors within application, use the Application Support tab and email the entire workbook to",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AppSupport@hcd.ca.gov"]
[null,"It is recommended that Applicant(s) start from left to right and top to bottom for a better understanding and functionality of this application."]
[null,"Additional instructions and guidance are given throughout the Application in \"red\" text and in cell comments. Cell Notes/Comments are very important to read as some of these will provide directions for completing your application."]
[null,"\"Yellow\" cells ",null,null,null,"are for Applicant input. It is very important that you answer ALL yellow cells, failure to provide all information may disqualify your application from consideration or may negatively impact your point score."]
[null,"\"Orange\" cells",null,null,null,"are required attachments. 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."]
[null,"\"Blue\" cells",null,null,null,"are self-score points awarded in the \"Scoring\" worksheet. These are automated calculations based on the inputs provided by the Sponsor/Applicant. "]
[null,"\"Red\" cells",null,null,null,"indicate the Applicant(s) has failed to meet a requirement of the program, threshold, scoring, upload, or certification."]
[null,"Disclosure of Application: Information provided in the application will become a public record available for review by the public, pursuant to the California Public Records Act (Government Code Sections 6250-6276.48). As such, any materials provided are subject to disclosure to any person making a request under this Act. The Department cautions Applicants to use discretion in providing information not specifically requested, including but not limited to, bank account numbers, social security numbers, personal phone numbers, and home addresses. By  providing this information to the Department, the Applicant is waiving any claim of confidentiality and consents to the disclosure of submitted material upon request."]
[]
[null,"End of Document"]

{"sheet":"Dropdowns","index":4,"n_rows":68,"n_cols":19,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["Alameda","none","More than 2,000 feet","none","none","none","None","Fixed for Term","Interest Only","Fully Amortized","New Bus Service (local bus)","Congestion Management Agency","none","single story","Incorporation of greenscaped pedestrian and bicycle trail systems","Non-MPO area","Majority of the project is located within the boundaries of a disadvantaged community census tract","Host community meetings, workshops, outreach efforts, or public meetings as part of planning process to engage local residents and community groups for input on community or household needs, and provide documentation showing how the received input was considered in the selection of projects that address those needs","A majority (>50%) of the project is within one or more AB 1550 communities and reduces vehicle miles travelled (e.g., through affordable housing development and improved sustainable transportation infrastructure), and the project is designed to avoid displacement of residents from these communities"]
["Alpine","Reduce vehicular speed or volume near bicycle users","1,000 to 1,999 feet","Reduce vehicular speed or volume near pedestrians","CalGreen Tier 2","Project units where two out of three of the major energy appliances (cook stoves, space heating, water heating) will be electric. Projects will be wired to be electric ready (having 240 volts outlets near each gas appliance).","Transformative Climate Communities (TCC)","Fixed with Reset","Deferred","Amortized with Call","New Bus Service (long distance commuter)","Developer","Active Transportation Programs ","town-house","Urban street canopy","Association of Monterey Bay Area Governments (AMBAG)","Majority of the project is located within the boundaries of a low-income community census tract","Look at the individual factors in CalEnviroScreen 3.02 that are most impacting an identified disadvantaged or low-income community (i.e., factors that score above the 75th percentile), and select a project that reduces the impacts of one of those factors","Project preserves the supply of affordable housing that is at-risk of conversion to market rate (e.g., through acquisition and substantial rehabilitation) for residents of AB 1550 communities and low-income households"]
["Amador","Improve sight distance and visibility","Less than 1,000 feet","Improve sight distance and visibility","LEED Gold","Project will be powered entirely through electricity with no connections to natural gas infrastructure.","Sustainable Agricultural Lands Conservation (SALC)","Fixed, then Variable","None","Residual Receipts","New Train Service","Facilites District","Transit Ridership Programs","mid-rise buildings","Green alleys","Butte County Association of Governments (BCAG)","Low-income households or low-income communities outside of, but within 1/2 mile (buffer) of, disadvantaged communities","Receive documentation of support from local community-based organizations and/or residents (e.g., letters, emails) and select a project with documented broad community support","Project includes recruitment, agreements, policies or other approaches that are consistent with federal and state law and result in at least 25 percent of project work hours performed by residents of an AB 1550 community, or by residents of low-income households"]
["Butte","Eliminate potential conflict points",null,"Eliminate potential conflict points","Green Point Rated New Construction: Gold",null,"Health and Equity Program (HEP)","Variable","Other","Deferred","New Ferry Service","Joint Powers Authority (JPA)","Criteria Air Pollutant Programs","high-rise buildings","Drought tolerant and native species landscaping and landscape restoration","Fresno Council of Governments (FresnoCOG)","Project provides jobs or job training to residents of low-income households","Refer to the list of common needs for disadvantaged communities in CARB’s Funding Guidelines Table 2-2 (and attached herein for reference) and select a project that addresses a listed need","Project includes recruitment, agreements, policies or other approaches that are consistent with federal and state law and result in at least 10 percent of project work hours performed by residents of an AB 1550 community, or by residents of low-income households, participating in job training programs which lead to industry-recognized credentials or certifications"]
["Calaveras","Improve compliance with traffic laws",null,"Improve compliance with traffic laws","Green Point Rated Rehab: Whole Building",null,"Community Assistance for Climate Equity Program (CACE)","Other",null,"Interest Only","Vanpool","Joint Venture","Workforce Development Programs",null,"Green roofing","Kern Council of Governments (KCOG)"]
["Colusa","Address other barriers that may have existed",null,"Address other barriers that may have existed","ENERGY STAR Certified Home",null,"Community Resilience Centers",null,null,"Fixed to Float","Shuttle","Local Transportation Commission","Car Share Programs",null,"Community gardens","Kings County Association of Governments (KCAG)"]
["Contra Costa",null,null,null,"Living Future Challenge - Living Building",null,"Climate Change Research Program",null,null,"MHP-Partial Interest Only","Capital Improvements","Locality",null,null,"Natural infrastructure","Madera County Transportation Commission (Madera CTC)"]
["Del Norte",null,null,null,null,null,null,null,null,null,"Bicycle Paths Class 1","Program Operator",null,null,"Stormwater features into public open spaces","Merced County Association of Governments (MCAG)"]
["El Dorado",null,null,null,null,null,null,null,null,null,"Bicycle Lanes Class 2","Public Housing Authority",null,null,"Enhancement/expansion of neighborhood parks and community space","Metropolitan Transportation Commission (MTC)"]
["Fresno",null,null,null,null,null,null,null,null,null,"Bikeway Class 4","Redevelopment Successory Agency",null,null,"Greening of public lands & structures (may include riparian habitat for water capture/wildlife)","Sacramento Area Council of Governments (SACOG)"]
["Glenn",null,"Alameda","San Francisco Bay Area",null,null,null,null,"Fixed for Term",null,"Bike Share","Regional Transportation Planning Agency (RTPA)",null,null,"Green streets and alleyways","San Diego Association of Governments (SANDAG)"]
["Humboldt",null,"Alpine","North State & Sierras",null,null,null,null,"Fixed with Reset",null,"Pedestrian Facilities","School District","Transportation encouragement and safety",null,"Non-motorized urban trails (safe routes between residences, workplaces, commercial and schools)","San Joaquin Council of Governments (SJCOG)"]
["Imperial",null,"Amador","North State & Sierras",null,null,null,null,"Fixed, then Variable",null,null,"STI/TRA Developer","AHD resident support",null,"Urban heat island mitigation and energy conservation efforts","San Luis Obispo Council of Governments (SLOCOG)"]
["Inyo",null,"Butte","North State & Sierras",null,null,null,null,"Variable",null,null,"Transit Agency or Transit Operator","Anti-displacement activities",null,null,"Santa Barbara County Association of Governments (SBCAG)"]
["Kern",null,"Calaveras","North State & Sierras",null,null,null,null,"Other",null,null,"Tribal Entity","Criteria Air Pollutant",null,null,"Shasta County Regional Transportation Planning Agency (SCRTPA)"]
["Kings",null,"Colusa","North State & Sierras",null,null,null,null,"None",null,null,"University or Community College District","Internet Service",null,null,"Southern California Association of Governments (SCAG)"]
["Lake",null,"Contra Costa","San Francisco Bay Area",null,null,null,null,null,null,null,null,"Low-income ZEV car sharing",null,null,"Stanislaus Council of Governments (StanCOG)"]
["Lassen",null,"Del Norte","North State & Sierras",null,null,null,null,null,null,null,null,"Tenant Legal Counseling",null,null,"Tahoe Metropolitan Planning Organization (TMPO)"]
["Los Angeles",null,"El Dorado","Sacramento Area",null,null,null,null,null,null,null,null,"Workforce Development",null,null,"Tulare County Association of Governments (TCAG)"]
["Madera",null,"Fresno","San Joaquin Valley",null,null,null,null,null,null,"Federal"]
["Marin",null,"Glenn","North State & Sierras",null,null,null,null,null,null,"4% tax credits"]
["Mariposa",null,"Humboldt","North State & Sierras",null,null,null,null,null,null,"9% tax credits"]
["Mendocino",null,"Imperial","Inland Southern California",null,null,null,null,null,null,"Local"]
["Merced",null,"Inyo","North State & Sierras",null,null,null,null,null,null,"Local Fee Waiver"]
["Modoc",null,"Kern","San Joaquin Valley",null,null,null,null,null,null,"Local Land Donation"]
["Mono",null,"Kings","San Joaquin Valley",null,null,null,null,null,null,"Other"]
["Monterey",null,"Lake","North State & Sierras",null,null,null,null,null,null,"Private"]
["Napa",null,"Lassen","North State & Sierras",null,null,null,null,null,null,"State-General"]
["Nevada",null,"Los Angeles","Coastal Southern California",null,null,null,null,null,null,"State-GGRF"]
["Orange",null,"Madera","San Joaquin Valley",null,null,null,null,null,null,"State-HCD"]
["Placer",null,"Marin","San Francisco Bay Area"]
["Plumas",null,"Mariposa","North State & Sierras"]
["Riverside",null,"Mendocino","North State & Sierras"]
["Sacramento",null,"Merced","San Joaquin Valley"]
["San Benito",null,"Modoc","North State & Sierras"]
["San Bernardino",null,"Mono","North State & Sierras"]
["San Diego",null,"Monterey","Central Coast"]
["San Francisco",null,"Napa","San Francisco Bay Area"]
["San Joaquin",null,"Nevada","North State & Sierras"]
["San Luis Obispo",null,"Orange","Coastal Southern California"]
["San Mateo",null,"Placer","Sacramento Area"]
["Santa Barbara",null,"Plumas","North State & Sierras"]
["Santa Clara",null,"Riverside","Inland Southern California"]
["Santa Cruz",null,"Sacramento","Sacramento Area"]
["Shasta",null,"San Benito","Central Coast"]
["Sierra",null,"San Bernardino","Inland Southern California"]
["Siskiyou",null,"San Diego","San Diego Area"]
["Solano",null,"San Francisco","San Francisco Bay Area"]
["Sonoma",null,"San Joaquin","San Joaquin Valley"]
["Stanislaus",null,"San Luis Obispo","Central Coast"]
["Sutter",null,"San Mateo","San Francisco Bay Area"]
["Tehama",null,"Santa Barbara","Central Coast"]
["Trinity",null,"Santa Clara","San Francisco Bay Area"]
["Tulare",null,"Santa Cruz","Central Coast"]
["Tuolumne",null,"Shasta","North State & Sierras"]
["Ventura",null,"Sierra","North State & Sierras"]
["Yolo",null,"Siskiyou","North State & Sierras"]
["Yuba",null,"Solano","San Francisco Bay Area"]
[null,null,"Sonoma","San Francisco Bay Area"]
[null,null,"Stanislaus","San Joaquin Valley"]
[null,null,"Sutter","Sacramento Area"]
[null,null,"Tehama","North State & Sierras"]
[null,null,"Trinity","North State & Sierras"]
[null,null,"Tulare","San Joaquin Valley"]
[null,null,"Tuolumne","North State & Sierras"]
[null,null,"Ventura","Central Coast"]
[null,null,"Yolo","Sacramento Area"]
[null,null,"Yuba","Sacramento Area"]

{"sheet":"Project Overview","index":5,"n_rows":744,"n_cols":41,"rows_kept":744,"cut":false,"hidden":false,"merged":[[596,29,596,32],[596,33,596,35],[596,36,596,38],[597,29,597,32],[597,33,597,35],[597,36,597,38],[593,33,593,35],[593,36,593,38],[594,1,594,7],[594,8,594,9],[594,10,594,11],[594,12,594,13],[594,14,594,15],[594,16,594,17],[594,18,594,19],[596,1,596,7],[596,8,596,9],[596,10,596,11],[596,12,596,13],[596,14,596,15],[596,16,596,17],[596,18,596,19],[596,21,596,23],[596,24,596,25],[596,26,596,28],[597,12,597,13],[597,14,597,15],[597,16,597,17],[597,26,597,28],[603,1,603,38],[604,1,604,38],[598,1,598,7],[598,8,598,9],[598,10,598,11],[598,12,598,13],[598,14,598,15],[598,16,598,17],[598,18,598,19],[598,21,598,23],[598,24,598,25],[598,26,598,28],[598,29,598,32],[598,33,598,35],[598,36,598,38],[599,1,599,7],[599,8,599,9],[599,10,599,11],[599,12,599,13],[599,14,599,15],[599,16,599,17],[599,18,599,19],[600,1,600,7],[600,8,600,9],[600,10,600,11],[599,21,599,32],[599,33,599,35],[599,36,599,38],[600,12,600,13],[600,14,600,15],[600,16,600,17],[601,1,601,7],[601,8,601,9],[601,10,601,11],[601,12,601,13],[601,14,601,15],[601,16,601,17],[601,18,601,19],[594,21,594,23],[594,24,594,25],[594,26,594,28],[594,29,594,32],[594,33,594,35],[594,36,594,38],[595,1,595,7],[595,8,595,9],[595,10,595,11],[595,12,595,13],[595,14,595,15],[595,16,595,17],[595,18,595,19],[595,21,595,23],[595,24,595,25],[595,26,595,28],[595,29,595,32],[595,33,595,35],[595,36,595,38],[597,1,597,7],[597,8,597,9],[597,10,597,11],[597,18,597,19],[597,21,597,23],[597,24,597,25],[600,18,600,19],[590,15,590,17],[590,18,590,20],[590,21,590,23],[590,24,590,25],[590,26,590,28],[590,29,590,31],[590,32,590,34],[590,35,590,38],[592,1,593,7],[592,8,592,13],[592,14,592,19],[592,21,592,23],[592,24,592,25],[592,26,592,28],[592,29,592,32],[592,33,592,35],[592,36,592,38],[593,8,593,9],[593,10,593,11],[593,12,593,13],[593,14,593,15],[593,16,593,17],[593,18,593,19],[593,21,593,23],[593,24,593,25],[593,26,593,28],[593,29,593,32],[151,1,151,38],[162,1,162,23],[109,1,109,38],[110,30,110,33],[110,35,110,37],[110,10,110,13],[587,24,588,25],[587,26,588,28],[587,29,588,31],[587,32,588,34],[587,35,588,38],[588,4,588,6],[588,7,588,8],[588,9,588,11],[588,12,588,14],[588,15,588,17],[588,18,588,20],[588,21,588,23],[112,1,112,6],[360,17,360,18],[359,11,359,16],[359,17,359,18],[359,19,359,28],[359,31,359,36],[360,1,360,16],[360,19,360,36],[210,37,210,38],[205,23,205,30],[205,31,205,33],[207,4,207,10],[207,32,207,36],[207,11,207,31],[34,35,34,38],[45,35,45,38],[55,35,55,38],[65,35,65,38],[83,35,83,38],[93,35,93,38],[103,35,103,38],[177,1,177,4],[177,5,177,6],[178,1,178,4],[178,5,178,18],[178,20,178,21],[178,22,178,38],[179,1,179,2],[179,3,179,8],[179,9,179,11],[179,12,179,15],[179,16,179,18],[179,19,179,25],[170,1,170,10],[175,1,175,38],[167,9,167,11],[167,12,167,15],[167,16,167,18],[167,19,167,25],[150,1,150,23],[112,8,112,10],[112,18,112,20],[112,12,112,16],[110,1,110,4],[110,6,110,8],[110,15,110,17],[193,1,193,12],[193,14,193,25],[193,27,193,38],[203,7,203,8],[204,1,204,3],[204,4,204,5],[204,6,204,18],[204,19,204,22],[204,23,204,30],[204,31,204,33],[204,34,205,38],[205,1,205,3],[201,37,201,38],[206,28,206,35],[206,36,206,38],[206,21,206,25],[200,1,200,5],[201,1,201,36],[198,35,198,38],[110,19,110,24],[110,26,110,28],[114,1,114,16],[121,1,121,38],[129,1,129,4],[129,5,129,6],[168,1,168,25],[167,27,168,31],[167,32,168,38],[156,1,156,25],[155,27,156,31],[155,32,156,38],[144,1,144,25],[143,27,144,31],[142,20,142,21],[142,22,142,38],[130,1,130,4],[130,5,130,18],[130,20,130,21],[130,22,130,38],[122,1,122,10],[148,1,148,26],[135,1,135,38],[136,1,136,26],[137,1,137,38],[138,1,138,23],[158,1,158,10],[159,1,159,38],[160,1,160,26],[161,1,161,38],[155,1,155,2],[155,3,155,8],[487,5,487,36],[419,37,419,38],[415,33,415,36],[419,30,419,36],[419,5,419,27],[418,5,418,36],[415,37,415,38],[421,5,421,36],[143,32,144,38],[132,1,132,25],[131,27,132,31],[131,32,132,38],[169,1,169,38],[157,1,157,38],[165,1,165,4],[165,5,165,6],[166,1,166,4],[166,5,166,18],[166,20,166,21],[166,22,166,38],[167,1,167,2],[167,3,167,8],[183,1,183,38],[184,1,184,26],[185,1,185,38],[141,1,141,4],[133,1,133,38],[186,1,186,23],[187,1,187,38],[179,27,180,38],[177,7,177,38],[180,1,180,25],[411,30,411,31],[412,5,412,13],[412,14,412,15],[412,16,412,17],[238,5,238,25],[238,29,238,34],[449,4,449,36],[450,5,450,36],[450,37,451,38],[451,5,451,36],[452,5,452,36],[453,5,453,29],[453,30,453,31],[396,1,396,38],[412,18,412,29],[419,28,419,29],[414,5,414,36],[405,10,405,36],[408,5,408,36],[408,37,408,38],[410,5,410,33],[411,5,411,29],[407,10,407,36],[407,37,407,38],[275,32,275,36],[317,12,317,31],[339,9,339,11],[361,32,361,36],[428,20,428,28],[326,37,326,38],[272,5,272,7],[279,1,279,3],[155,9,155,11],[155,12,155,15],[155,16,155,18],[272,1,272,4],[270,37,270,38],[269,32,269,36],[269,37,269,38],[274,1,274,3],[269,12,269,31],[209,37,209,38],[210,1,210,17],[241,37,241,38],[245,4,245,36],[246,4,246,19],[219,1,219,7],[230,3,230,36],[231,4,231,36],[232,5,232,36],[266,1,266,3],[266,4,266,11],[266,12,266,31],[266,32,266,36],[254,1,254,4],[247,4,247,17],[250,4,250,36],[251,5,251,36],[261,12,261,31],[260,32,260,36],[263,8,263,38],[264,1,264,6],[264,7,264,21],[274,37,274,38],[279,4,279,11],[279,12,279,31],[279,32,279,36],[279,37,279,38],[275,1,275,3],[275,4,275,11],[404,5,404,9],[404,10,404,36],[382,3,382,36],[382,37,382,38],[287,1,287,3],[287,4,287,11],[287,12,287,31],[287,32,287,36],[287,37,287,38],[284,1,284,3],[284,4,284,11],[284,12,284,31],[400,3,400,36],[401,4,401,36],[359,8,359,10],[363,1,363,38],[361,37,361,38],[359,1,359,7],[360,37,360,38],[358,1,358,38],[359,29,359,30],[323,11,323,38],[323,8,323,10],[319,1,319,3],[309,32,309,36],[310,32,310,36],[367,32,367,36],[367,37,367,38],[326,32,326,36],[312,4,312,11],[313,4,313,11],[332,32,332,36],[319,4,319,11],[319,12,319,31],[319,32,319,36],[319,37,319,38],[361,1,361,3],[361,4,361,11],[361,12,361,31],[355,1,355,38],[341,1,341,3],[341,4,341,11],[329,37,329,38],[321,1,321,3],[321,4,321,11],[321,12,321,31],[321,32,321,36],[321,37,321,38],[324,1,324,3],[324,4,324,11],[324,12,324,31],[324,32,324,36],[324,37,324,38],[312,32,312,36],[313,32,313,36],[339,12,339,38],[345,37,345,38],[342,1,342,3],[397,2,397,36],[397,37,397,38],[399,1,399,38],[359,37,359,38],[318,1,318,3],[269,4,269,11],[402,5,402,36],[218,32,218,34],[218,35,218,38],[218,11,218,12],[218,13,218,15],[218,16,218,20],[53,1,53,4],[53,5,53,9],[63,1,63,4],[63,5,63,9],[42,1,42,4],[42,6,42,9],[42,10,42,14],[91,1,91,12],[91,13,91,18],[101,1,101,12],[80,6,80,17],[80,18,80,23],[241,1,241,3],[247,37,247,38],[247,19,247,36],[236,5,236,36],[213,1,213,18],[213,19,213,29],[213,30,213,38],[209,1,209,36],[284,32,284,36],[272,8,272,38],[273,1,273,6],[318,4,318,11],[258,32,258,36],[256,1,256,3],[256,12,256,31],[258,37,258,38],[278,4,278,11],[278,12,278,31],[278,32,278,36],[278,37,278,38],[277,1,277,3],[276,1,276,3],[276,4,276,11],[270,1,270,3],[270,4,270,11],[270,12,270,31],[275,37,275,38],[278,1,278,3],[276,12,276,31],[276,32,276,36],[276,37,276,38],[277,4,277,11],[268,37,268,38],[274,32,274,36],[273,26,273,38],[273,7,273,21],[273,22,273,25],[268,12,268,31],[270,32,270,36],[269,1,269,3],[277,32,277,36],[277,37,277,38],[312,1,312,3],[242,4,242,36],[243,5,243,36],[268,4,268,11],[239,1,239,3],[239,37,239,38],[240,1,240,3],[240,37,240,38],[256,32,256,36],[263,5,263,7],[259,4,259,11],[261,37,261,38],[263,1,263,4],[258,4,258,11],[258,12,258,31],[259,1,259,3],[265,1,265,3],[265,4,265,11],[265,12,265,31],[265,32,265,36],[265,37,265,38],[264,26,264,38],[260,37,260,38],[261,1,261,3],[260,1,260,3],[257,1,257,3],[256,4,256,11],[257,32,257,36],[261,4,261,11],[261,32,261,36],[275,12,275,31],[274,4,274,11],[274,12,274,31],[332,37,332,38],[334,12,334,31],[329,4,329,11],[329,12,329,31],[329,32,329,36],[318,32,318,36],[318,37,318,38],[317,1,317,3],[317,4,317,11],[318,12,318,31],[334,4,334,11],[312,37,312,38],[313,1,313,3],[313,37,313,38],[299,1,299,36],[300,1,300,36],[301,1,301,36],[302,1,302,36],[286,37,286,38],[291,8,291,14],[291,15,291,38],[292,1,292,3],[292,37,292,38],[311,4,311,11],[311,32,311,36],[308,37,308,38],[307,1,307,7],[307,8,307,14],[307,15,307,38],[234,5,234,36],[235,5,235,36],[317,37,317,38],[327,1,327,3],[327,4,327,11],[327,12,327,31],[327,32,327,36],[218,5,218,6],[218,7,218,8],[218,9,218,10],[218,29,218,31],[218,21,218,24],[217,16,217,20],[230,37,230,38],[236,37,236,38],[238,26,238,27],[219,29,219,30],[257,4,257,11],[260,4,260,11],[260,12,260,31],[327,37,327,38],[325,12,325,31],[259,12,259,31],[259,32,259,36],[259,37,259,38],[293,37,293,38],[229,1,229,38],[268,32,268,36],[325,4,325,11],[217,7,217,10],[217,35,217,38],[310,4,310,11],[211,30,211,38],[212,1,212,18],[212,19,212,29],[212,30,212,38],[253,1,253,38],[254,5,254,7],[254,8,254,38],[255,1,255,6],[255,7,255,21],[255,22,255,25],[255,26,255,38],[217,11,217,15],[220,1,220,38],[221,1,221,38],[218,1,218,4],[248,12,248,31],[240,4,240,11],[241,4,241,11],[240,12,240,31],[241,12,241,31],[239,32,239,36],[239,4,239,11],[239,12,239,31],[216,19,216,29],[216,30,216,38],[217,32,217,34],[211,1,211,18],[217,21,217,24],[217,25,217,28],[211,19,211,29],[214,1,214,18],[214,19,214,29],[20,12,20,28],[191,1,191,36],[192,1,192,38],[257,12,257,31],[206,26,206,27],[256,37,256,38],[219,18,219,28],[743,1,743,38],[325,37,325,38],[326,1,326,3],[326,4,326,11],[326,12,326,31],[334,1,334,3],[333,1,333,3],[333,4,333,11],[337,32,337,36],[337,37,337,38],[336,37,336,38],[337,1,337,3],[337,4,337,11],[337,12,337,31],[325,32,325,36],[320,4,320,11],[320,12,320,31],[320,32,320,36],[394,37,394,38],[393,1,393,3],[317,32,317,36],[25,26,25,27],[264,22,264,25],[266,37,266,38],[218,25,218,28],[11,11,11,12],[123,1,123,38],[124,1,124,26],[34,16,34,18],[101,13,101,18],[191,37,191,38],[18,1,18,11],[19,1,19,11],[18,12,18,13],[19,12,19,13],[196,15,196,16],[196,17,196,21],[196,22,196,25],[207,1,207,3],[367,1,367,3],[367,4,367,11],[320,37,320,38],[325,1,325,3],[367,12,367,31],[20,1,20,11],[284,37,284,38],[285,1,285,3],[285,4,285,11],[285,12,285,31],[285,32,285,36],[197,15,197,16],[197,17,197,21],[197,22,197,25],[197,26,197,28],[31,1,31,38],[217,29,217,31],[33,1,33,4],[154,1,154,4],[154,5,154,18],[154,20,154,21],[154,22,154,38],[120,1,120,25],[119,27,120,31],[119,32,120,38],[155,19,155,25],[141,5,141,6],[142,1,142,4],[142,5,142,18],[198,15,198,16],[198,17,198,21],[198,22,198,25],[198,26,198,28],[182,1,182,10],[195,1,195,13],[196,1,196,13],[197,1,197,13],[198,1,198,13],[163,1,163,38],[125,1,125,38],[126,1,126,23],[127,1,127,38],[189,1,189,8],[189,9,189,38],[134,1,134,10],[181,1,181,38],[149,1,149,38],[139,1,139,38],[146,1,146,10],[147,1,147,38],[174,1,174,23],[248,4,248,11],[267,4,267,11],[267,12,267,31],[267,32,267,36],[267,37,267,38],[268,1,268,3],[5,18,5,21],[25,12,25,15],[25,19,25,25],[29,1,29,38],[26,1,26,4],[27,1,27,2],[194,1,194,38],[195,15,195,16],[12,11,12,12],[13,11,13,12],[14,11,14,12],[207,37,207,38],[206,1,206,11],[197,29,197,34],[197,35,197,38],[10,11,10,12],[205,6,205,18],[205,19,205,22],[34,3,34,8],[34,9,34,11],[34,12,34,15],[5,27,5,38],[114,17,114,20],[153,1,153,4],[153,5,153,6],[393,4,393,11],[393,12,393,31],[393,32,393,36],[393,37,393,38],[378,4,378,36],[379,5,379,36],[380,5,380,36],[371,4,371,36],[371,37,371,38],[374,37,374,38],[374,3,374,36],[376,3,376,36],[377,4,377,36],[376,37,376,38],[392,4,392,36],[5,1,5,4],[24,1,24,4],[24,5,24,18],[5,5,5,12],[5,14,5,17],[17,1,17,11],[17,12,17,13],[248,37,248,38],[277,12,277,31],[320,1,320,3],[328,1,328,3],[340,12,340,31],[344,4,344,11],[344,12,344,31],[344,32,344,36],[344,37,344,38],[345,1,345,3],[394,1,394,3],[394,4,394,11],[383,4,383,36],[384,4,384,36],[385,4,385,36],[386,5,386,36],[387,5,387,36],[389,3,389,36],[389,37,389,38],[390,4,390,36],[391,4,391,36],[373,3,373,36],[341,12,341,31],[331,9,331,11],[331,1,331,8],[281,5,281,7],[323,1,323,7],[315,8,315,38],[353,1,353,3],[353,4,353,11],[353,12,353,31],[353,32,353,36],[369,4,369,36],[369,37,369,38],[332,1,332,3],[332,4,332,11],[332,12,332,31],[339,1,339,8],[341,32,341,36],[341,37,341,38],[335,32,335,36],[335,37,335,38],[1,1,1,35],[356,1,356,38],[357,1,357,8],[364,3,364,38],[365,3,365,7],[366,3,366,38],[368,2,368,38],[328,12,328,31],[328,32,328,36],[328,37,328,38],[329,1,329,3],[10,1,10,10],[12,1,12,10],[11,1,11,10],[13,1,13,10],[14,1,14,10],[246,37,246,38],[315,1,315,4],[315,5,315,7],[1,37,1,38],[328,4,328,11],[344,1,344,3],[3,1,3,3],[3,4,3,8],[288,1,288,3],[288,4,288,11],[288,12,288,31],[288,32,288,36],[288,37,288,38],[248,32,248,36],[353,37,353,38],[336,1,336,3],[342,4,342,11],[342,12,342,31],[342,32,342,36],[342,37,342,38],[343,1,343,3],[343,4,343,11],[343,12,343,31],[343,32,343,36],[343,37,343,38],[340,1,340,3],[340,4,340,11],[25,32,25,34],[34,19,34,25],[340,32,340,36],[340,37,340,38],[334,32,334,36],[334,37,334,38],[333,12,333,31],[333,32,333,36],[333,37,333,38],[335,1,335,3],[335,4,335,11],[335,12,335,31],[331,12,331,38],[34,26,34,27],[34,28,34,31],[34,32,34,34],[171,1,171,38],[172,1,172,26],[173,1,173,38],[35,1,35,4],[55,1,55,2],[22,1,22,38],[24,20,24,21],[24,22,24,38],[28,1,28,38],[33,22,33,38],[34,1,34,2],[206,12,206,16],[206,17,206,20],[196,26,196,28],[196,29,196,34],[196,35,196,38],[198,29,198,34],[203,1,203,6],[205,4,205,5],[267,1,267,3],[248,1,248,3],[25,3,25,8],[55,3,55,8],[55,9,55,11],[55,12,55,15],[55,16,55,18],[55,19,55,25],[55,26,55,27],[55,28,55,31],[55,32,55,34],[48,1,48,38],[49,1,49,38],[51,1,51,4],[51,5,51,6],[54,1,54,4],[54,5,54,18],[54,20,54,21],[25,1,25,2],[25,9,25,11],[25,16,25,18],[44,1,44,4],[44,5,44,18],[44,20,44,21],[44,22,44,38],[45,1,45,2],[65,32,65,34],[65,1,65,2],[65,3,65,8],[65,9,65,11],[65,12,65,15],[65,16,65,18],[65,19,65,25],[65,26,65,27],[65,28,65,31],[26,9,26,12],[26,13,26,16],[26,17,26,20],[26,21,26,24],[26,25,26,28],[26,29,26,32],[26,33,26,36],[25,28,25,31],[33,5,33,18],[33,20,33,21],[25,35,25,38],[27,8,27,12],[27,13,27,17],[27,18,27,22],[27,23,27,27],[68,1,68,38],[58,1,58,38],[59,1,59,38],[61,1,61,4],[61,5,61,6],[64,1,64,4],[64,5,64,18],[64,20,64,21],[64,22,64,38],[66,5,66,8],[66,9,66,12],[66,13,66,16],[66,17,66,20],[66,21,66,24],[66,25,66,28],[66,29,66,32],[66,33,66,36],[67,1,67,2],[67,3,67,7],[67,8,67,12],[67,13,67,17],[67,18,67,22],[67,23,67,27],[66,1,66,4],[67,28,67,32],[67,33,67,37],[69,1,69,38],[78,1,78,38],[82,1,82,4],[82,5,82,18],[82,20,82,21],[82,22,82,38],[83,1,83,2],[83,3,83,8],[83,9,83,11],[83,12,83,15],[83,16,83,18],[83,19,83,25],[83,26,83,27],[83,28,83,31],[83,32,83,34],[74,10,74,13],[74,14,74,16],[74,18,74,25],[74,26,74,28],[76,1,76,9],[72,8,72,9],[72,11,72,13],[80,1,80,4],[71,1,71,38],[5,23,5,26],[143,1,143,2],[143,3,143,8],[143,9,143,11],[143,12,143,15],[143,16,143,18],[143,19,143,25],[131,1,131,2],[131,3,131,8],[131,9,131,11],[131,12,131,15],[131,16,131,18],[131,19,131,25],[119,1,119,2],[119,3,119,8],[119,9,119,11],[119,12,119,15],[119,16,119,18],[119,19,119,25],[96,1,96,38],[97,1,97,38],[7,1,7,36],[7,37,7,38],[72,1,72,7],[72,15,72,17],[52,1,52,2],[62,1,62,2],[76,10,76,12],[76,14,76,21],[76,22,76,24],[76,26,76,33],[76,34,76,36],[438,1,438,3],[352,1,352,3],[352,4,352,11],[352,12,352,31],[352,32,352,36],[352,37,352,38],[350,1,350,3],[350,4,350,11],[350,12,350,31],[350,32,350,36],[350,37,350,38]],"merged_total":2145,"flags":["merged_cut"]}
[]
[null,"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,{"$f":"'AHSC Coverpage'!$B$42","v":"V1"},{"$f":"'AHSC Coverpage'!$C$42","v":"2023-01-30"}]
[]
[null,"HCD APP#:"]
[]
[null,"Project Area Type",null,null,null,null,null,null,null,null,null,null,null,null,"Housing Type",null,null,null,null,null,null,null,null,"Geographic Area",null,null,null,{"$f":"IFERROR(IF(vmAHD=\"Yes\",VLOOKUP(County,Dropdowns!$C$11:$D$68,2,FALSE),VLOOKUP(County2,Dropdowns!$C$11:$D$68,2,FALSE)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmProjectAreaType=AO6","v":false},"Transit Oriented Development (TOD)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmProjectAreaType=AO7","v":false},"Rural Innovation Project Area (RIPA)"]
[null,"“Optional Answer\" will not affect application review or ranking. Applicant(s) or Joint Venture Entity meets CDLAC Definition of BIPOC Organization? per CDLAC 523(f)(1)(B), TCAC 10327(c)(2)(E)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"vmProjectAreaType=AO8","v":false},"Integrated Connectivitiy Project (ICP)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project / Program",null,"TDC",null,null,null,"AHSC Funds Requested",null,null,null,"%",null,"Total Non-AHSC Funding Commitments"]
[null,"Select Yes to all that apply"]
[null,"Affordable Housing Development (AHD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD",null,{"$f":"'AHD-HRI S&U Budget'!$V$130+'AHD-HRI S&U Budget'!$X$130","v":0},null,null,null,{"$f":"'AHD-HRI S&U Budget'!$E$130","v":0},null,null,null,{"$f":"IF(AC$11=0,0,AC$11/AC$17)","v":0},null,{"$f":"SUMIF('Dev Sources'!C25:C40,\"Yes\",'Dev Sources'!J25:J40)","v":0}]
[null,"Housing Related Infrastructure (HRI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HRI",null,{"$f":"'AHD-HRI S&U Budget'!$V$237","v":0},null,null,null,{"$f":"'AHD-HRI S&U Budget'!$D$237","v":0},null,null,null,{"$f":"IF(AC$12=0,0,AC$12/AC$17)","v":0}]
[null,"Sustainable Transportation Infrastructure (STI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI",null,{"$f":"'STI S&U Budget'!$K$219","v":0},null,null,null,{"$f":"'STI S&U Budget'!$D$219","v":0},null,null,null,{"$f":"IF($AC$13=0,0,$AC$13/AC17)","v":0},null,{"$f":"'Threshold Requirements'!$M$114","v":0}]
[null,"Transportation-Related Amenities (TRA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRA",null,{"$f":"'TRA S&U Budget'!$K$244","v":0},null,null,null,{"$f":"'TRA S&U Budget'!$D$244","v":0},null,null,null,{"$f":"IF($AC$14=0,0,$AC$14/AC17)","v":0},null,{"$f":"'Threshold Requirements'!$M$129","v":0}]
[null,"Program Costs (PGM)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PGM",null,{"$f":"'PGM S&U Budget'!$K$174","v":0},null,null,null,{"$f":"'PGM S&U Budget'!$D$174","v":0},null,null,null,{"$f":"IF($AC$15=0,0,$AC$15/AC17)","v":0},null,{"$f":"'Threshold Requirements'!$M$144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD & HRI Total",null,null,null,{"$f":"SUM($Y$11:$AB$12)","v":0},null,null,null,{"$f":"SUM($AC$11:$AF$12)","v":0},null,null,null,{"$f":"IF(AC$16=0,0,AC$16/AC$17)","v":0},null,{"$f":"SUM($AI$11)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,{"$f":"SUM($Y$13:$AB$16)","v":0},null,null,null,{"$f":"SUM($AC$13:$AF$16)","v":0},null,null,null,{"$f":"IF($AC$17=0,0,$AC$17/$AC$17)","v":0},null,{"$f":"SUM($AI$13:$AM$16)","v":0}]
[null,"Was Project awarded funds in prior AHSC rounds?"]
[null,"Which round of AHSC was it awarded?"]
[null,"Is Project a phase of a previously awarded project?"]
[null,"Select Metropolitan Planning Org. or \"non-MPO area\""]
[]
[null,"Affordable Housing Development (AHD)"]
[]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include: descriptive information such as on-site resident or community amenities, climate adaptive features, and resources in the immediate vicinity)"]
[]
[]
[null,"Housing Related Infrastructure (HRI)"]
[]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include: descriptive information such as on-site resident or community amenities, climate adaptive features, and resources in the immediate vicinity)"]
[]
[]
[null,"Sustainable Transportation Infrastructure (STI)"]
[]
[null,"STI Project #1",null,null,null,null,"Type of Project"]
[]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include: the general location and description of each STI improvement and note if sidewalks are new or replaced. Please include other descriptive information such as key gaps closed and connections established.)"]
[]
[]
[null,"STI Project #2?"]
[]
[null,"Type of Project"]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include: the general location and description of each STI improvement and note if sidewalks are new or replaced. Please include other descriptive information such as key gaps closed and connections established.)"]
[]
[]
[null,"STI Project #3?"]
[]
[null,"Type of Project"]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include: the general location and description of each STI improvement and note if sidewalks are new or replaced. Please include other descriptive information such as key gaps closed and connections established.)"]
[]
[]
[null,"Quantity of new or repaired STI facilities funded by AHSC"]
[null,"# of Transit Routes Improved",null,null,null,null,null,null,null,null,null,"Crosswalks",null,null,null,null,null,null,null,"ADA Curb Ramps",null,null,null,null,null,null,null,null,"Overcrossings / Undercrossing"]
[]
[null,"Transit Vehicles",null,null,null,null,null,null,null,null,"Transit Operations ",null,null,null,null,null,null,null,"Bikeshare infrastructure & operations"]
[]
[null,"EV Carshare infrastructure & operations ",null,null,null,null,null,null,null,null,null,null,null,null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,"Other (Specify)"]
[]
[null,"Transportation-Related Amenities (TRA)"]
[]
[null,"TRA Project #1",null,null,null,null,"Select the primary transit mode supported by this TRA"]
[]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include the general location and description of each TRA improvement)"]
[]
[]
[null,"TRA Project #2?"]
[]
[null,"Select the primary transit mode supported by this TRA"]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include the general location and description of each TRA improvement)"]
[]
[]
[null,"TRA Project #3?"]
[]
[null,"Select the primary transit mode supported by this TRA"]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,"Latitude:",null,null,null,null,null,"Longitude:"]
[null,"Census Tracts:"]
[null,"APNs"]
[null,"Description (include the general location and description of each TRA improvement)"]
[]
[]
[null,"Quantity of new or repaired TRA facilities funded by AHSC"]
[null,"Bus Bulb-Outs",null,null,null,null,null,null,null,null,"Street lights",null,null,null,null,null,null,null,null,"Street trees or plantings ",null,null,null,null,null,null,null,null,null,null,"Bus Shelters"]
[]
[null,"Bicycle Parking At Transit",null,null,null,null,null,null,null,null,null,null,"Bus Stop Benches"]
[]
[null,"Amount of TRA funds along block face(s) that include a Transit Station or Stop"]
[]
[null,"Program Costs (PGM)"]
[]
[null,"Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,null,"Proposed program type"]
[null,"Program Description"]
[]
[null,"Who are the targeted users for the Program"]
[]
[null,"What is the issue or need that the Program is attempting to address, and how will it successfully address this issue or need?"]
[]
[null,"Describe additional design challenges and development costs incurred to meet the requirements of the Program."]
[]
[]
[null,"PGM #2?"]
[null,"Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,null,"Proposed program type"]
[null,"Program Description"]
[]
[null,"Who are the targeted users for the Program"]
[]
[null,"What is the issue or need that the Program is attempting to address, and how will it successfully address this issue or need?"]
[]
[null,"Describe additional design challenges and development costs incurred to meet the requirements of the Program."]
[]
[]
[null,"PGM #3?"]
[null,"Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,null,"Proposed program type"]
[null,"Program Description"]
[]
[null,"Who are the targeted users for the Program"]
[]
[null,"What is the issue or need that the Program is attempting to address, and how will it successfully address this issue or need?"]
[]
[null,"Describe additional design challenges and development costs incurred to meet the requirements of the Program."]
[]
[]
[null,"PGM #4?"]
[null,"Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,null,"Proposed program type"]
[null,"Program Description"]
[]
[null,"Who are the targeted users for the Program"]
[]
[null,"What is the issue or need that the Program is attempting to address, and how will it successfully address this issue or need?"]
[]
[null,"Describe additional design challenges and development costs incurred to meet the requirements of the Program."]
[]
[]
[null,"PGM #5?"]
[null,"Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:",null,null,null,null,null,null,null,null,null,null,"Proposed program type"]
[null,"Program Description"]
[]
[null,"Who are the targeted users for the Program"]
[]
[null,"What is the issue or need that the Program is attempting to address, and how will it successfully address this issue or need?"]
[]
[null,"Describe additional design challenges and development costs incurred to meet the requirements of the Program."]
[]
[]
[null,"PGM #6?",null,null,null,null,null,"Use this \"PGM #6\" only for \"OTHER\" if your proposed program does not fall withing the program types listed in guidelines."]
[null,"Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address:"]
[null,"City:",null,null,null,null,null,null,null,"Zip Code:",null,null,null,null,null,null,"County:"]
[null,"Program Description"]
[]
[null,"Who are the targeted users for the Program"]
[]
[null,"What is the issue or need that the Program is attempting to address, and how will it successfully address this issue or need?"]
[]
[null,"Describe additional design challenges and development costs incurred to meet the requirements of the Program."]
[]
[]
[null,"Program Costs in Project(s) include"]
[]
[null,"Has the Applicant(s) applied, plan to apply, or been awarded other HCD program funds for this proposed Project?"]
[null,"If applicable, provide other Project name(s) for which this Project has applied for HCD funds in the past."]
[]
[null,"Negative points may be assed if applicant fails to disclose all past awards, simultaneous applications, and known future applications."]
[null,"HCD program(s) name(s):",null,null,null,null,null,null,null,null,null,null,null,null,"21-06","Plan to apply?",null,"Loan amount",null,null,null,null,"Grant amount",null,null,null,"Awarded?",null,null,"Award date or expected Award date?",null,null,null,null,null,"HCD Contract Number"]
[]
[]
[]
[]
[null,"NOFA Section II (C)(2)"]
[null,"Applicant(s) acknowledges that a single Developer may receive no more than $100 million per NOFA funding cycle. This limitation may be waived by SGC if necessary, to meet statutory requirements referenced in Guidelines §108."]
[]
[null,"Utilizing Tax Credits?"]
[null,"Federal",null,null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor"]
[null,"State",null,null,null,null,"Proposed equity investor contribution ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anticipated tax credit factor"]
[null,{"$f":"IF(Taxcredit=4%,\"Timeframe for applying for 4%Tax Credits\",IF(Taxcredit=9%,\"Timeframe for applying for 9%Tax Credits\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"Proposed month",null,null,null,null,null,null,null,null,"Proposed year",null,null,null,null,null,null,"Tax Credit Reservation Awarded?"]
[null,"File Name",null,null,"Tax Credit Reservation Letter",null,null,null,null,null,null,"If the Project has already received a tax credit reservation, upload documentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"Is the Project a scattered site housing Project?  UMR §8303(b)"]
[null,"If yes, will the proposed Project meet the UMR §8303(b) requirements? "]
[null,"Site Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer",null,null,null,null,null,null,null,null,null,null,"Homeownership or Rental"]
[]
[]
[]
[]
[]
[null,"Total Units",null,null,null,"LIHTC\nUnits",null,"Project Site Area",null,null,null,"Units per Acre",null,null,null,null,"Age Restrictions",null,null,null,null,"Special Facility\nType",null,null,null,"Tenure Type",null,null,null,"Rental Subsidy?",null,null,"Commercial\nSpace?",null,null,"Relocation\nRequired?"]
[null,{"$f":"'Max Funds & Unit Mix'!$E$27","v":0},null,null,null,null,null,null,null,"Acres",null,{"$f":"IFERROR(IF(B219>0,$B$268/$H$268,0),0)","v":0},null,"Per Acre"]
[null,"Operating Subsidy?",null,null,null,null,null,null,null,null,"HUD 811 Project?",null,null,null,null,null,null,null,"Any type of demolition required?"]
[null,"Describe any demolition to be completed (including any structures, parking lots, signage, or billboards to be demolished)."]
[]
[null,"Number of buildings?",null,null,null,null,null,null,null,"Total building(s) stories?",null,null,null,null,null,null,null,"Number of elevators?",null,null,null,null,null,null,"Total Homeownership square Feet?"]
[null,"Total Commercial square feet?",null,null,null,null,null,null,null,null,null,null,null,"Total Residential Rental square feet?",null,null,null,null,null,null,null,null,null,null,null,null,"Total Residential Non-rental square feet?"]
[null,"Total Mixed-use Space (square feet)"]
[null,"For Operating Subsidies: Provide evidence of commitment status (e.g., letters of intent, commitment letters, grant awards or subsidy contracts). If commitments are not available, provide 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 loan closing. Projects having or proposing project-based rental assistance shall fund a Transition Reserve in accordance with MHP §7312(f)(2)."]
[null,"File Name:",null,null,"Operating Subsidy Commitment",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Current Contract Rents",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"§105 Eligible Applicants"]
[null,null,"(a)","Applicant(s) acknowledges and understand the requirement of \"Eligible Applicants\""]
[null,null,null,"(1)","Eligible applicant entities shall include any of the following:"]
[null,null,null,null,"(A)","A Locality, public housing authority, redevelopment successor agency, transit agency or transit operator, Regional Transportation Planning Agency (RTPA), local Transportation Commission, Congestion Management Agency, Joint Powers Authority (JPA), school district, facilities district, University or Community College District."]
[null,null,null,null,null,"(i)","For STI or TRA components only, an applicant may provide an executed agreement with a specific Locality or transportation agency non-applicant for the completion of the STI or TRA components of the AHSC Project for which funding is sought."]
[null,null,null,null,"(B)","A Developer or Program Operator."]
[null,null,null,null,"(C)","A Tribal Entity whose Project meets requirements listed in detail in Appendix B."]
[null,null,null,null,null,"Is Project being proposed by a Tribal Entity and meets requirements listed in detail in Appendix B? "]
[null,null,null,null,null,"Applicant(s) acknowledges that if awarded, The applicant meets the conditions of award funding to the extent applicable, and subject to any modifications or waivers as provided for by AB1010 (2019) (HSC Section 50406, subdivision (p)) that shall be set forth in a Standard Agreement. It is noted that these same conditions do not need to be satisfied initially to engage in the competitive award process: Please read \"Appendix B. Tribal Eligibility (a)(1-6)."]
[null,null,null,null,null,"Is Project located in Indian country, or located on a parcel owned by a Tribal Entity in fee or held in trust for the benefit of a Tribal Entity within the state of California?"]
[null,"File Name:",null,null,"Tribal Entity Waiver",null,null,null,null,null,null,null,"Modifications or waivers as provided for in HSC Section 50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Indian Country Verification",null,null,null,null,null,null,null,"Documentation verifying land is located in Indian Country as defined by 18 USC 1151.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"Fee or Trust Land Verification",null,null,null,null,null,null,null,"Documentation verifying land is located on Fee or Trust Land.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"(2)","A special purpose entity formed and controlled by the Developer, and which will serve as the ultimate borrower of AHSC loan funds, is not an eligible Applicant. A special purpose entity ultimate borrower meeting the requirements of UMR §8313.2 may be listed on the AHSC Program application in the appropriate, designated fields for listing such a borrower entity."]
[null,null,null,null,"(A)","Single purpose entities not meeting the requirements of a special purpose entity pursuant to UMR §8313.2, whether serving as an intermediate entity within the ultimate borrower structure or not, are not Eligible Applicants. Such single purpose entities will not be included as a separate party on any AHSC Program legal documents, including but not limited to, Standard Agreements, nor are they eligible to be Recipients or payees of AHSC Program funds."]
[]
[null,null,null,"(3)","Where a Public Agency has a real property interest in the proposed Project, the application must include the Public Agency as a joint Applicant or otherwise include a commitment to enter into a contractual agreement to develop the Project, if it is awarded."]
[null,null,null,null,"Will a Public Agency have a real property interest in the proposed Project?"]
[null,null,null,null,"Will the Application include the Public Agency as a joint applicant?"]
[null,"File Name",null,null,"STI-TRA Agreement",null,null,null,null,null,null,null,"STI-TRA agreement: If utilizing the experience of a Locality or Transportation Agency non-applicant for STI or TRA components an applicant must provide an executed agreement with that specific Locality or transportation agency non-applicant for the completion of the STI or TRA components of the AHSC Project for which funding is sought.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"(4)","All eligible Applicants appearing on the application for the Project will be held jointly and severally liable for the completion of the Project and as such, will each sign all Standard Agreements to the award of AHSC funds."]
[null,null,null,null,"(A)","A Recipient of Department funds must remain liable for performing all requirements of the award of funds as set forth in the Standard Agreement. Where there are multiple Recipients, all such Recipients must remain jointly and severally liable to the Department for that performance. Notwithstanding the foregoing, Recipients may indemnify each other by entering into agreements with one another as to individual Capital Projects. In no event will any such agreement alter, amend, or revoke each individual Recipient’s obligations to the Department, including the joint and several liability."]
[]
[null,"“Developer” means the entity that the Department and the Council rely upon for experience, site control, and capacity, and which controls (1) the Affordable Housing Development during development and through occupancy or the Housing Related Infrastructure during development and through completion, (2) the Sustainable Transportation Infrastructure during development and through operation, or (3) the Transit-Related Amenities during development and through Operation."]
[null,"Applicant #1",null,null,null,"Entity name"]
[null,"Eligible applicant type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"File Name",null,null,"App1 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App1 Org Chart",null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App1 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App1 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App1 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Applicant #2",null,null,null,"Entity name"]
[null,"Eligible applicant type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"File Name",null,null,"App2 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App2 Org Chart",null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App2 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App2 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App2 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Applicant #3",null,null,null,"Entity name"]
[null,"Eligible applicant type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"File Name",null,null,"App3 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App3 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App3 Org Chart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App3 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App3 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App3 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Applicant #4",null,null,null,"Entity name"]
[null,"Eligible applicant type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"File Name",null,null,"App4 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App4 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App4 Org Chart",null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App4 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App4 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"App4 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"“Joint Venture” means 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/Applicant formed as a joint venture in accordance with Section 7303(a) shall comply with the requirements of §7303(g). The Borrower limited partnership is not a joint venture within the meaning of \"See Appendix A - Defined Terms at any individual program guidelines\"."]
[null,"Joint Venture Entity #1",null,null,null,null,null,null,"Entity Name:"]
[null,"File Name:",null,null,"Joint Venture Agreement",null,null,null,null,null,null,null,"Executed copy stating the terms of joint venture agreement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV1 Cert & Legal",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV1 Org Chart",null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV1 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV1 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV1 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[null,"MHP §7303 (d)(4)(A) Applicant(s) certifies that the Joint Venture partner/co-Sponsor/Applicant with experience must document that experience in the application?"]
[null,"MHP §7303 (d)(4)(B) Applicant(s) certifies that the partner with experience must retain a controlling interest in the Joint Venture (or, for co-Sponsors, must have a controlling interest in the Borrower entity) for at least seven (7) consecutive years from the date of full occupancy of the Rental Housing Development. Any transfer of this interest requires the Department’s advance written approval."]
[null,"MHP §7303 (d)(4)(C) Applicant(s) certifies that the partner with experience must perform a substantial management role in the Joint Venture and/or Borrower entity for at least seven (7) consecutive years from the date of full occupancy of the Rental Housing Development. Such role shall include the substantial management duties set forth at UMR Section 8313.2."]
[null,"MHP §7303 (d)(4)(D) Applicant(s) certifies that the partnership agreement must, for the duration of the Joint Venture Sponsor’s partnership (or for co-Sponsors, the Borrower partnership), do the following:"]
[null,"i.","The inexperienced partner must complete training pursuant to TCAC Regulations, Title 4 CCR, Division 17, Chapter 1, Section 10325(c)(1)"]
[null,"ii.","Allocate a share of developer fee, Distributions, and net sales proceeds to the partner without experience that is no less than 50 percent of the total; and"]
[null,"iii.","Provide the partner without experience with an option to purchase the Rental Housing Development."]
[]
[null,"Joint Venture Entity #2",null,null,null,null,null,null,"Entity Name:"]
[null,"File Name:",null,null,"JV2 Cert & Legal",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV2 Org Chart",null,null,null,null,null,null,null,"Applicant Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV2 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV2 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name:",null,null,"JV2 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Owner/Borrower",null,null,null,"Entity name"]
[null,"File Name",null,null,"Owner Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Owner OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Owner Org Chart",null,null,null,null,null,null,null,"Owner Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Owner Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Owner Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Owner Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Managing General Partner",null,null,null,null,null,null,"Entity name"]
[null,"File Name",null,null,"MGP Cert & Legal",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MGP OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MGP Org Chart",null,null,null,null,null,null,null,"MGP Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MGP Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MGP Cert of Good Standing",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MGP Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Administrative General Partner #1",null,null,null,null,null,null,null,"Entity name"]
[null,"File Name",null,null,"AGP1 Cert & Legal",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP1 Org Chart",null,null,null,null,null,null,null,"AGP Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP1 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP1 Cert of Good Standing",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP1 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Administrative General Partner #2",null,null,null,null,null,null,null,"Entity name"]
[null,"File Name",null,null,"AGP2 Cert & Legal",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP2 Org Chart",null,null,null,null,null,null,null,"AGP Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP2 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP2 Cert of Good Standing",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AGP2 Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"Manager of LLC",null,null,null,"Entity name"]
[null,"File Name",null,null,"MLLC Cert & Legal",null,null,null,null,null,null,null,"Reference: Applicant Certification Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MLLC OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference: Entity Org Docs Worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MLLC Org Chart",null,null,null,null,null,null,null,"Manager of LLC Organization Chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MLLC Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MLLC Cert of Good Standing",null,null,null,null,null,null,null,"Dated 30 days or less from the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"MLLC Tax-Exempt Status",null,null,null,null,null,null,null,"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,null,null,"Uploaded to HCD?"]
[]
[null,"§101 AB-1550 Priority Populations"]
[null,"AB-1550 Priority Populations “Priority Population” means residents of: (1) census tracts identified as disadvantaged by California Environmental Protection Agency per SB 535; (2) census tracts identified as low-income per AB 1550; or (3) a low-income household per AB 1550. See the Priority Population maps for more information."]
[null,"Priority Population maps"]
[null,"The Project's priority population benefits will be determined based upon the location of the AHD."]
[null,"Project 10 digit census tract:",null,null,null,null,null,null,null,null,null,"Disadvantaged Community:",null,null,null,null,null,null,null,"Disadvantaged and Low-Income Community:",null,null,null,null,null,null,null,null,null,null,null,"Low-Income Community:"]
[null,"Low-income Communities within 1/2 mile of Disadvantaged Communities:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low-income Households within 1/2 mile of Disadvantaged Communities:"]
[null,"File Name",null,null,"AB1550",null,null,null,null,null,null,null,"Applicable CARB Priority Population Benefit Criteria Tables.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"§102 Eligible Projects"]
[null,null,"(a)","The Project Area is the area which encompasses transit, housing and destinations and is the area in which Project funds will be primarily focused."]
[null,null,null,"Define Project Area:"]
[]
[null,"File Name",null,null,"Project Area Map",null,null,null,null,null,null,null,"Items marked with (PAM) in this application must be identified on the Project Area Map (PAM) and as outlined in the Project Area Mapping Guidance. This can include: mapping the Affordable Housing Development, Qualifying Transit,  Active Transportation Improvements §107 Quantitative Policy Scoring(a)(1),(2),(3), & (4) ,Location Efficiency and Access to Destinations §107 Quantitative Policy Scoring(d)(1), and GHG Mapping components including: STI Improvements (e.g. bikeways, walkways, STI improvements to transit), traffic calming measures, and key destinations around STI improvements. File must be submitted in a KML/KMZ format.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,"Each Project Area must:"]
[null,null,null,"(1)","Will Project Area be a contiguous area with no greater than a one (1.0) mile radius from any single point inside the parcel of the Affordable Housing Development? Projects that are made up of Scattered Sites must choose one point in one of the parcels of the applicant’s choice."]
[null,null,null,"(2)","Will Project Area include at least one Transit Station/Stop consistent with the requirements set forth in §102(c), §102(d) or §102(e)?"]
[null,null,null,"(3)","Will Project Area include all AHSC-funded Sustainable Transportation Improvements and Transportation Related Amenities? AHSC-funded STI components (e.g., a bus only lane, Transit Signal Priority, a bikeway, or sidewalk) may extend beyond the boundaries of the Project Area, but an entrance to the facility must be located inside the Project Area. If making an STI improvement to a fixed route transit route, there must be a Transit Station/Stop of that route within the Project Area. If making an STI improvement to a Flexible Transit Service, the service area must include the AHD."]
[]
[null,null,"(b)","The AHSC Program includes three eligible Project Area Types: 1) Transit-Oriented Development (TOD) Project Areas; 2) Integrated Connectivity Project (ICP) Project Areas, and 3) Rural Innovation Project Areas (RIPA)."]
[null,null,null,"Applicant(s) acknowledge that all projects, regardless of Project Area Type, must demonstrate VMT reduction through fewer or shorter vehicle trips or through mode shift to transit use, bicycling or walking within transit areas, with an emphasis on integrating or developing affordable housing, and with an emphasis on providing benefits to Disadvantaged Communities or Low-Income Communities."]
[]
[null,null,"(c)","Applicant(s) certifies TOD Project Areas must demonstrate all the following:"]
[null,null,null,"(1)","Include at least one (1) Transit Station/Stop that is served by High Quality Transit at the time of application submittal which is located no farther than one-half (0.50) mile from the Affordable Housing Development along a pedestrian access route. If the pedestrian access route is not already in place at the time of application, the route must be in place by the time a certificate of occupancy is provided; and"]
[null,null,null,"(2)","Include Capital Projects or Program Costs:"]
[null,null,null,null,"(A)","At least one of the following: Affordable Housing Development (AHD); Housing Related Infrastructure (HRI); AND"]
[null,null,null,null,"(B)","At least one of the following: Sustainable Transportation Infrastructure (STI); Transportation Related Amenities (TRA); Program Costs (PGM)"]
[]
[null,null,"(d)","Applicant(s) certifies ICP Project Areas must demonstrate all the following:"]
[null,null,null,"(1)","Include at least one (1) Transit Station/Stop that is served by the Qualifying Transit at the time of application submittal which is located no farther than one-half (0.50) mile from the Affordable Housing Development along a pedestrian access route. If the pedestrian access route is not already in place at the time of application, the route must be in place by the time a certificate of occupancy is provided; and"]
[null,null,null,"(2)","Does not include a Transit Station/Stop that is served by High Quality Transit at the time of application submittal which is located within one-half (0.50) mile from the Affordable Housing Development along a pedestrian access route; and"]
[null,null,null,"(3)","Include Capital Projects or Program Costs:"]
[null,null,null,null,"(A)","At least one of the following: Affordable Housing Development (AHD); Housing Related Infrastructure (HRI); AND"]
[null,null,null,null,"(B)","At least one of the following: Sustainable Transportation Infrastructure (STI); Transportation Related Amenities (TRA); or Program Costs (PGM)"]
[]
[null,null,"(e)","Applicant(s) certifies RIPAs must demonstrate all the following:"]
[null,null,null,"(1)","Include at least one (1) existing or planned Transit Station/Stop that is served by the Qualifying Transit that is located no farther than one-half (0.50) mile from the Affordable Housing Development along a pedestrian access route. If the pedestrian access route is not already in place at the time of application, the route and Transit Station/Stop must be in place by the time a certificate of occupancy is provided."]
[null,null,null,"(2)","Meet all the requirements detailed in §102(d)(2) and Section §102(d)(3); and"]
[null,null,null,"(3)","Must be located within a Rural Area, as defined in California Health and Safety Code 50199.21."]
[null,"File Name",null,null,"Transit Service Map",null,null,null,null,null,null,null,"Provide the Published Transit Service Map of the Qualifying Transit line. Indicate the approximate location of the AHD on the map.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Transit Service Schedule",null,null,null,null,null,null,null,"Upload is the service schedule for Qualifying Transit only. All documentation transit service schedule supporting the transit service area. All transit service schedules should be uploaded to \"Transit Service Schedule\" as one document. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"§103 Eligible Costs"]
[null,null,"Applicant(s) acknowledges that the AHSC Program funds Capital Projects and eligible Program Costs within TOD, ICP and RIPA Project Areas consistent with requirements of §103."]
[]
[null,"§103 (a) Capital Projects"]
[null,null,"(1)","Affordable Housing Development Capital Projects"]
[null,null,null,"(A)","Affordable Housing Development (AHD) Capital Projects must:"]
[null,null,null,null,"(i)","Consist of one or more of the following:"]
[null,null,null,null,null,"Note: Re-syndication of an Affordable Housing Development is not an eligible Capital Project."]
[null,null,null,null,null,"Select from Dropdown:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OR(vmAHDCP=$AO$405,vmAHDCP2=$AO$405,vmAHDCP3=$AO$405)","v":false},"New Construction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OR(vmAHDCP=$AO$406,vmAHDCP2=$AO$406,vmAHDCP3=$AO$406)","v":false},"Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversion of one or more nonresidential structures to residential dwelling units"]
[null,null,null,null,null,null,null,null,null,null,"Mixed Use Development?"]
[null,null,null,null,null,"Applicant(s) acknowledges that the acquisition must be made through a bona fide sale or transfer from the existing ownership entity to the new ownership entity comprised of a completely disparate ownership structure, which contains no common entity interest at any level of the organizational structure. Re-syndication of an Affordable Housing Development is not an eligible Capital Project."]
[]
[null,null,null,null,"(ii)","Be located within one-half (0.50) mile from a Transit Station/Stop that meets the Project Area transit requirements as defined in §102(c) or (d)."]
[null,null,null,null,null,"Is AHD located within one-half (0.50) mile from a Transit Station/Stop that meets the Project Area transit requirements?"]
[null,null,null,null,null,"AHD distance from Transit Station/Stop",null,null,null,null,null,null,null,null,null,null,"miles.",null,{"$f":"IF($O$413=\"\",\"\",IF($O$413<=0.5,$AN$413,$AN$414))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum distance transit requirements met."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum distance transit requirements are not met."]
[null,null,null,null,"(iii)","Rental and Homeownership Affordable Housing Developments must include at least 20 percent of the total residential units as Affordable Units."]
[null,null,null,null,null,"For Rental Units, does the proposed Project include at least 20 percent of the total residential units as Affordable Units?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AL$416>=0.2,TRUE,FALSE)","v":false},null,null,"% Affordable units",null,null,null,{"$f":"IF('Max Funds & Unit Mix'!$E$27=0,0,ROUND('Max Funds & Unit Mix'!$I$27/'Max Funds & Unit Mix'!$E$27,2))","v":0}]
[null,null,null,null,null,"For Homeownership Units, does the proposed Project include at least 20 percent of the total residential units as Affordable Units?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AL$417>=0.2,TRUE,FALSE)","v":false},null,null,"% Affordable units",null,null,null,{"$f":"IF('Max Funds & Unit Mix'!$E$27=0,0,ROUND('Max Funds & Unit Mix'!$O$27/'Max Funds & Unit Mix'!$E$27,2))","v":0}]
[]
[null,null,null,null,null,"Rental AHD Projects must have an overall Project average affordability of all Restricted Units within the Project no greater than 50 percent represented by Area Median Income (AMI)."]
[null,null,null,null,null,"Does the proposed Rental Project  have an overall Project average affordability of all Restricted Units within the Project no greater than 50 percent?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($AL$420<=0.5,TRUE,FALSE),FALSE)","v":true},null,"Rental % average affordability",null,null,null,null,null,null,{"$f":"IFERROR(ROUND('Max Funds & Unit Mix'!$AQ$22/'Max Funds & Unit Mix'!$I$27/100,2),0)","v":0}]
[]
[null,null,null,null,"(iv)","The Affordable Housing Development must demonstrate a minimum Net Density not less than that shown at §103(a)(1)(A)(iv)(a) or (b). in Figure 3."]
[null,null,null,null,null,"(a)","For the total number of dwelling units in the project to be used in the calculation of Net Density, the Applicant may use either the un-adjusted total number of dwelling units in the project §103(a)(1)(A)(iv)(a) (Figure 3) or a number adjusted for unit size as described in §103(a)(1)(A)(iv)(b)."]
[null,null,null,null,null,null,"NOTE:  The following are NOT qualified as site deductions: Utility Easements, Off-street parking, setbacks, private drives and walkways, Landscaping, Common Areas and Facilities, Drainage Facilities (exclusive to a development) and Other mitigation space required for development."]
[null,null,null,null,null,null,"Project meet the Un-Adjusted Minimum Net Density for any of the following?"]
[null,null,null,null,null,null,{"$f":"CONCATENATE(IF($AN$6,\"TOD\",IF(isICP,\"ICP\",IF($AN$7,\"RIPA\"))),\" \",\"Residential Project meets un-adjusted minimum net density\")","v":"FALSE Residential Project meets un-adjusted minimum net density"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(vmProjectAreaType=\"Transit Oriented Development (TOD)\",OR(AdjustedUnits>=30,TotalUnits>=30)),TRUE,IF(AND(vmProjectAreaType=\"Integrated Connectivitiy Project (ICP)\",OR(AdjustedUnits>=20,TotalUnits>=20)),TRUE,IF(AND(vmProjectAreaType=\"Rural Innovation Project Area (RIPA)\",OR(AdjustedUnits>=15,TotalUnits>=15)),TRUE,FALSE)))","v":false},null,null,"Mixed Use Developments (Floor Area Ratio)",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($AN$406,\"\",IF(AND(vmProjectAreaType=\"Transit Oriented Development (TOD)\",$AD$434/$P$434>2),TRUE,IF(AND(vmProjectAreaType=\"Integrated Connectivitiy Project (ICP)\",$AD$434/$P$434>1.5),TRUE,IF(AND(vmProjectAreaType=\"Rural Innovation Project Area (RIPA)\",$AD$434/$P$434>0.75),TRUE,FALSE)))),FALSE)","v":false}]
[null,null,null,null,null,null,"Total Sites Area in Square Feet",null,null,null,null,null,null,null,null,{"$f":"$H$219*43560","v":0},null,null,null,null,"Total Buildings Floor Area in Sq. Feet"]
[null,null,null,null,null,null,"(Less Qualified Square Feet Deductions):",null,null,null,null,null,null,null,null,null,null,null,null,null,"(Less Excluded Areas in Square Feet):"]
[null,null,null,null,null,null,"Dedicated streets",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mechanical Space"]
[null,null,null,null,null,null,"Sidewalks",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cellar space"]
[null,null,null,null,null,null,"Parks",null,null,null,null,null,null,null,null,null,null,null,null,null,"Floor space in open balconies"]
[null,null,null,null,null,null,"Open Space",null,null,null,null,null,null,null,null,null,null,null,null,null,"Enclosed parking"]
[null,null,null,null,null,null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevator or stair bulkheads"]
[null,null,null,null,null,null,"Net Site Area-acres",null,null,null,{"$f":"P434/43560","v":0},null,"Net Site Square Feet",null,null,{"$f":"P427-P429-P430-P431-P432-P433","v":0},null,null,null,null,"Net Building Square Feet",null,null,null,null,null,null,null,null,{"$f":"AD427-AD429-AD430-AD431-AD432-AD433","v":0}]
[null,null,null,null,null,"(b)","For the total number of dwelling units in the project to be used in the calculation of Net Density, the Applicant may use either the un-adjusted total number of dwelling units in the project (Figure 3) or a number adjusted for unit size by multiplying the factors"]
[null,null,null,null,null,null,"Number of Units to be used for Net Density by multiplying the adjusting factors shown in §103(a)(1)(A)(iv)(b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,0,'Max Funds & Unit Mix'!$E$7:$E$26)*0.7+SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,1,'Max Funds & Unit Mix'!$E$7:$E$26)*0.9+SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,2,'Max Funds & Unit Mix'!$E$7:$E$26)*1.5+SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,3,'Max Funds & Unit Mix'!$E$7:$E$26)*1.6+SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,4,'Max Funds & Unit Mix'!$E$7:$E$26)+SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,5,'Max Funds & Unit Mix'!$E$7:$E$26)*1.8,0)","v":0}]
[null,null,null,null,null,"(c)","Mixed Use Affordable Housing Developments may demonstrate consistency with the Net Density requirements through either the unit per acre or Floor Area Ratio requirements detailed in Figure 3."]
[null,null,null,null,null,"(d)","Acquisition and Substantial Rehabilitation (including preservation of affordable housing at-risk of conversion to market rate housing) are exempt from the above minimum density requirements but shall not result in fewer units or lower percentage of total affordability than currently exists except where reductions in unit count are required to meet building code requirements."]
[null,"File Name",null,null,"Net Density Verification",null,null,null,null,null,null,null,"Letter and sealed site map certified by a California State-licensed professional (e.g., an engineer, surveyor, or landscape architect) confirming the net density.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,null,"(iv)","Must supply at least one (1) Secure Overnight Bicycle Parking spot that is not publicly accessible and is completely enclosed for every two residential units."]
[null,null,null,null,null,"Total # of bicycle parking spaces",null,null,null,null,null,null,null,null,null,"Parking ratio: bicycle spaces/total units",null,null,null,null,null,null,null,null,{"$f":"IF($M$442=0,\"\",SUBSTITUTE(TEXT($M$442/TotalUnits,\"#/######\"),\"/\",\":\"))","v":""},null,null,{"$f":"IF(M442=\"\",\"\",CONCATENATE(IF(TotalUnits/2<=M442,\"Requirement met\",\"Requirement NOT met\")))","v":""}]
[]
[null,null,null,"(B)","Applicant(s) acknowledges that Affordable Housing Development Capital Projects may include or consist as stated below?"]
[null,null,null,null,"(i)","Include residential units that are rental or homeownership, or a combination of both;"]
[null,null,null,null,"(ii)","Consist of a Scattered Site constituting a single, integrated Affordable Housing Development. Rental Affordable Housing Developments on a Scattered Site must meet all the requirements set forth by Section 8303(b) of the Uniform Multifamily Regulations (UMRs). For Homeownership Affordable Housing Developments on Scattered Sites, the individual sites must have a single owner at the time of execution of the AHSC grant agreement"]
[null,null,null,null,"(iii)","Include nonresidential uses that are compatible under local zoning."]
[]
[]
[null,null,null,"(C)","Eligible costs for Affordable Housing Development Capital Projects are limited to:"]
[null,null,null,null,"(i)","Applicant(s) acknowledges that ,loans for rental Affordable Housing Development, eligible loan costs for a Housing Development, as specified in Section 7304 and 7305 of the MHP Guidelines. and"]
[null,null,null,null,"(ii)","Grants for homeownership Affordable Housing Development. Eligible grant costs as specified in Section 7747 of the CalHome Guidelines dated November 27, 2019. Construction and Substantial Rehabilitation work is also an Eligible Cost."]
[null,null,null,null,"(iii)","Soft costs such as those incidentally but directly related to construction or other pre-development components including, but not limited to, planning, engineering, construction management, architectural, and other design work, required mitigation expenses, appraisals, legal expenses, and necessary easements. Soft costs shall not exceed 10 percent of costs associated with the funding request for the AHD Capital Project."]
[null,null,null,null,null,"Are soft costs less than or equal to 10 percent of costs associated with the funding request for the AHD Capital 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,{"$f":"IF(SoftCosts<='Project Overview'!$AC$17*0.1,TRUE,FALSE)","v":true}]
[null,null,null,null,"(iv)","Each AHSC application may budget up to 2 percent of their total funding request for Employment Benefits and Outcomes Reporting."]
[null,null,null,null,null,"Are Employment Benefits and Outcomes less than or equal to 2 (two) percent of costs associated with the funding request for the AHD Capital Project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('AHD-HRI S&U Budget'!$E$64,'AHD-HRI S&U Budget'!$D$232,'STI S&U Budget'!$D$68,'STI S&U Budget'!$D$135,'STI S&U Budget'!$D$202,'TRA S&U Budget'!$D$74,'TRA S&U Budget'!$D$149,'TRA S&U Budget'!$D$224)<='Project Overview'!$AC$17*0.02,TRUE,FALSE)","v":true}]
[]
[null,null,null,"(D)","Affordable Housing Development and Housing Related Infrastructure Capital Project Eligible Costs must comprise at least fifty percent (50.0%) of total AHSC funds requested."]
[null,null,null,null,"Does the Project comprise of at least fifty percent (50.0%) of total AHSC funds requested.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AG$16>=50%,TRUE,FALSE)","v":false}]
[]
[null,null,null,"(E)","Applicant(s) acknowledges and understand guideline §103(a)(1)(E) and §103(a)(1)(E)(i)?"]
[]
[null,null,"(2)","Housing Related Infrastructure Capital Projects"]
[null,null,null,"(A)","Eligible costs for Housing Related Infrastructure Capital Projects are limited to any of the following:"]
[null,null,null,null,"(i)","Capital improvements required by a Locality, transit agency, or special district as a condition to the approval of the Affordable Housing Development."]
[null,null,null,null,null,"Are there any Capital improvements required by a Locality, transit agency, or special district as a condition to the approval of the Affordable Housing Development?"]
[null,"File Name",null,null,"Cap Improvements Req",null,null,null,null,null,null,null,"Documentation from a Locality, transit agency or special district that capital improvements are required.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,null,"(ii)","Soft costs such as those incidentally but directly related to construction or other pre-development components including, but not limited to, planning, engineering, construction management, architectural, and other design work, required mitigation expenses, appraisals, legal expenses, and necessary easements. Soft costs shall not exceed 10 percent of costs associated with the funding request for the HRI Capital Project."]
[null,null,null,null,null,"Are soft costs less than or equal to 10 percent of costs associated with the funding request for the AHD Capital Project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SoftCosts<='Project Overview'!$AC$17*0.1,TRUE,FALSE)","v":true}]
[null,null,null,null,"(iii)","Each AHSC application may budget up to 2 percent of their total funding request for Employment Benefits and Outcomes Reporting."]
[null,null,null,null,null,"Are Employment Benefits and Outcomes less than or equal to 2 (two) percent of costs associated with the funding request for the HRI Capital Project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('AHD-HRI S&U Budget'!$E$64,'AHD-HRI S&U Budget'!$D$232,'STI S&U Budget'!$D$68,'STI S&U Budget'!$D$135,'STI S&U Budget'!$D$202,'TRA S&U Budget'!$D$74,'TRA S&U Budget'!$D$149,'TRA S&U Budget'!$D$224)<='Project Overview'!$AC$17*0.02,TRUE,FALSE)","v":true}]
[null,null,null,null,"(iv)","Required environmental remediation necessary for the HRI Capital Project where the cost of the remediation does not exceed 50 percent of AHSC Program grant funds."]
[null,null,null,null,null,"Does the environmental remediation costs not exceed 50 percent of AHSC Program grant funds?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('AHD-HRI S&U Budget'!$D$189<='AHD-HRI S&U Budget'!$D$237*0.5,TRUE,FALSE)","v":true}]
[null,null,null,null,"(v)","Real property acquisition (not inclusive of the AHD site) of the Housing Related Infrastructure project site and associated fees and costs (not to exceed 10 percent of the total AHSC Program award). Real estate commissions for purchase or acquisition are not an eligible expenditure."]
[null,null,null,null,null,"Does the real property acquisition (not inclusive of the AHD site) of the Housing Related Infrastructure project site and associated fees and costs (not to exceed 10 percent of the total AHSC Program award)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('AHD-HRI S&U Budget'!$D$135<='Project Overview'!AC17*0.1,TRUE,FALSE)","v":true}]
[null,null,null,null,"(vi)","Impact fees required by local ordinance are eligible for funding only if used for the identified eligible HRI Capital Project not to exceed 15 percent of the AHSC Program award up to $300,000."]
[null,null,null,null,null,"Does impact fees required by local ordinance not to exceed 15 percent of the AHSC Program award up to $300,000.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('AHD-HRI S&U Budget'!$D$224<=IF('Project Overview'!$AC$17*0.15>300000,300000,'Project Overview'!$AC$17*0.15),TRUE,FALSE)","v":true}]
[null,null,null,null,"(vii)","The purchase and installation of on-site energy storage in the form of battery arrays, as certified by an energy consultant or architect."]
[null,null,null,null,null,"Will the Project have installation of on-site energy storage in the form of battery arrays?"]
[null,"File Name",null,null,"Onsite Energy Storage",null,null,null,null,null,null,null,"Documentation certified by an energy consultant or architect.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"(B)","Affordable Housing Development and Housing Related Infrastructure Capital Project Eligible Costs must comprise at least fifty percent (50.0%) of total AHSC funds requested."]
[null,null,null,null,"Does the Project comprise of at least fifty percent (50.0%) of total AHSC funds requested?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AG$16>=50%,TRUE,FALSE)","v":false}]
[]
[null,null,"(3)","Sustainable Transportation Infrastructure Capital Projects (including Active Transportation and transit infrastructure)"]
[null,null,null,"(A)","Eligible costs for Sustainable Transportation Infrastructure Capital Projects are limited to:"]
[null,null,null,null,"(i)","Applicant(s) acknowledges that eligible costs are limited to capital improvements that result in the improvement or addition of infrastructure that encourages mode-shift by enhancing: 1) public transit access; 2) pedestrian network; or 3) bicycle network (includes public bike-share infrastructure and fleet) within the defined Project Area meeting the transit requirements detailed in Section 102 (c) or (d)?"]
[null,null,null,null,null,"Will the Developer be installing Traffic Calming devices such as curb extensions, roundabouts, median island, traffic diverters, road diets, lane narrowing, lane reductions, or other facilities focused on vehicles speed and volume reductions ?"]
[null,null,null,null,"(i)","Applicant(s) acknowledge that STI Capital Projects may extend beyond the boundaries of the Project Area, but a pedestrian entrance to the facility must be located inside the Project Area. If making an STI improvement to a fixed transit route, there must be a Transit Station/Stop of that route within the Project Area. If making an STI improvement to a Flexible Transit Service, the service area must include the AHD."]
[null,null,null,null,"(ii)","Soft costs such as those incidentally but directly related to construction or project plans, specifications and estimates including, but not limited to, planning, engineering, construction management, architectural, and other design work, environmental impact reports and assessments, appraisals, legal expenses, and necessary easements. Soft costs shall not exceed thirty (30.0) percent of costs associated with the STI Capital Project."]
[null,null,null,null,null,"Does the soft costs not exceed thirty (30.0) percent of costs associated with the STI Capital Project(s)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('STI S&U Budget'!$D$210<='STI S&U Budget'!$K$219*0.3,TRUE,FALSE)","v":true}]
[null,null,null,null,"(iii)","Each AHSC application may budget up to 2 percent of their total funding request for Employment Benefits and Outcomes Reporting."]
[null,null,null,null,null,"Are Employment Benefits and Outcomes less than or equal to 2 (two) percent of costs associated with the funding request for the STI Capital Project(s)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('AHD-HRI S&U Budget'!$E$64,'AHD-HRI S&U Budget'!$D$232,'STI S&U Budget'!$D$68,'STI S&U Budget'!$D$135,'STI S&U Budget'!$D$202,'TRA S&U Budget'!$D$74,'TRA S&U Budget'!$D$149,'TRA S&U Budget'!$D$224)<='Project Overview'!$AC$17*0.02,TRUE,FALSE)","v":true}]
[null,null,null,null,"(iv)","Activity Delivery Costs that are associated with the implementation of the STI Capital project not to exceed 10 percent of the costs associated with the STI Capital Project(s)."]
[null,null,null,null,null,"Does the Activity Delivery Costs not exceed 10 percent of the costs associated with the STI Capital Project(s)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('STI S&U Budget'!$D$217<='STI S&U Budget'!$K$219*0.1,TRUE,FALSE)","v":true}]
[null,null,null,null,"(v)","Applicant(s) acknowledges transit operations expenditures for up to 10 years that directly expand fixed route, flexible and paratransit transit service, by supporting new, restored, or expanded routes and may include wages, fueling, maintenance, and other costs to operate those services."]
[null,null,null,null,"(vi)","Applicant(s) acknowledge that all vehicles purchased using AHSC Program funds must be Zero Emission Vehicles (ZEV). Transit types that do not have an approved zero emission passenger locomotive for use, must provide documentation stating so, and purchase vehicles that meet EPA Tier 4 emission standards."]
[null,null,null,null,"(vii)","Applicant(s) acknowledge that other STI Capital Project costs required as a condition of local approval for the STI Capital Project may require approval by the Department."]
[null,null,null,null,null,"Are there any other Capital Project costs in budget that are required as a condition of local approval for the STI?"]
[null,"File Name",null,null,"STI Cap Project Costs",null,null,null,null,null,null,null,"Documentation showing Capital Project costs are required as a condition of local approval for STI.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"(B)","The total combined grant amount for Sustainable Transportation Infrastructure Capital Projects and Transportation Related Amenities Capital Projects that are part of the AHSC funds requested shall not exceed $15,000,000."]
[null,null,null,null,"Does the total combined grant amount for Sustainable Transportation Infrastructure Capital Projects and Transportation Related Amenities Capital Projects that are part of the AHSC funds requested not exceed $15,000,000?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('Project Overview'!$AC$13,'Project Overview'!$AC$14)<=15000000,TRUE,FALSE)","v":true}]
[]
[null,null,"(4)","Transportation Related Amenities Capital Projects"]
[null,null,null,"(A)","Applicant(s) acknowledges that Transportation Related Amenities must be publicly accessible?"]
[]
[null,null,null,"(B)","Eligible costs for Transportation Related Amenities Capital Projects are limited to:"]
[null,null,null,null,"(i)","Applicant(s) acknowledges that eligible costs are limited to Capital improvements that are publicly accessible and provide supportive amenities to cyclists, pedestrians, and transit riders (e.g., bike parking, bus shelter, benches, street trees, etc.) within the defined Project Area meeting the transit requirements detailed in Section 102 (c) or (d)."]
[null,null,null,null,"(ii)","Soft costs such as those incidentally but directly related to construction project plans, specifications, and estimates including, but not limited to, planning, engineering, construction management, architectural, and other design work, environmental impact reports and assessments, appraisals, legal expenses, and necessary easements. Soft costs shall not exceed 10 percent of costs associated with the TRA Capital Project."]
[null,null,null,null,null,"Does the soft costs not exceed 10 percent of costs associated with the TRA Capital Project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('TRA S&U Budget'!$D$234<='TRA S&U Budget'!$K$244*0.1,TRUE,FALSE)","v":true}]
[null,null,null,null,"(iii)","Each AHSC application may budget up to 2 percent of their total funding request for Employment Benefits and Outcomes Reporting."]
[null,null,null,null,null,"Are Employment Benefits and Outcomes less than or equal to 2 (two) percent of costs associated with the funding request for the TRA Capital Project(s)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('AHD-HRI S&U Budget'!$E$64,'AHD-HRI S&U Budget'!$D$232,'STI S&U Budget'!$D$68,'STI S&U Budget'!$D$135,'STI S&U Budget'!$D$202,'TRA S&U Budget'!$D$74,'TRA S&U Budget'!$D$149,'TRA S&U Budget'!$D$224)<='Project Overview'!$AC$17*0.02,TRUE,FALSE)","v":true}]
[null,null,null,null,"(iv)","Activity Delivery Costs that are associated with the implementation of the TRA Capital Project not to exceed 10 percent of the costs associated with the TRA Capital Project(s)."]
[null,null,null,null,null,"Does the Activity Delivery Costs not exceed 10 percent of the costs associated with the TRA Capital Project(s)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('TRA S&U Budget'!$D$242<='TRA S&U Budget'!$K$244*0.1,TRUE,FALSE)","v":true}]
[null,null,null,null,"(v)","Applicant(s) acknowledge that other TRA Capital Project costs required as a condition of local approval for the STI Capital Project may require approval by the Department."]
[null,null,null,null,null,"Are there any other Capital Project costs in budget that are required as a condition of local approval for the STI?"]
[null,"File Name",null,null,"TRA Cap Project Costs",null,null,null,null,null,null,null,"Documentation showing Capital Project costs are required as condition of local approval for TRA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"(C)","The total combined grant amount for Sustainable Transportation Infrastructure Capital Projects and Transportation Related Amenities Capital Projects that are part of the AHSC funds requested shall not exceed $15,000,000."]
[null,null,null,null,"Does the total combined grant amount for Sustainable Transportation Infrastructure Capital Projects and Transportation Related Amenities Capital Projects that are part of the AHSC funds requested not exceed $15,000,000?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM('Project Overview'!$AC$13,'Project Overview'!$AC$14)<=15000000,TRUE,FALSE)","v":true}]
[]
[null,"(b)","Program Costs"]
[null,null,"(1)","Applicant(s) acknowledges that Program Costs include those costs typically associated with 1) program creation or 2) expansion of existing programs to serve new populations or offer new program service and implementation. Eligible costs may include operational costs for programs for the term of the grant (3 years). Programs include education, outreach and training programs for Active Transportation or transit ridership; air pollution exposure reduction; workforce development partnerships; tenant legal counseling services; and outreach, education, and subsidy to low-income residents for ZEV car sharing. Access and availability of Programs may be limited to AHD residents or may be offered to the greater community. Additionally, costs and fees associated with the ongoing provision of broadband internet service, as defined in Section 106, provided free of charge to the AHD residents are an eligible Program Cost.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1) program creation"]
[null,null,null,"Type of Program costs associated with:",null,null,null,null,null,null,null,null,{"$f":"$J$190","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,"2) expansion of existing programs to serve new populations or offer new program service and implementation."]
[null,null,null,"Please briefly describe how the Program Operator will sustain the Program(s) beyond the term of the AHSC standard agreement and 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,"Both, program creation and expansion of existing programs to serve new populations or offer new program"]
[]
[null,null,null,"(A)","Applicant(s) acknowledges that tenant legal counseling services cannot be provided by the Developer, building manager, or related entity and must be offered through a third party."]
[]
[null,null,"(2)","The total grant amount for Program Costs within a Project Area shall not exceed 30 percent of the funding request for the overall Project up to $600,000. Costs incurred for required transit passes or cards described in Section 106 (4) will not contribute to this cap."]
[null,null,null,"Does the total grant amount for Program Costs within a Project Area not exceed 30 percent of the funding request for the overall Project up to $600,000?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('PGM S&U Budget'!$D$174-'PGM S&U Budget'!$D$22-'PGM S&U Budget'!$D$49-'PGM S&U Budget'!$D$76<=IF('Project Overview'!$AC$17*0.3>600000,600000,'Project Overview'!$AC$17*0.3),TRUE,FALSE)","v":true}]
[]
[null,"(b)","Applicant(s) acknowledges that Ineligible costs include, but are not limited to, all the following:"]
[null,null,"(1)","Costs are not eligible for funding if there is another feasible, available source of committed funding for the Project portion thereof to be funded by the AHSC Program or if the cost is incurred prior to AHSC Program award"]
[null,null,"(2)","Routine maintenance or operations of transportation infrastructure unrelated to AHSC-funded transit service, including the general transit fleet"]
[null,null,"(3)","In lieu fees for local inclusionary housing programs"]
[null,null,"(4)","Ongoing operational costs beyond the term of the grant (three years) for Program Costs; and"]
[null,null,"(5)","Costs associated with automobile or motorcycle parking (excluding electric vehicle charging infrastructure)"]
[null,null,"(6)","Costs associated with fossil fuel-based backup power"]
[]
[null,"§104 Assistance Terms and Limits"]
[null,null,"(a)","The maximum AHSC Program loan or grant award, or combination thereof, for a TOD, ICP, and RIPA Project is $50 million with a minimum award of $10 million."]
[null,null,null,"Project meets maximum award of $50 million or less?",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Project Overview'!$AC$17<=50000000,TRUE,FALSE)","v":true},null,null,"Project meets minimum award of $10 million?",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Project Overview'!$AC$17>10000000,'Project Overview'!$AC$17<=50000000),TRUE,FALSE)","v":false}]
[]
[null,null,"(b)","Loans for rental Affordable Housing Developments, or the rental portions of an Affordable Housing Development, are subject to the following terms:"]
[null,null,null,"(1)","Applicant(s) acknowledges that AHSC Program funds will be provided as a loan for permanent financing by the Department to the owner of the Affordable Housing Development, with the same terms as the Department’s MHP Program financing as set forth in §7308 of the MHP Guidelines."]
[null,null,null,"(2)","Applicant(s) acknowledges that the maximum loan amount shall be calculated pursuant to §7307 of the MHP Guidelines based on the number of Restricted Units in the Affordable Housing Development, affordability, unit sizes, and location in addition to the base amount for loan calculation as follows:"]
[null,null,null,null,"The initial base loan amount shall be:"]
[null,null,null,null,"(A)","$150,000 per Assisted Unit utilizing 9 percent tax credits"]
[null,null,null,null,"(B)","$200,000 per Assisted Unit utilizing 4 percent tax credits"]
[null,null,null,null,"(B)","$300,000 per Assisted Unit utilizing no tax credit"]
[null,null,null,null,"Total Department loan and grant funding, including all AHSC funds, shall not exceed the following percentages of the total development cost."]
[null,null,null,null,null,"Applicant(s) acknowledges that any future (other than AHSC) awards are not calculated for the below and hereby acknowledges that the future award may need be rejected and/or take a lesser award amount to meet the criteria below."]
[null,null,null,null,"•","40 percent for Projects utilizing 9 percent tax credits."]
[null,null,null,null,null,"Total Other HCD awards for this project:",null,null,null,null,null,null,null,null,{"$f":"SUMIFS($R$197,$AA$197,\"Yes\",$O$197,\"Yes\")+SUMIFS($W$197,$AA$197,\"Yes\",$O$197,\"Yes\")+SUMIFS($R$198,$AA$198,\"Yes\",$O$198,\"Yes\")+SUMIFS($W$198,$AA$198,\"Yes\",$O$198,\"Yes\")+SUMIFS($R$199,$AA$199,\"Yes\",$O$199,\"Yes\")+SUMIFS($W$199,$AA$199,\"Yes\",$O$199,\"Yes\")","v":0},null,null,null,"Total AHSC funds requested",null,null,null,null,null,{"$f":"'Project Overview'!$AC$17","v":0},null,null,null,{"$f":"IF(AND(Taxcredit=9%,SUM($O$555,$Y$555)<='Project Overview'!$Y$17*0.4),\"Does not exceed Criteria\",IF(AND(Taxcredit=9%,SUM($O$555,$Y$555)>'Project Overview'!$Y$17*0.4),\"Exceeds criteria\",\"\"))","v":""}]
[null,null,null,null,"•","50 percent for Projects utilizing 4 percent tax credits"]
[null,null,null,null,null,"Total Other HCD awards for this project:",null,null,null,null,null,null,null,null,{"$f":"SUMIFS($R$197,$AA$197,\"Yes\",$O$197,\"Yes\")+SUMIFS($W$197,$AA$197,\"Yes\",$O$197,\"Yes\")+SUMIFS($R$198,$AA$198,\"Yes\",$O$198,\"Yes\")+SUMIFS($W$198,$AA$198,\"Yes\",$O$198,\"Yes\")+SUMIFS($R$199,$AA$199,\"Yes\",$O$199,\"Yes\")+SUMIFS($W$199,$AA$199,\"Yes\",$O$199,\"Yes\")","v":0},null,null,null,"Total AHSC funds requested",null,null,null,null,null,{"$f":"'Project Overview'!$AC$17","v":0},null,null,null,{"$f":"IF(AND(Taxcredit=4%,SUM($O$557,$Y$557)<='Project Overview'!$Y$17*0.5),\"Does not exceed Criteria\",IF(AND(Taxcredit=4%,SUM($O$557,$Y$557)>'Project Overview'!$Y$17*0.5),\"Exceeds criteria\",\"\"))","v":""}]
[null,null,null,null,"•","80 percent for Projects not utilizing tax credits"]
[null,null,null,null,null,"Total Other HCD awards for this project:",null,null,null,null,null,null,null,null,{"$f":"SUMIFS($R$197,$AA$197,\"Yes\",$O$197,\"Yes\")+SUMIFS($W$197,$AA$197,\"Yes\",$O$197,\"Yes\")+SUMIFS($R$198,$AA$198,\"Yes\",$O$198,\"Yes\")+SUMIFS($W$198,$AA$198,\"Yes\",$O$198,\"Yes\")+SUMIFS($R$199,$AA$199,\"Yes\",$O$199,\"Yes\")+SUMIFS($W$199,$AA$199,\"Yes\",$O$199,\"Yes\")","v":0},null,null,null,"Total AHSC funds requested",null,null,null,null,null,{"$f":"'Project Overview'!$AC$17","v":0},null,null,null,{"$f":"IF(AND(Taxcredit=\"None\",SUM($O$559,$Y$559)<='Project Overview'!$Y$17*0.8),\"Does not exceed Criteria\",IF(AND(Taxcredit=\"None\",SUM($O$559,$Y$559)>'Project Overview'!$Y$17*0.8),\"Exceeds criteria\",\"\"))","v":""}]
[null,null,null,null,"In calculating percentage of total development cost, total Department funding shall be inclusive of both loan and grant awards received at any point in time. Thus, total Department funding will include prior loan and grant awards, AHSC awards, and shall also be applicable to future Department awards subsequent to any AHSC award. Only the Department funding sources listed in Administrative Notice Number: 21-06, are applicable to the percentages of total development cost listed above and the total Department funding."]
[null,null,null,"(3)","Applicant(s) acknowledge that unless expressly contradicted by any other provision expressly set forth herein, the currently adopted and applicable UMRs as may be amended from time to time, all as set forth in the CCR, Title 25, commencing with §8300 (“UMRs”) are hereby incorporated by reference in their totality into these Guidelines."]
[null,null,null,"(4)","Applicant(s) acknowledges that the use of multiple Department funding sources on the same Assisted Unit(s) (subsidy stacking) is permitted, subject to the Department’s Repeal of Stacking Prohibition of Multiple Department Funding Sources Memo. Additional limitations on the use of multiple Department funding sources may be specified in the NOFA. Limits on Department funding, including loan or grant funds on a per unit, per project, and/or per Developer basis may be further specified in the NOFA."]
[null,null,null,null,"Department’s Repeal of Stacking Prohibition of Multiple Department Funding Sources Memo"]
[]
[null,null,"(c)","Grants shall be subject to the following terms:"]
[null,null,null,"(1)","Applicant(s) certifies that the grant will not result in a profit that exceeds the commercially reasonable range for other developments of similar size and level of risk."]
[null,null,null,"(2)","Applicant(s) acknowledges that the AHSC Program grant funds will be disbursed as reimbursed progress payments only after the execution of the Standard Agreement in the amount not to exceed the AHSC Program award of funds."]
[null,null,null,"(3)","Applicant(s) acknowledges that eligible costs incurred after the award date are eligible for reimbursement once the Standard Agreement is executed. Costs incurred prior to award are not eligible for reimbursement."]
[null,null,null,"(4)","Applicant(s) acknowledges that the following applies for Housing Related Infrastructure Capital Project grants:"]
[null,null,null,null,"(A)","The total Housing Related Infrastructure Capital Project grant amount is $35,000 per residential unit in the proposed Affordable Housing Development, or $50,000 per Restricted Unit."]
[null,null,null,null,"(B)","Conditions precedent to the first disbursement of AHSC Program funds shall include receipt of all required Public Agency entitlements and all construction funding commitments for the Affordable Housing Development supported by the Housing Related Infrastructure Capital Project."]
[null,null,null,null,"(C)","Rental Affordable Housing Developments supported by the Housing- Related Infrastructure Capital Project shall be subject to a recorded covenant ensuring affordability for duration of at least 55 years, recorded on the fee interest of the real property on which the rental Affordable Housing Development is to be located."]
[null,null,null,null,"(D)","Homeownership Affordable Housing Developments supported by the Housing Related Infrastructure Capital Project shall be subject to a recorded covenant with a duration of at least 30 years that includes either a resale restriction or equity sharing upon resale, recorded on the fee interest of the real property on which the homeownership Affordable Housing Development is to be located."]
[null,null,null,"(5)","Applicant(s) acknowledges that the following applies for homeownership Affordable Housing Developments grants:"]
[null,null,null,null,"(A)","AHSC Program grant funds will be disbursed as reimbursed progress payments only after the execution of the Standard Agreement in the amount not to exceed the AHSC Program award of funds."]
[null,null,null,null,"(B)","All Restricted Units must be made available for sale to qualified First-time homebuyers."]
[null,null,null,null,"(C)","The maximum grant amount per Restricted Unit is calculated pursuant to Section 7307 of the MHP Guidelines based on the number of Restricted Units in the Affordable Housing Development, affordability, unit sizes, and location in addition to the base amount of $200,000 except that the maximum grant amount per Restricted Unit for a given homeownership AMI tier shall equal the maximum loan amount per Restricted Unit for a given rental AMI tier as follows:"]
[null,null,null,null,null,"(i)","For homeownership AMI tier of 55-85%"]
[null,null,null,null,null,null,"Homeownership AMI",null,null,null,null,0.85,null,0.8,null,0.75,null,0.7,null,0.65,null,0.6,null,0.55000000000000004]
[null,null,null,null,null,null,"Rental AMI",null,null,null,null,0.45,null,0.4,null,0.35,null,0.3,null,0.25,null,0.2,null,0.15]
[null,null,null,null,null,"(ii)","For homeownership AMI tier of 90-120%"]
[null,null,null,null,null,null,"Homeownership AMI",null,null,null,null,1.2,null,1.1499999999999999,null,1.1000000000000001,null,1.05,null,1,null,0.95,null,0.9]
[null,null,null,null,null,null,"Rental AMI",null,null,null,null,0.8,null,0.75,null,0.7,null,0.65,null,0.6,null,0.55000000000000004,null,0.5]
[null,null,null,null,"(D)","Conditions precedent to the first disbursement of AHSC Program funds shall include receipt of all required Public Agency entitlements and all construction funding commitments for the homeownership Affordable Housing Development."]
[null,null,null,null,"(E)","Prior to any disbursement, an affordability covenant will be recorded against the fee interest in the property of the homeownership Affordable Housing Development."]
[null,null,null,null,"(F)","Homeownership Affordable Housing Developments supported by the Housing Related Infrastructure Capital Project shall be subject to a recorded covenant with a duration of at least 30 years that includes either a resale restriction or equity sharing upon resale, recorded on the fee interest of the real property on which the homeownership Affordable Housing Development is to be located."]
[]
[null,"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,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"]
[null,"Existing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H590:$X$590)","v":0},null,{"$f":"SUM((H590*1)+(J590*1)+(M590*2)+(P590*3)+(S590*4)+(V590*5))","v":0}]
[null,"Proposed",null,null,null,null,null,{"$f":"$AH$594","v":0},null,{"$f":"$AH$595","v":0},null,null,{"$f":"$AH$596","v":0},null,null,{"$f":"$AH$597","v":0},null,null,{"$f":"$AH$598","v":0},null,null,{"$f":"$AH$599","v":0},null,null,{"$f":"SUM(H591:$X$591)","v":0},null,{"$f":"SUM((H591*1)+(J591*1)+(M591*2)+(P591*3)+(S591*4)+(V591*5))","v":0}]
[]
[null,"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,"Baths",null,"Layout",null,null,"Avg. Sq. Ft.",null,null,null,"All Units",null,null,"Restricted"]
[null,null,null,null,null,null,null,null,"Units",null,"Stories",null,"Bldgs.",null,"Units",null,"Stories",null,"Bldgs.",null,null,"0 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],0,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],0,UnitsTbl[Total Rental\nRestricted\nUnits])","v":0}]
[null,"Townhouse/Row House",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],1,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],1,UnitsTbl[Total Rental\nRestricted\nUnits])","v":0}]
[null,"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.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],2,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],2,UnitsTbl[Total Rental\nRestricted\nUnits])","v":0}]
[null,"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.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],3,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],3,UnitsTbl[Total Rental\nRestricted\nUnits])","v":0}]
[null,"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.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],4,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],4,UnitsTbl[Total Rental\nRestricted\nUnits])","v":0}]
[null,"Detached Single Family ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],5,UnitsTbl[Total Units])","v":0},null,null,{"$f":"SUMIF(UnitsTbl['# of\nBdrms],5,UnitsTbl[Total Rental\nRestricted\nUnits])","v":0}]
[null,"Duplex/4-Plex",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,{"$f":"SUM($AH$594:$AJ$599)","v":0},null,null,{"$f":"SUM($AK$594:$AM$599)","v":0}]
[null,"Non-Residential Bldg(s)"]
[null,"Totals",null,null,null,null,null,null,{"$f":"SUM($I$595:J$600)","v":0},null,null,null,{"$f":"SUM(M595:$N$601)","v":0},null,{"$f":"SUM(O595:$P$600)","v":0},null,null,null,{"$f":"SUM(S595:$T$601)","v":0}]
[]
[null,"Sponsor/Applicant Notes"]
[]
[]
[null,"Amenities"]
[null,"Unit Amenities/Features"]
[null,null,null,"Air Conditioning",null,null,null,null,null,null,null,"Refrigerator",null,null,null,null,null,null,null,"Range",null,null,null,null,null,null,null,"Microwave",null,null,null,null,null,null,null,"Disposal"]
[null,null,null,"Dishwasher",null,null,null,null,null,null,null,"Walk-In Closet",null,null,null,null,null,null,null,"Fenced Rear Yard",null,null,null,null,null,null,null,"Ceiling Fans",null,null,null,null,null,null,null,"Curtains/Blinds"]
[null,null,null,"Fireplace",null,null,null,null,null,null,null,"Emergency Call ",null,null,null,null,null,null,null,"Free Cable TV",null,null,null,null,null,null,null,"Storage Area",null,null,null,null,null,null,null,"Lofts "]
[null,null,null,"Balcony",null,null,null,null,null,null,null,"Patio ",null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)"]
[]
[null,"Project Amenities"]
[null,"Elevator(s)",null,null,null,null,null,null,null,null,"Laundry Rms.",null,null,null,null,null,null,null,null,"Washers",null,null,null,null,null,null,null,"Dryers"]
[]
[null,null,null,"Community Room ",null,null,null,null,null,null,null,null,null,"Community Kitchen",null,null,null,null,null,null,null,null,null,"Computer Room",null,null,null,null,null,null,null,null,null,"High Speed Internet"]
[null,null,null,"Fitness Room ",null,null,null,null,null,null,null,null,null,"Picnic/BBQ Area(s)",null,null,null,null,null,null,null,null,null,"Tot Lot/Playground",null,null,null,null,null,null,null,null,null,"Sports Court"]
[null,null,null,"Tennis Court",null,null,null,null,null,null,null,null,null,"Swimming Pool",null,null,null,null,null,null,null,null,null,"Jacuzzi/Sauna",null,null,null,null,null,null,null,null,null,"Bike Parking"]
[null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,null,"(Other)"]
[]
[null,"Security & Other"]
[null,null,null,"Gated Entry",null,null,null,null,null,null,null,"Bldg. Card Key",null,null,null,null,null,null,null,"Security Patrol",null,null,null,null,null,null,null,"Security Cameras"]
[]
[null,"Describe any mandatory charges to tenants beyond allowable Rents.  "]
[]
[]
[null,"Other onsite Services?"]
[]
[null,"Blank"]
[null,"Miscellaneous Information"]
[null,"Residential Space"]
[null,"Residential Units",null,null,null,null,null,null,"Common Areas",null,null,null,null,null,null,"Community Room",null,null,null,null,null,null,null,"Leasing Office",null,null,null,null,null,null,"Additional Storage Space"]
[null,"Subtotal Residential SF",null,null,null,null,null,null,{"$f":"SUM($F$633,$M$633,$U$633,$AB$633,$AK$633)","v":0}]
[]
[null,"Maintenance Shop",null,null,null,null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,null,"Service Area",null,null,null,null,null,null,null,"Service Office"]
[null,"(Other)",null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)"]
[null,"Total Residential SF",null,null,null,null,null,null,{"$f":"SUM($I$634,$G$636,$P$636,$X$636,$AH$636,$G$637,$P$637,$X$637,$AH$637)","v":0}]
[]
[null,"Residential Parking"]
[null,"Free Residential Parking Spaces"]
[null,"Uncovered Tenant Parking",null,null,null,null,null,null,null,null,null,"Covered Tenant Parking",null,null,null,null,null,null,null,null,"Enclosed Tenant Parking ",null,null,null,null,null,null,null,null,"Tenant Guest Spaces"]
[null,"Subtotal Parking Spaces",null,null,null,null,null,null,{"$f":"SUM($I$642,$R$642,$AA$642,$AJ$642)","v":0}]
[]
[null,"Extra Spaces Tenants may Rent"]
[null,"Uncovered Parking",null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,"Enclosed Parking",null,null,null,null,null,null,null,"Total Handicap Parking Spaces"]
[null,"Grand Total Parking Spaces",null,null,null,null,null,null,null,{"$f":"SUM($I$643,$H$646,$P$646,$X$646)","v":0}]
[]
[null,"Commercial Space"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Square Feet"]
[null,"Commercial Area",null,null,null,null,null,null,null,null,"Offices",null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,"Storage Space",null,null,null,null,null,null,null,"(Other)"]
[null,"Total Commercial SF",null,null,null,null,null,{"$f":"SUM($G$651,$M$651,$U$651,$AC$651,$AK$651)","v":0}]
[]
[null,"Parking Spaces for Commercial Tenants"]
[null,"Uncovered Parking",null,null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,null,null,null,"Total Spaces",null,null,null,{"$f":"SUM($H$655,$S$655)","v":0}]
[]
[null,"Describe other available parking for commercial patrons"]
[]
[]
[null,"Income from sources other than residential Rents and subsidies"]
[null,"Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Leased Spaces "]
[null,"No. of Units Using Central Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,"Lease Terms",null,null,null,"Sq. Feet",null,null,"Rent/SF/Mo.",null,null,null,"Annual Gross"]
[null,"Weekly Assumed Income Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC663*AF663*12","v":0}]
[null,"Annual Total Laundry Income",null,null,null,null,null,null,null,null,{"$f":"+K663*K662*52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC664*AF664*12","v":0}]
[null,"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,{"$f":"+AC665*AF665*12","v":0}]
[null,"Tenant Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"SUM($H$646,$P$646,$X$646)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC666*AF666*12","v":0}]
[null,"Monthly Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
[null,"Annual Residential Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K666*K667*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC668*AF668*12","v":0}]
[null,"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,{"$f":"+AC669*AF669*12","v":0}]
[null,"Number of Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"AA655","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,{"$f":"+AC670*AF670*12","v":0}]
[null,"Monthly Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC671*AF671*12","v":0}]
[null,"Annual Commercial Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K670*K671*12","v":0},null,null,null,null,"Total Income from Other Leased Spaces",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ663:AM671)","v":0}]
[]
[null,"Monthly utility allowance"]
[null,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 or Homeownership Paid Utilities by Bdrm. Size"]
[null,"Utilities",null,null,null,null,"(Select from dropdown)",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"]
[null,"Heating"]
[null,"Cooking"]
[null,"Other Electric"]
[null,"Air Conditioning"]
[null,"Water Heating"]
[null,"Water"]
[null,"Sewer"]
[null,"Trash"]
[null,"Other"]
[null,"Total Tenant Utility Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S677:U685)","v":0},null,null,{"$f":"SUM(V677:X685)","v":0},null,null,{"$f":"SUM(Y677:AA685)","v":0},null,null,{"$f":"SUM(AB677:AD685)","v":0},null,null,{"$f":"SUM(AE677:AG685)","v":0},null,null,{"$f":"SUM(AH677:AJ685)","v":0}]
[]
[null,"Source for utility allowances"]
[null,"Local PHA?",null,null,null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective date:"]
[null,"HUD?",null,null,null,null,"Utility Company (Actual Survey)?",null,null,null,null,null,null,null,null,null,"CUAC?",null,null,null,"Other?"]
[null,"Sponsor/Applicant Notes:"]
[]
[null,"File Name:",null,null,"Utility allowance",null,null,null,null,null,null,null,null,"Schedule of utility allowances.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"Article XXXIV"]
[null,"\"Article XXXIV” means Article XXXIV, Section 1 of the California Constitution. This constitutional provision requires local voter approval before a state public body can develop, construct, or acquire a low-rent housing Project in any manner."]
[null,"Applicant(s) shall provide an Article XXXIV legal opinion or evidence of Article XXXIV authority allocated pursuant to the Notice of Funding Availability. "]
[null,"File Name",null,null,"Article XXXIV Legal Opinion",null,null,null,null,null,null,null,null,"Legal opinion regarding Article XXXIV, prepared in accordance with NOFA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,"File Name",null,null,"Article XXXIV Authority",null,null,null,null,null,null,null,null,"Documentation of Article XXXIV Authority prepared in accordance with NOFA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[null,"California State Prevailing Wage Law"]
[null,"Sponsor/Recipient certifies that the Project will comply with California’s prevailing wage law (Lab. Code, Section 1720 et seq.)?\nThe Sponsor should seek professional legal advice about the law’s requirements."]
[]
[]
[null,"Capital Projects milestones"]
[null,"Please provide the actual or anticipated completion date for the following performance milestones for each applicable Capital Project.  If a milestone is not applicable to a Capital Project, please enter \"N/A\""]
[null,"Note:  It is acknowledged that some of the following milestones may have already been achieved.  For those milestones which have previously been met, please enter the month and year completed. For those milestones not yet completed, please provide a projected completion date (MM/DD/YY) for each of the applicable items below. If not applicable to the specific Capital Project, please indicate \"NA\" below. "]
[null,"AHD/HRI milestones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AHD Date",null,"HRI Date"]
[null,"Executed binding agreement between the Sponsor and developer of the proposed Affordable Housing Development detailing the terms and conditions of the Project"]
[null,"Site Control of Affordable Housing Development site(s) by proposed housing developer"]
[null,"Completion of all necessary environmental clearances, including those required under CEQA and NEPA"]
[null,"Obtaining all necessary and discretionary public land use approvals"]
[null,"Obtaining all enforceable funding commitments for at least the first phase of the Housing Development supported by the infrastructure Project"]
[null,"Obtaining all enforceable funding commitments for all construction period financing"]
[null,"Obtaining enforceable commitments for all construction/permanent financing described in the Sources and Uses including substantially final construction and permanent loan documents, and Tax Credit syndication documents for remaining phases of Project"]
[null,"Submission of Final Construction Drawings and Specifications to the appropriate local building department or permitting authority"]
[null,"Commencement of construction"]
[null,"Construction complete and the filing of the Notice of Completion"]
[null,"Program funds fully disbursed"]
[null,"Have all milestone dates been entered above?"]
[]
[null,"STI milestones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[null,"Executed binding agreement between the Recipient and developer of the proposed development detailing the terms and conditions of the Project development"]
[null,"Site Control of site(s) by proposed developer."]
[null,"Completion of all necessary environmental clearances, including those required under CEQA and NEPA."]
[null,"Obtaining all necessary and discretionary public land use approvals."]
[null,"Submission of Final Construction Drawings and Specifications to the appropriate local permitting authority."]
[null,"Commencement of construction."]
[null,"Construction completion and closeout."]
[null,"Program funds fully disbursed."]
[null,"Have all milestone dates been entered above?"]
[]
[null,"TRA milestones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
[null,"Executed binding agreement between the Recipient and developer of the proposed development detailing the terms and conditions of the Project development."]
[null,"Site Control of site(s) by proposed developer."]
[null,"Completion of all necessary environmental clearances, including those required under CEQA and NEPA."]
[null,"Obtaining all necessary and discretionary public land use approvals."]
[null,"Submission of Final Construction Drawings and Specifications to the appropriate local permitting authority."]
[null,"Commencement of construction."]
[null,"Construction completion and closeout."]
[null,"Program funds fully disbursed."]
[null,"Have all milestone dates been entered above?"]
[]
[null,"End of Document"]

{"sheet":"Contact List","index":6,"n_rows":33,"n_cols":21,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,1,1,7],[32,1,32,10]]}
[]
[null,"Development Team Contacts and Legislative Information"]
[]
[null,"Contact Type","Entity Legal Name","Eligible Sponsor Type","Organization Type","Address","City","State","Zip Code","Auth Rep Name","Title","Email","Phone #","Contact Name","Title2","Email2","Phone #2","Contact Address","City2","State2","Zip Code2"]
[null,"Applicant #1",{"$f":"IF('Project Overview'!$I$255>0,'Project Overview'!$I$255,\"\")","v":""},{"$f":"IF('Project Overview'!$H$256>0,'Project Overview'!$H$256,\"\")","v":""},{"$f":"IF('Project Overview'!$AA$256>0,'Project Overview'!$AA$256,\"\")","v":""}]
[null,"Applicant #2",{"$f":"IF(vmApplicant2>0,vmApplicant2,\"\")","v":""},{"$f":"IF('Project Overview'!$H$265>0,'Project Overview'!$H$265,\"\")","v":""},{"$f":"IF('Project Overview'!$AA$265>0,'Project Overview'!$AA$265,\"\")","v":""}]
[null,"Applicant #3",{"$f":"IF(vmApplicant3>0,vmApplicant3,\"\")","v":""},{"$f":"IF('Project Overview'!$H$274>0,'Project Overview'!$H$274,\"\")","v":""},{"$f":"IF('Project Overview'!$AA$274>0,'Project Overview'!$AA$274,\"\")","v":""}]
[null,"Applicant #4",{"$f":"IF(vmApplicant4>0,vmApplicant4,\"\")","v":""},{"$f":"IF('Project Overview'!$H$283>0,'Project Overview'!$H$283,\"\")","v":""},{"$f":"IF('Project Overview'!$AA$283>0,'Project Overview'!$AA$283,\"\")","v":""}]
[null,"Joint Venture Entity #1",{"$f":"IF('Project Overview'!$P$292>0,'Project Overview'!$P$292,\"\")","v":""}]
[null,"Joint Venture Entity #2",{"$f":"IF('Project Overview'!$P$308>0,'Project Overview'!$P$308,\"\")","v":""}]
[null,"Owner / Borrower Entity",{"$f":"IF('Project Overview'!$I$316>0,'Project Overview'!$I$316,\"\")","v":""}]
[null,"Managing General Partner",{"$f":"IF(vmAGP1>0,vmAGP1,\"\")","v":""}]
[null,"Administrative GP #1",{"$f":"IF(vmAGP1>0,vmAGP1,\"\")","v":""}]
[null,"Administrative GP #2",{"$f":"IF(vmAGP2>0,vmAGP2,\"\")","v":""}]
[null,"Manager of LLC",{"$f":"IF(vmMLLC>0,vmMLLC,\"\")","v":""}]
[null,"Transit Agency Partner (applicable to STI and TRA components)"]
[null,"Property Management Agent"]
[null,"Financial Consultant"]
[null,"Lead (primary) Service Provider"]
[null,"Borrower Legal Counsel"]
[null,"General Contractor"]
[null,"Architect"]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[]
[null,"Congress person Name(s)","District #","State Senator Name(s)","District #2","State Assembly Member Name(s) ","District #3"]
[]
[]
[]
[]
[null,"End of Document"]

{"sheet":"STI S&U Budget","index":7,"n_rows":221,"n_cols":12,"rows_kept":221,"cut":false,"hidden":true,"merged":[[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[220,1,220,12],[2,1,2,12],[214,1,214,2],[216,1,216,2],[215,1,215,2],[217,1,217,2],[218,1,218,2],[165,1,165,2],[165,11,176,12],[166,1,166,2],[167,1,167,2],[168,1,168,2],[169,1,169,2],[170,1,170,2],[171,1,171,2],[172,1,172,2],[173,1,173,2],[174,1,174,2],[175,1,175,2],[178,1,178,2],[204,11,204,12],[206,1,206,12],[4,3,5,3],[4,4,5,4],[4,5,5,5],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[75,1,75,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[67,1,67,2],[70,1,70,2],[66,1,66,2],[68,1,68,2],[69,1,69,2],[63,1,63,2],[64,1,64,2],[213,1,213,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[111,1,111,2],[139,1,139,12],[153,1,153,2],[154,1,154,2],[155,1,155,2],[156,1,156,2],[91,1,91,2],[92,1,92,2],[92,11,97,12],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[84,11,91,12],[85,1,85,2],[98,11,109,12],[99,1,99,2],[65,1,65,2],[74,1,74,12],[70,11,70,12],[63,11,64,12],[65,11,65,12],[62,1,62,2],[60,11,62,12],[59,1,59,2],[60,1,60,2],[61,1,61,2],[56,11,59,12],[56,1,56,2],[57,1,57,2],[58,1,58,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[43,11,55,12],[50,1,50,2],[51,1,51,2],[52,1,52,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[43,1,43,2],[45,1,45,2],[46,1,46,2],[41,1,41,2],[42,1,42,2],[31,11,42,12],[38,1,38,2],[39,1,39,2],[40,1,40,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[24,1,24,2],[25,1,25,2],[17,11,24,12],[23,1,23,2],[18,1,18,2],[17,1,17,2],[15,1,15,2],[16,1,16,2],[3,1,5,2],[3,3,3,10],[3,11,5,12],[90,1,90,2],[76,1,76,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[44,1,44,2],[72,1,72,12],[14,1,14,2],[10,1,10,2],[11,1,11,2],[8,1,8,2],[12,1,12,2],[9,1,9,2],[4,10,5,10],[29,1,29,2],[30,1,30,2],[31,1,31,2],[25,11,30,12],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[110,11,122,12],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[123,11,126,12],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[127,11,129,12],[128,1,128,2],[129,1,129,2],[146,1,146,2],[147,1,147,2],[148,1,148,2],[149,1,149,2],[150,1,150,2],[143,1,143,2],[130,1,130,2],[131,1,131,2],[132,1,132,2],[133,1,133,2],[135,1,135,2],[136,1,136,2],[137,1,137,2],[141,1,141,12],[137,11,137,12],[142,1,142,2],[145,1,145,2],[208,1,208,12],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[203,1,203,2],[204,1,204,2],[176,1,176,2],[177,1,177,2],[179,1,179,2],[180,1,180,2],[181,1,181,2],[182,1,182,2],[183,1,183,2],[184,1,184,2],[185,1,185,2],[186,1,186,2],[187,1,187,2],[188,1,188,2],[189,1,189,2],[194,11,196,12],[195,1,195,2],[196,1,196,2],[190,1,190,2],[190,11,193,12],[191,1,191,2],[192,1,192,2],[193,1,193,2],[194,1,194,2],[151,1,151,2],[151,11,158,12],[152,1,152,2],[157,1,157,2],[158,1,158,2],[159,1,159,2],[159,11,164,12],[160,1,160,2],[161,1,161,2],[162,1,162,2],[163,1,163,2],[164,1,164,2],[209,11,218,12],[1,1,1,12],[7,1,7,9],[7,10,7,12],[71,1,71,12],[138,1,138,12],[205,1,205,12],[130,11,131,12],[132,11,132,12],[177,11,189,12],[197,11,198,12],[199,11,199,12],[200,11,203,12],[13,1,13,2],[8,11,16,12],[75,11,83,12],[80,1,80,2],[142,11,150,12],[144,1,144,2],[201,1,201,2],[200,1,200,2],[133,11,136,12],[66,11,69,12],[134,1,134,2]]}
[]
[null,{"$f":"CONCATENATE('Project Overview'!F25,\" Sustainable Transportation Infrastructure (STI) Sources and Uses Budget   \",\"App \",'Project Overview'!E4)","v":" Sustainable Transportation Infrastructure (STI) Sources and Uses Budget   App "}]
[null,"If proposing multiple distinct STI Capital Projects, provide detail for each Project in separate budgets below.  Amounts from each budget will autosum at the bottom. The sum will be used to determine the total STI funds requested and cost cap. "]
[null,"Cost Category",null,"ALL FUNDING SOURCES",null,null,null,null,null,null,null,"Comments"]
[null,null,null,{"$f":"'Threshold Requirements'!J107","v":"AHSC STI Grant"},{"$f":"'Threshold Requirements'!J108","v":0},{"$f":"'Threshold Requirements'!J109","v":0},{"$f":"'Threshold Requirements'!J110","v":0},{"$f":"'Threshold Requirements'!J111","v":0},{"$f":"'Threshold Requirements'!J112","v":0},{"$f":"'Threshold Requirements'!J113","v":0},"Sources Total"]
[]
[]
[null,{"$f":"CONCATENATE(\"STI BUDGET #1\",\" - \",'Project Overview'!$F$45)","v":"STI BUDGET #1 - "}]
[null,"Environmental review/studies",null,null,null,null,null,null,null,null,{"$f":"SUM(D9:J9)","v":0}]
[null,"Plan Specification and Estimates",null,null,null,null,null,null,null,null,0]
[null,"Right of way support costs",null,null,null,null,null,null,null,null,0]
[null,"Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Soft Costs",null,{"$f":"SUM(D9:D16)","v":0},{"$f":"SUM(E9:E16)","v":0},0,0,0,0,0,0]
[null,"Clearing and Grubbing",null,null,null,null,null,null,null,null,{"$f":"SUM(D18:J18)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,0]
[null,"Grading",null,null,null,null,null,null,null,null,0]
[null,"Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,0]
[null,"Erosion/Weed Control",null,null,null,null,null,null,null,null,0]
[null,"Dewatering",null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Site Preparation",null,{"$f":"SUM(D18:D24)","v":0},0,{"$f":"SUM(F18:F24)","v":0},{"$f":"SUM(G18:G24)","v":0},0,0,0,{"$f":"SUM(K18:K24)","v":0}]
[null,"Sanitary Sewer",null,null,null,null,null,null,null,null,{"$f":"SUM(D26:J26)","v":0}]
[null,"Irrigation",null,null,null,null,null,null,null,null,{"$f":"SUM(D27:J27)","v":0}]
[null,"Storm Drain",null,null,null,null,null,null,null,null,{"$f":"SUM(D28:J28)","v":0}]
[null,"Detention Basin/Culverts",null,null,null,null,null,null,null,null,{"$f":"SUM(D29:J29)","v":0}]
[null,"Other Site Utilities (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D30:J30)","v":0}]
[null,"Total Site Utilities",null,{"$f":"SUM(D26:D30)","v":0},0,{"$f":"SUM(F26:F30)","v":0},{"$f":"SUM(G26:G30)","v":0},0,0,0,{"$f":"SUM(K26:K30)","v":0}]
[null,"Aggregate Base",null,null,null,null,null,null,null,null,{"$f":"SUM(D32:J32)","v":0}]
[null,"Asphalt Pavement",null,null,null,null,null,null,null,null,0]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Crossing and Traffic Signals",null,null,null,null,null,null,null,null,0]
[null,"Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,0]
[null,"Other traffic calming surface improvements",null,null,null,null,null,null,null,null,0]
[null,"Other Complete Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Complete Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"SUM(D32:D42)","v":0},0,{"$f":"SUM(F32:F42)","v":0},0,0,0,0,0]
[null,"Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,{"$f":"SUM(D44:J44)","v":0}]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,0]
[null,"Boarding infrastructure",null,null,null,null,null,null,null,null,0]
[null,"Seating/Benches",null,null,null,null,null,null,null,null,0]
[null,"Bus/Transit Shelters",null,null,null,null,null,null,null,null,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,0]
[null,"Other ITS Technology",null,null,null,null,null,null,null,null,0]
[null,"Other Transit and Station Areas (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit and Station Areas (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Transit and Station Areas -  Construction",null,{"$f":"SUM(D44:D55)","v":0},0,{"$f":"SUM(F44:F55)","v":0},{"$f":"SUM(G44:G55)","v":0},0,0,0,{"$f":"SUM(K44:K55)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D57:J57)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D58:J58)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D59:J59)","v":0}]
[null,"Total Urban Greening",null,{"$f":"SUM(D57:D59)","v":0},0,{"$f":"SUM(F57:F59)","v":0},0,0,0,0,0]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D61:J61)","v":0}]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D62:J62)","v":0}]
[null,"Total Impact Fees",null,{"$f":"SUM(D61:D62)","v":0},0,{"$f":"SUM(F61:F62)","v":0},{"$f":"SUM(G61:G62)","v":0},0,0,0,{"$f":"SUM(K61:K62)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D64:J64)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D65:J65)","v":0}]
[null,"Total Activity Delivery Costs",null,{"$f":"SUM(D64:D65)","v":0},0,{"$f":"SUM(F64:F65)","v":0},{"$f":"SUM(G64:G65)","v":0},0,0,0,{"$f":"SUM(K64:K65)","v":0}]
[null,"Transit Operations for service expansion §103(a)(3)(A)(v)",null,null,null,null,null,null,null,null,{"$f":"SUM(D67:J67)","v":0}]
[null,"Employee Reporting",null,null,null,null,null,null,null,null,{"$f":"SUM(D68:J68)","v":0}]
[null,"Other Capital Asset Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D69:J69)","v":0}]
[null,"Total Other Capital Asset Costs",null,{"$f":"SUM(D67:D69)","v":0},0,{"$f":"SUM(F67:F69)","v":0},{"$f":"SUM(G67:G69)","v":0},0,0,0,{"$f":"SUM(K67:K69)","v":0}]
[null,{"$f":"CONCATENATE('Project Overview'!$F$45,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"SUM(D70,D66,D63,D60,D56,D43,D31,D25,D17)","v":0},{"$f":"SUM(E70,E66,E63,E60,E56,E43,E31,E25,E17)","v":0},{"$f":"SUM(F70,F66,F63,F60,F56,F43,F31,F25,F17)","v":0},0,0,0,0,0]
[null,"Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[]
[]
[null,{"$f":"CONCATENATE(\"STI BUDGET #2\",\" - \",'Project Overview'!$F$55)","v":"STI BUDGET #2 - "}]
[null,"Environmental review/studies",null,null,null,null,null,null,null,null,{"$f":"SUM(D76:J76)","v":0}]
[null,"Plan Specification and Estimates",null,null,null,null,null,null,null,null,0]
[null,"Right of way support costs",null,null,null,null,null,null,null,null,0]
[null,"Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Soft Costs",null,{"$f":"SUM(D76:D83)","v":0},{"$f":"SUM(E76:E83)","v":0},0,0,0,0,0,0]
[null,"Clearing and Grubbing",null,null,null,null,null,null,null,null,{"$f":"SUM(D85:J85)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,0]
[null,"Grading",null,null,null,null,null,null,null,null,0]
[null,"Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,0]
[null,"Erosion/Weed Control",null,null,null,null,null,null,null,null,0]
[null,"Dewatering",null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Site Preparation",null,{"$f":"SUM(D85:D91)","v":0},0,{"$f":"SUM(F85:F91)","v":0},{"$f":"SUM(G85:G91)","v":0},{"$f":"SUM(H85:H91)","v":0},0,0,{"$f":"SUM(K85:K91)","v":0}]
[null,"Sanitary Sewer",null,null,null,null,null,null,null,null,{"$f":"SUM(D93:J93)","v":0}]
[null,"Irrigation",null,null,null,null,null,null,null,null,{"$f":"SUM(D94:J94)","v":0}]
[null,"Storm Drain",null,null,null,null,null,null,null,null,{"$f":"SUM(D95:J95)","v":0}]
[null,"Detention Basin/Culverts",null,null,null,null,null,null,null,null,{"$f":"SUM(D96:J96)","v":0}]
[null,"Other Site Utilities (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D97:J97)","v":0}]
[null,"Total Site Utilities",null,{"$f":"SUM(D93:D97)","v":0},0,{"$f":"SUM(F93:F97)","v":0},{"$f":"SUM(G93:G97)","v":0},{"$f":"SUM(H93:H97)","v":0},0,0,{"$f":"SUM(K93:K97)","v":0}]
[null,"Aggregate Base",null,null,null,null,null,null,null,null,{"$f":"SUM(D99:J99)","v":0}]
[null,"Asphalt Pavement",null,null,null,null,null,null,null,null,0]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Crossing and Traffic Signals",null,null,null,null,null,null,null,null,0]
[null,"Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,0]
[null,"Other traffic calming surface improvements",null,null,null,null,null,null,null,null,0]
[null,"Other Complete Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Complete Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"SUM(D99:D109)","v":0},0,{"$f":"SUM(F99:F109)","v":0},{"$f":"SUM(G99:G109)","v":0},0,0,0,0]
[null,"Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,{"$f":"SUM(D111:J111)","v":0}]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,0]
[null,"Boarding infrastructure",null,null,null,null,null,null,null,null,0]
[null,"Seating/Benches",null,null,null,null,null,null,null,null,0]
[null,"Bus/Transit Shelters",null,null,null,null,null,null,null,null,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,0]
[null,"Other ITS Technology",null,null,null,null,null,null,null,null,0]
[null,"Other Transit and Station Areas (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit and Station Areas (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Transit and Station Areas -  Construction",null,{"$f":"SUM(D111:D122)","v":0},0,{"$f":"SUM(F111:F122)","v":0},{"$f":"SUM(G111:G122)","v":0},{"$f":"SUM(H111:H122)","v":0},0,0,{"$f":"SUM(K111:K122)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D124:J124)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D125:J125)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D126:J126)","v":0}]
[null,"Total Urban Greening",null,{"$f":"SUM(D124:D126)","v":0},0,{"$f":"SUM(F124:F126)","v":0},{"$f":"SUM(G124:G126)","v":0},0,0,0,0]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D128:J128)","v":0}]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D129:J129)","v":0}]
[null,"Total Impact Fees",null,{"$f":"SUM(D128:D129)","v":0},0,{"$f":"SUM(F128:F129)","v":0},{"$f":"SUM(G128:G129)","v":0},{"$f":"SUM(H128:H129)","v":0},0,0,{"$f":"SUM(K128:K129)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D131:J131)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D132:J132)","v":0}]
[null,"Total Activity Delivery Costs",null,{"$f":"SUM(D131:D132)","v":0},0,{"$f":"SUM(F131:F132)","v":0},{"$f":"SUM(G131:G132)","v":0},{"$f":"SUM(H131:H132)","v":0},0,0,{"$f":"SUM(K131:K132)","v":0}]
[null,"Transit Operations for service expansion §103(a)(3)(A)(v)",null,null,null,null,null,null,null,null,{"$f":"SUM(D134:J134)","v":0}]
[null,"Employee Reporting",null,null,null,null,null,null,null,null,{"$f":"SUM(D135:J135)","v":0}]
[null,"Other Capital Asset Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D136:J136)","v":0}]
[null,"Total Other Capital Asset Costs",null,{"$f":"SUM(D134:D136)","v":0},0,{"$f":"SUM(F134:F136)","v":0},{"$f":"SUM(G134:G136)","v":0},{"$f":"SUM(H134:H136)","v":0},0,0,{"$f":"SUM(K134:K136)","v":0}]
[null,"Total STI #2 Budgeted Project Costs",null,{"$f":"SUM(D137,D133,D130,D127,D123,D110,D98,D92,D84)","v":0},0,0,0,0,0,0,{"$f":"SUM(K137,K133,K130,K127,K123,K110,K98,K92,K84)","v":0}]
[null,"Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[]
[]
[null,{"$f":"CONCATENATE(\"STI BUDGET #3\",\" - \",'Project Overview'!$F$65)","v":"STI BUDGET #3 - "}]
[null,"Environmental review/studies",null,null,null,null,null,null,null,null,{"$f":"SUM(D143:J143)","v":0}]
[null,"Plan Specification and Estimates",null,null,null,null,null,null,null,null,0]
[null,"Right of way support costs",null,null,null,null,null,null,null,null,0]
[null,"Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Soft Costs",null,{"$f":"SUM(D143:D150)","v":0},{"$f":"SUM(E143:E150)","v":0},0,0,0,0,0,0]
[null,"Clearing and Grubbing",null,null,null,null,null,null,null,null,{"$f":"SUM(D152:J152)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,0]
[null,"Grading",null,null,null,null,null,null,null,null,0]
[null,"Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,0]
[null,"Erosion/Weed Control",null,null,null,null,null,null,null,null,0]
[null,"Dewatering",null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Site Preparation",null,{"$f":"SUM(D152:D158)","v":0},0,{"$f":"SUM(F152:F158)","v":0},{"$f":"SUM(G152:G158)","v":0},{"$f":"SUM(H152:H158)","v":0},0,0,{"$f":"SUM(K152:K158)","v":0}]
[null,"Sanitary Sewer",null,null,null,null,null,null,null,null,{"$f":"SUM(D160:J160)","v":0}]
[null,"Irrigation",null,null,null,null,null,null,null,null,{"$f":"SUM(D161:J161)","v":0}]
[null,"Storm Drain",null,null,null,null,null,null,null,null,{"$f":"SUM(D162:J162)","v":0}]
[null,"Detention Basin/Culverts",null,null,null,null,null,null,null,null,{"$f":"SUM(D163:J163)","v":0}]
[null,"Other Site Utilities (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D164:J164)","v":0}]
[null,"Total Site Utilities",null,{"$f":"SUM(D160:D164)","v":0},0,{"$f":"SUM(F160:F164)","v":0},{"$f":"SUM(G160:G164)","v":0},{"$f":"SUM(H160:H164)","v":0},0,0,{"$f":"SUM(K160:K164)","v":0}]
[null,"Aggregate Base",null,null,null,null,null,null,null,null,{"$f":"SUM(D166:J166)","v":0}]
[null,"Asphalt Pavement",null,null,null,null,null,null,null,null,0]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Crossing and Traffic Signals",null,null,null,null,null,null,null,null,0]
[null,"Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,0]
[null,"Other traffic calming surface improvements",null,null,null,null,null,null,null,null,0]
[null,"Other Complete Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Complete Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"SUM(D166:D176)","v":0},0,{"$f":"SUM(F166:F176)","v":0},{"$f":"SUM(G166:G176)","v":0},0,0,0,0]
[null,"Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,{"$f":"SUM(D178:J178)","v":0}]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,0]
[null,"Boarding infrastructure",null,null,null,null,null,null,null,null,0]
[null,"Seating/Benches",null,null,null,null,null,null,null,null,0]
[null,"Bus/Transit Shelters",null,null,null,null,null,null,null,null,0]
[null,"Vehicles",null,null,null,null,null,null,null,null,0]
[null,"Other ITS Technology",null,null,null,null,null,null,null,null,0]
[null,"Other Transit and Station Areas (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit and Station Areas (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Transit and Station Areas -  Construction",null,{"$f":"SUM(D178:D189)","v":0},0,{"$f":"SUM(F178:F189)","v":0},{"$f":"SUM(G178:G189)","v":0},{"$f":"SUM(H178:H189)","v":0},0,0,{"$f":"SUM(K178:K189)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D191:J191)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D192:J192)","v":0}]
[null,"Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D193:J193)","v":0}]
[null,"Total Urban Greening",null,{"$f":"SUM(D191:D193)","v":0},0,{"$f":"SUM(F191:F193)","v":0},{"$f":"SUM(G191:G193)","v":0},0,0,0,0]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D195:J195)","v":0}]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D196:J196)","v":0}]
[null,"Total Impact Fees",null,{"$f":"SUM(D195:D196)","v":0},0,{"$f":"SUM(F195:F196)","v":0},{"$f":"SUM(G195:G196)","v":0},{"$f":"SUM(H195:H196)","v":0},0,0,{"$f":"SUM(K195:K196)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D198:J198)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D199:J199)","v":0}]
[null,"Total Activity Delivery Costs",null,{"$f":"SUM(D198:D199)","v":0},0,{"$f":"SUM(F198:F199)","v":0},{"$f":"SUM(G198:G199)","v":0},{"$f":"SUM(H198:H199)","v":0},0,0,{"$f":"SUM(K198:K199)","v":0}]
[null,"Transit Operations for service expansion §103(a)(3)(A)(v)",null,null,null,null,null,null,null,null,{"$f":"SUM(D201:J201)","v":0}]
[null,"Employee Reporting",null,null,null,null,null,null,null,null,{"$f":"SUM(D202:J202)","v":0}]
[null,"Other Capital Asset Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D203:J203)","v":0}]
[null,"Total Other Capital Asset Costs",null,{"$f":"SUM(D201:D203)","v":0},0,{"$f":"SUM(F201:F203)","v":0},{"$f":"SUM(G201:G203)","v":0},{"$f":"SUM(H201:H203)","v":0},0,0,{"$f":"SUM(K201:K203)","v":0}]
[null,"Total STI #3 Budgeted Project Costs",null,{"$f":"SUM(D204,D200,D197,D194,D190,D177,D165,D159,D151)","v":0},{"$f":"SUM(E204,E200,E197,E194,E190,E177,E165,E159,E151)","v":0},0,0,0,0,{"$f":"SUM(J204,J200,J197,J194,J190,J177,J165,J159,J151)","v":0},{"$f":"SUM(K204,K200,K197,K194,K190,K177,K165,K159,K151)","v":0}]
[null,"Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[]
[]
[null,"TOTAL SUSTAINABLE TRANSPORTATION INFRASTRUCTURE (STI) BUDGET"]
[null,"Total Soft Costs",null,{"$f":"D17+D84+D151","v":0},0,0,0,0,0,0,0]
[null,"Total Site Preparation",null,{"$f":"D25+D92+D159","v":0},0,0,0,0,0,0,0]
[null,"Total Site Utilities",null,{"$f":"D31+D98+D165","v":0},0,0,0,0,0,0,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"D43+D110+D177","v":0},0,0,0,0,0,0,0]
[null,"Total Transit and Station Areas -  Construction",null,{"$f":"D56+D123+D190","v":0},0,0,0,0,0,0,0]
[null,"Total Urban Greening",null,{"$f":"D60+D127+D194","v":0},0,0,0,0,0,0,0]
[null,"Total Impact Fees",null,{"$f":"D63+D130+D197","v":0},0,0,0,0,0,0,0]
[null,"Total Activity Delivery Costs",null,{"$f":"D66+D133+D200","v":0},0,0,0,0,0,0,0]
[null,"Total Other Capital Asset Costs",null,{"$f":"D70+D137+D204","v":0},0,0,0,0,0,0,0]
[null,"Total STI Budgeted Project Costs",null,0,0,0,0,0,0,0,0]
[]
[null,"End of Document"]

{"sheet":"TRA S&U Budget","index":8,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":true,"merged":[[245,1,245,12],[230,1,230,12],[224,1,224,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[228,11,228,12],[217,1,217,2],[217,11,219,12],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[225,1,225,2],[223,1,223,2],[223,11,227,12],[243,1,243,2],[236,1,236,2],[237,1,237,2],[238,1,238,2],[240,1,240,2],[241,1,241,2],[242,1,242,2],[189,1,189,2],[190,1,190,2],[191,1,191,2],[75,1,75,2],[182,1,182,2],[183,1,183,2],[184,1,184,2],[185,1,185,2],[186,1,186,2],[129,1,129,2],[123,1,123,2],[122,1,122,2],[148,1,148,2],[187,1,187,2],[188,1,188,2],[180,1,180,2],[181,1,181,2],[150,1,150,2],[111,1,111,2],[138,1,138,2],[149,1,149,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[204,11,209,12],[205,1,205,2],[206,1,206,2],[207,1,207,2],[192,1,192,2],[193,1,193,2],[194,1,194,2],[195,1,195,2],[196,1,196,2],[197,1,197,2],[208,1,208,2],[209,1,209,2],[192,11,203,12],[198,1,198,2],[199,1,199,2],[200,1,200,2],[201,1,201,2],[202,1,202,2],[203,1,203,2],[204,1,204,2],[175,11,180,12],[176,1,176,2],[155,1,155,12],[177,1,177,2],[178,1,178,2],[179,1,179,2],[173,1,173,2],[174,1,174,2],[175,1,175,2],[166,1,166,2],[167,1,167,2],[167,11,174,12],[168,1,168,2],[163,1,163,2],[164,1,164,2],[165,1,165,2],[169,1,169,2],[170,1,170,2],[171,1,171,2],[172,1,172,2],[142,1,142,2],[142,11,144,12],[143,1,143,2],[144,1,144,2],[145,1,145,2],[146,1,146,2],[147,1,147,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[129,11,134,12],[130,1,130,2],[131,1,131,2],[132,1,132,2],[133,1,133,2],[134,1,134,2],[139,1,139,2],[140,1,140,2],[141,1,141,2],[232,1,232,12],[100,1,100,2],[100,11,105,12],[73,1,73,2],[63,1,63,2],[61,1,61,2],[62,1,62,2],[96,1,96,2],[233,1,233,2],[95,1,95,2],[124,1,124,2],[125,1,125,2],[116,1,116,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[117,1,117,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[234,1,234,2],[235,1,235,2],[80,1,80,12],[91,1,91,2],[92,1,92,2],[74,1,74,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[78,11,78,12],[83,1,83,2],[84,1,84,2],[86,1,86,2],[85,1,85,2],[162,1,162,2],[73,11,77,12],[97,1,97,2],[98,1,98,2],[99,1,99,2],[87,1,87,2],[92,11,99,12],[93,1,93,2],[115,1,115,2],[94,1,94,2],[42,11,53,12],[51,1,51,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[31,11,41,12],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[7,1,7,9],[7,10,7,12],[70,11,72,12],[14,1,14,2],[2,1,2,12],[3,1,5,2],[3,3,3,10],[3,11,5,12],[4,10,5,10],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[12,1,12,2],[13,1,13,2],[25,1,25,2],[67,1,67,2],[67,11,69,12],[68,1,68,2],[69,1,69,2],[25,11,30,12],[8,11,16,12],[11,1,11,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[17,11,24,12],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[10,1,10,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[60,1,60,2],[8,1,8,2],[9,1,9,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[52,1,52,2],[53,1,53,2],[66,1,66,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[59,1,59,2],[64,1,64,2],[229,1,229,12],[82,1,82,9],[82,10,82,12],[157,1,157,9],[157,10,157,12],[117,11,128,12],[181,11,191,12],[239,1,239,2],[54,11,59,12],[60,11,66,12],[135,11,141,12],[210,1,210,2],[210,11,216,12],[211,1,211,2],[212,1,212,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[65,1,65,2],[58,1,58,2],[135,1,135,2],[136,1,136,2],[137,1,137,2],[1,1,1,12],[79,1,79,12],[154,1,154,12],[83,11,91,12],[148,11,152,12],[145,11,147,12],[158,11,166,12],[220,11,222,12],[106,11,116,12],[158,1,158,2],[159,1,159,2],[160,1,160,2],[161,1,161,2],[151,1,151,2],[152,1,152,2],[153,1,153,2],[153,11,153,12],[112,1,112,2],[113,1,113,2],[114,1,114,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[121,1,121,2]]}
[]
[null,{"$f":"CONCATENATE('Project Overview'!F25,\" Transportation Related Amenities (TRA) Sources and Uses Budget   \",\"App \",'Project Overview'!E4)","v":" Transportation Related Amenities (TRA) Sources and Uses Budget   App "}]
[null,"If proposing multiple distinct TRA Capital Projects, provide detail for each Project in separate budgets below.  Amounts from each budget will autosum at the bottom. The sum will be used to determine the total TRA funds requested and cost cap. "]
[null,"Cost Category",null,"ALL FUNDING SOURCES",null,null,null,null,null,null,null,"Comments"]
[null,null,null,{"$f":"'Threshold Requirements'!J122","v":"AHSC TRA Grant"},{"$f":"'Threshold Requirements'!J123","v":0},{"$f":"'Threshold Requirements'!J124","v":0},{"$f":"'Threshold Requirements'!J125","v":0},{"$f":"'Threshold Requirements'!J126","v":0},{"$f":"'Threshold Requirements'!J127","v":0},{"$f":"'Threshold Requirements'!J128","v":0},"Sources Total"]
[]
[]
[null,{"$f":"CONCATENATE(\"TRA BUDGET #1\",\" - \",'Project Overview'!$F$83)","v":"TRA BUDGET #1 - "}]
[null,"Environmental review/studies",null,null,null,null,null,null,null,null,{"$f":"SUM(D9:J9)","v":0}]
[null,"Plan Specification and Estimates",null,null,null,null,null,null,null,null,0]
[null,"Right of way support costs",null,null,null,null,null,null,null,null,0]
[null,"Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Soft Costs",null,{"$f":"SUM(D9:D16)","v":0},{"$f":"SUM(E9:E16)","v":0},0,0,0,0,0,0]
[null,"Clearing and Grubbing",null,null,null,null,null,null,null,null,{"$f":"SUM(D18:J18)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,0]
[null,"Grading",null,null,null,null,null,null,null,null,0]
[null,"Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,0]
[null,"Erosion/Weed Control",null,null,null,null,null,null,null,null,0]
[null,"Dewatering",null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Site Preparation",null,{"$f":"SUM(D18:D24)","v":0},0,0,0,0,0,0,{"$f":"SUM(K18:K24)","v":0}]
[null,"Sanitary Sewer",null,null,null,null,null,null,null,null,{"$f":"SUM(D26:J26)","v":0}]
[null,"Irrigation",null,null,null,null,null,null,null,null,{"$f":"SUM(D27:J27)","v":0}]
[null,"Storm Drain",null,null,null,null,null,null,null,null,{"$f":"SUM(D28:J28)","v":0}]
[null,"Detention Basin/Culverts",null,null,null,null,null,null,null,null,{"$f":"SUM(D29:J29)","v":0}]
[null,"Other Site Utilities (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D30:J30)","v":0}]
[null,"Total Site Utilities",null,{"$f":"SUM(D26:D30)","v":0},0,0,0,0,0,0,{"$f":"SUM(K26:K30)","v":0}]
[null,"Aggregate Base",null,null,null,null,null,null,null,null,{"$f":"SUM(D32:J32)","v":0}]
[null,"Asphalt Pavement",null,null,null,null,null,null,null,null,0]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Crossing and Traffic Signals",null,null,null,null,null,null,null,null,0]
[null,"Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,0]
[null,"Other traffic calming surface improvements",null,null,null,null,null,null,null,null,0]
[null,"Other Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"SUM(D32:D41)","v":0},0,0,0,0,0,0,0]
[null,"Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,{"$f":"SUM(D43:J43)","v":0}]
[null,"Sidewalk, Curb, and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,0]
[null,"Boarding infrastructure",null,null,null,null,null,null,null,null,0]
[null,"Seating/Benches",null,null,null,null,null,null,null,null,0]
[null,"Bus/Transit Shelters",null,null,null,null,null,null,null,null,0]
[null,"Other ITS Technology",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Station or Stop (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Station or Stop (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Transit Station or Stop -  Construction",null,{"$f":"SUM(D43:D53)","v":0},0,0,0,0,0,0,0]
[null,"Street Trees",null,null,null,null,null,null,null,null,{"$f":"SUM(D55:J55)","v":0}]
[null,"Bioswales",null,null,null,null,null,null,null,null,{"$f":"SUM(D56:J56)","v":0}]
[null,"Landscaping",null,null,null,null,null,null,null,null,{"$f":"SUM(D57:J57)","v":0}]
[null,"Other Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D58:J58)","v":0}]
[null,"Other Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D59:J59)","v":0}]
[null,"Total Urban Greening",null,{"$f":"SUM(D55:D59)","v":0},{"$f":"SUM(E55:E59)","v":0},0,0,0,0,0,0]
[null,"Street Furniture",null,null,null,null,null,null,null,null,{"$f":"SUM(D61:J61)","v":0}]
[null,"Bicycle Repair Kiosks",null,null,null,null,null,null,null,null,0]
[null,"Bicycle Storage or Parking",null,null,null,null,null,null,null,null,0]
[null,"Drinking Fountains",null,null,null,null,null,null,null,null,0]
[null,"Other Amenities (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Amenities (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Amenities",null,{"$f":"SUM(D61:D66)","v":0},{"$f":"SUM(E61:E66)","v":0},0,0,0,0,0,0]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D68:J68)","v":0}]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D69:J69)","v":0}]
[null,"Total Impact Fees",null,{"$f":"SUM(D68:D69)","v":0},0,0,0,0,0,0,{"$f":"SUM(K68:K69)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D71:J71)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D72:J72)","v":0}]
[null,"Total Activity Delivery Costs",null,{"$f":"SUM(D71:D72)","v":0},0,0,0,0,0,0,{"$f":"SUM(K71:K72)","v":0}]
[null,"Employee Reporting",null,null,null,null,null,null,null,null,{"$f":"SUM(D74:J74)","v":0}]
[null,"Vehicles",null,null,null,null,null,null,null,null,{"$f":"SUM(D75:J75)","v":0}]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D76:J76)","v":0}]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D77:J77)","v":0}]
[null,"Total Other Capital Asset Costs",null,{"$f":"SUM(D74:D77)","v":0},{"$f":"SUM(E74:E77)","v":0},0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$83,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"SUM(D78,D73,D70,D67,D60,D54,D42,D31,D25,D17)","v":0},{"$f":"SUM(E78,E73,E70,E67,E60,E54,E42,E31,E25,E17)","v":0},0,0,0,0,0,0]
[null,"Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[]
[]
[null,{"$f":"CONCATENATE(\"TRA BUDGET #2\",\" - \",'Project Overview'!$F$93)","v":"TRA BUDGET #2 - "}]
[null,"Environmental review/studies",null,null,null,null,null,null,null,null,{"$f":"SUM(D84:J84)","v":0}]
[null,"Plan Specification and Estimates",null,null,null,null,null,null,null,null,0]
[null,"Right of way support costs",null,null,null,null,null,null,null,null,0]
[null,"Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Soft Costs",null,{"$f":"SUM(D84:D91)","v":0},{"$f":"SUM(E84:E91)","v":0},0,0,0,0,0,0]
[null,"Clearing and Grubbing",null,null,null,null,null,null,null,null,{"$f":"SUM(D93:J93)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,0]
[null,"Grading",null,null,null,null,null,null,null,null,0]
[null,"Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,0]
[null,"Erosion/Weed Control",null,null,null,null,null,null,null,null,0]
[null,"Dewatering",null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Site Preparation",null,{"$f":"SUM(D93:D99)","v":0},0,0,0,0,0,0,{"$f":"SUM(K93:K99)","v":0}]
[null,"Sanitary Sewer",null,null,null,null,null,null,null,null,{"$f":"SUM(D101:J101)","v":0}]
[null,"Irrigation",null,null,null,null,null,null,null,null,{"$f":"SUM(D102:J102)","v":0}]
[null,"Storm Drain",null,null,null,null,null,null,null,null,{"$f":"SUM(D103:J103)","v":0}]
[null,"Detention Basin/Culverts",null,null,null,null,null,null,null,null,{"$f":"SUM(D104:J104)","v":0}]
[null,"Other Site Utilities (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D105:J105)","v":0}]
[null,"Total Site Utilities",null,{"$f":"SUM(D101:D105)","v":0},0,0,0,0,0,0,{"$f":"SUM(K101:K105)","v":0}]
[null,"Aggregate Base",null,null,null,null,null,null,null,null,{"$f":"SUM(D107:J107)","v":0}]
[null,"Asphalt Pavement",null,null,null,null,null,null,null,null,0]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Crossing and Traffic Signals",null,null,null,null,null,null,null,null,0]
[null,"Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,0]
[null,"Other traffic calming surface improvements",null,null,null,null,null,null,null,null,0]
[null,"Other Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"SUM(D107:D116)","v":0},0,0,0,0,0,0,0]
[null,"Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,{"$f":"SUM(D118:J118)","v":0}]
[null,"Sidewalk, Curb, and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,0]
[null,"Boarding infrastructure",null,null,null,null,null,null,null,null,0]
[null,"Seating/Benches",null,null,null,null,null,null,null,null,0]
[null,"Bus/Transit Shelters",null,null,null,null,null,null,null,null,0]
[null,"Other ITS Technology",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Station or Stop (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Station or Stop (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Transit Station or Stop -  Construction",null,{"$f":"SUM(D118:D128)","v":0},0,0,0,0,0,0,0]
[null,"Street Trees",null,null,null,null,null,null,null,null,{"$f":"SUM(D130:J130)","v":0}]
[null,"Bioswales",null,null,null,null,null,null,null,null,{"$f":"SUM(D131:J131)","v":0}]
[null,"Landscaping",null,null,null,null,null,null,null,null,{"$f":"SUM(D132:J132)","v":0}]
[null,"Other Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D133:J133)","v":0}]
[null,"Other Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D134:J134)","v":0}]
[null,"Total Urban Greening",null,{"$f":"SUM(D130:D134)","v":0},{"$f":"SUM(E130:E134)","v":0},0,0,0,0,0,0]
[null,"Street Furniture",null,null,null,null,null,null,null,null,{"$f":"SUM(D136:J136)","v":0}]
[null,"Bicycle Repair Kiosks",null,null,null,null,null,null,null,null,0]
[null,"Bicycle Storage or Parking",null,null,null,null,null,null,null,null,0]
[null,"Drinking Fountains",null,null,null,null,null,null,null,null,0]
[null,"Other Amenities (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Amenities (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Amenities",null,{"$f":"SUM(D136:D141)","v":0},{"$f":"SUM(E136:E141)","v":0},0,0,0,0,0,0]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D143:J143)","v":0}]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D144:J144)","v":0}]
[null,"Total Impact Fees",null,{"$f":"SUM(D143:D144)","v":0},0,0,0,0,0,0,{"$f":"SUM(K143:K144)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D146:J146)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D147:J147)","v":0}]
[null,"Total Activity Delivery Costs",null,{"$f":"SUM(D146:D147)","v":0},0,0,0,0,0,0,{"$f":"SUM(K146:K147)","v":0}]
[null,"Employee Reporting",null,null,null,null,null,null,null,null,{"$f":"SUM(D149:J149)","v":0}]
[null,"Vehicles",null,null,null,null,null,null,null,null,{"$f":"SUM(D150:J150)","v":0}]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D151:J151)","v":0}]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D152:J152)","v":0}]
[null,"Total Other Capital Asset Costs",null,{"$f":"SUM(D149:D152)","v":0},{"$f":"SUM(E149:E152)","v":0},0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$93,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"SUM(D153,D148,D145,D142,D135,D129,D117,D106,D100,D92)","v":0},{"$f":"SUM(E153,E148,E145,E142,E135,E129,E117,E106,E100,E92)","v":0},0,0,0,0,{"$f":"SUM(J153,J148,J145,J142,J135,J129,J117,J106,J100,J92)","v":0},0]
[null,"Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[]
[]
[null,{"$f":"CONCATENATE(\"TRA BUDGET #3\",\" - \",'Project Overview'!$F$103)","v":"TRA BUDGET #3 - "}]
[null,"Environmental review/studies",null,null,null,null,null,null,null,null,{"$f":"SUM(D159:J159)","v":0}]
[null,"Plan Specification and Estimates",null,null,null,null,null,null,null,null,0]
[null,"Right of way support costs",null,null,null,null,null,null,null,null,0]
[null,"Site or right of way acquisition for Cap. Improvement Project",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Soft Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Soft Costs",null,{"$f":"SUM(D159:D166)","v":0},{"$f":"SUM(E159:E166)","v":0},0,0,0,0,0,0]
[null,"Clearing and Grubbing",null,null,null,null,null,null,null,null,{"$f":"SUM(D168:J168)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,0]
[null,"Grading",null,null,null,null,null,null,null,null,0]
[null,"Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,0]
[null,"Erosion/Weed Control",null,null,null,null,null,null,null,null,0]
[null,"Dewatering",null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Site Preparation",null,{"$f":"SUM(D168:D174)","v":0},0,0,0,0,0,0,{"$f":"SUM(K168:K174)","v":0}]
[null,"Sanitary Sewer",null,null,null,null,null,null,null,null,{"$f":"SUM(D176:J176)","v":0}]
[null,"Irrigation",null,null,null,null,null,null,null,null,{"$f":"SUM(D177:J177)","v":0}]
[null,"Storm Drain",null,null,null,null,null,null,null,null,{"$f":"SUM(D178:J178)","v":0}]
[null,"Detention Basin/Culverts",null,null,null,null,null,null,null,null,{"$f":"SUM(D179:J179)","v":0}]
[null,"Other Site Utilities (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D180:J180)","v":0}]
[null,"Total Site Utilities",null,{"$f":"SUM(D176:D180)","v":0},0,0,0,0,0,0,{"$f":"SUM(K176:K180)","v":0}]
[null,"Aggregate Base",null,null,null,null,null,null,null,null,{"$f":"SUM(D182:J182)","v":0}]
[null,"Asphalt Pavement",null,null,null,null,null,null,null,null,0]
[null,"Sidewalk, Curb and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Striping/Barricades (Bicycle Facilities)",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Crossing and Traffic Signals",null,null,null,null,null,null,null,null,0]
[null,"Roundabouts, median islands or curb extensions",null,null,null,null,null,null,null,null,0]
[null,"Other traffic calming surface improvements",null,null,null,null,null,null,null,null,0]
[null,"Other Street Improvements (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"SUM(D182:D191)","v":0},0,0,0,0,0,0,0]
[null,"Striping/Barricades (for dedicated bus lanes)",null,null,null,null,null,null,null,null,{"$f":"SUM(D193:J193)","v":0}]
[null,"Sidewalk, Curb, and Gutter",null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,0]
[null,"Signage",null,null,null,null,null,null,null,null,0]
[null,"Signaling Prioritization Technology ",null,null,null,null,null,null,null,null,0]
[null,"Boarding infrastructure",null,null,null,null,null,null,null,null,0]
[null,"Seating/Benches",null,null,null,null,null,null,null,null,0]
[null,"Bus/Transit Shelters",null,null,null,null,null,null,null,null,0]
[null,"Other ITS Technology",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Station or Stop (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Station or Stop (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Transit Station or Stop -  Construction",null,{"$f":"SUM(D193:D203)","v":0},0,0,0,0,0,0,0]
[null,"Street Trees",null,null,null,null,null,null,null,null,{"$f":"SUM(D205:J205)","v":0}]
[null,"Bioswales",null,null,null,null,null,null,null,null,{"$f":"SUM(D206:J206)","v":0}]
[null,"Landscaping",null,null,null,null,null,null,null,null,{"$f":"SUM(D207:J207)","v":0}]
[null,"Other Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D208:J208)","v":0}]
[null,"Other Urban Greening (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D209:J209)","v":0}]
[null,"Total Urban Greening",null,{"$f":"SUM(D205:D209)","v":0},{"$f":"SUM(E205:E209)","v":0},0,0,0,0,0,0]
[null,"Street Furniture",null,null,null,null,null,null,null,null,{"$f":"SUM(D211:J211)","v":0}]
[null,"Bicycle Repair Kiosks",null,null,null,null,null,null,null,null,0]
[null,"Bicycle Storage or Parking",null,null,null,null,null,null,null,null,0]
[null,"Drinking Fountains",null,null,null,null,null,null,null,null,0]
[null,"Other Amenities (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Amenities (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Amenities",null,{"$f":"SUM(D211:D216)","v":0},{"$f":"SUM(E211:E216)","v":0},0,0,0,0,0,0]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D218:J218)","v":0}]
[null,"Provide Name of Impact Fee (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D219:J219)","v":0}]
[null,"Total Impact Fees",null,{"$f":"SUM(D218:D219)","v":0},0,0,0,0,0,0,{"$f":"SUM(K218:K219)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D221:J221)","v":0}]
[null,"Other Activity Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D222:J222)","v":0}]
[null,"Total Activity Delivery Costs",null,{"$f":"SUM(D221:D222)","v":0},0,0,0,0,0,0,{"$f":"SUM(K221:K222)","v":0}]
[null,"Employee Reporting",null,null,null,null,null,null,null,null,{"$f":"SUM(D224:J224)","v":0}]
[null,"Vehicles",null,null,null,null,null,null,null,null,{"$f":"SUM(D225:J225)","v":0}]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D226:J226)","v":0}]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D227:J227)","v":0}]
[null,"Total Other Capital Asset Costs",null,{"$f":"SUM(D224:D227)","v":0},{"$f":"SUM(E224:E227)","v":0},0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$103,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"SUM(D228,D223,D220,D217,D210,D204,D192,D181,D175,D167)","v":0},{"$f":"SUM(E228,E223,E220,E217,E210,E204,E192,E181,E175,E167)","v":0},0,0,0,0,0,0]
[null,"Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[]
[]
[null,"TOTAL TRANSPORTATION RELATED AMENITIES (TRA)  BUDGET"]
[null,"Total Soft Costs",null,{"$f":"D17+D92+D167","v":0},{"$f":"E17+E92+E167","v":0},0,0,0,0,0,0]
[null,"Total Site Preparation",null,{"$f":"D25+D100+D175","v":0},0,0,0,0,0,0,0]
[null,"Total Site Utilities",null,{"$f":"D31+D106+D181","v":0},0,0,0,0,0,0,0]
[null,"Total Complete Streets Improvements - Construction",null,{"$f":"D42+D117+D192","v":0},0,0,0,0,0,0,0]
[null,"Total Transit Station or Stop -  Construction",null,{"$f":"D54+D129+D204","v":0},0,0,0,0,0,0,0]
[null,"Total Urban Greening",null,{"$f":"D60+D135+D210","v":0},0,0,0,0,0,0,0]
[null,"Total Amenities",null,{"$f":"D67+D142+D217","v":0},0,0,0,0,0,0,0]
[null,"Total Impact Fees",null,{"$f":"D70+D145+D220","v":0},0,0,0,0,0,0,0]
[null,"Total Activity Delivery Costs",null,{"$f":"D73+D148+D223","v":0},0,0,0,0,0,0,0]
[null,"Total Other Capital Asset Costs",null,{"$f":"D78+D153+D228","v":0},{"$f":"E78+E153+E228","v":0},0,0,0,0,0,0]
[null,"Total TRA Budgeted Project Costs",null,{"$f":"SUM(D234:D243)","v":0},0,0,0,0,0,0,0]
[]
[null,"End of Document"]

{"sheet":"PGM S&U Budget","index":9,"n_rows":176,"n_cols":12,"rows_kept":176,"cut":false,"hidden":true,"merged":[[167,1,167,2],[167,11,167,12],[154,1,154,2],[154,11,166,12],[155,1,155,2],[156,1,156,2],[157,1,157,2],[158,1,158,2],[159,1,159,2],[160,1,160,2],[161,1,161,2],[162,1,162,2],[163,1,163,2],[164,1,164,2],[165,1,165,2],[166,1,166,2],[175,1,175,12],[14,11,18,12],[95,11,99,12],[122,11,126,12],[142,1,142,12],[143,1,143,2],[143,11,148,12],[144,1,144,2],[145,1,145,2],[146,1,146,2],[147,1,147,2],[148,1,148,2],[149,1,149,2],[149,11,153,12],[150,1,150,2],[151,1,151,2],[152,1,152,2],[153,1,153,2],[121,1,121,2],[140,1,140,2],[140,11,140,12],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[127,11,139,12],[128,1,128,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[132,1,132,2],[133,1,133,2],[134,1,134,2],[135,1,135,2],[136,1,136,2],[137,1,137,2],[138,1,138,2],[139,1,139,2],[28,1,28,2],[16,1,16,2],[173,1,173,2],[30,1,30,2],[61,1,61,12],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[113,11,113,12],[115,1,115,12],[116,1,116,2],[116,11,121,12],[117,1,117,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[82,1,82,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[1,1,1,12],[170,11,173,12],[88,1,88,12],[89,1,89,2],[89,11,94,12],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[100,11,112,12],[101,1,101,2],[102,1,102,2],[169,1,169,12],[170,1,170,2],[171,1,171,2],[172,1,172,2],[68,11,72,12],[73,11,85,12],[86,11,86,12],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[79,1,79,2],[77,1,77,2],[78,1,78,2],[80,1,80,2],[81,1,81,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[59,11,59,12],[62,1,62,2],[63,1,63,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[53,1,53,2],[62,11,67,12],[41,11,45,12],[46,11,58,12],[64,1,64,2],[54,1,54,2],[55,1,55,2],[13,1,13,2],[10,1,10,2],[9,1,9,2],[8,1,8,2],[22,1,22,2],[23,1,23,2],[31,1,31,2],[36,1,36,2],[18,1,18,2],[17,1,17,2],[19,1,19,2],[20,1,20,2],[32,1,32,2],[34,1,34,12],[35,11,40,12],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[21,1,21,2],[32,11,32,12],[35,1,35,2],[19,11,31,12],[25,1,25,2],[52,1,52,2],[2,1,2,12],[3,1,5,2],[3,3,3,10],[3,11,5,12],[4,10,5,10],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[41,1,41,2],[14,1,14,2],[15,1,15,2],[29,1,29,2],[24,1,24,2],[26,1,26,2],[27,1,27,2],[7,1,7,12],[8,11,13,12],[11,1,11,2],[12,1,12,2]]}
[]
[null,{"$f":"CONCATENATE('Project Overview'!F25,\" Programs (PGM) Sources and Uses Budget   \",\"App \",'Project Overview'!E4)","v":" Programs (PGM) Sources and Uses Budget   App "}]
[null,"Amounts from each budget will autosum at the bottom. The sum will be used to determine the total PGM funds requested. "]
[null,"Cost Category",null,"ALL FUNDING SOURCES",null,null,null,null,null,null,null,"Comments"]
[null,null,null,{"$f":"'Threshold Requirements'!J137","v":"AHSC PGM Grant"},{"$f":"'Threshold Requirements'!J138","v":0},{"$f":"'Threshold Requirements'!J139","v":0},{"$f":"'Threshold Requirements'!J140","v":0},{"$f":"'Threshold Requirements'!J141","v":0},{"$f":"'Threshold Requirements'!J142","v":0},{"$f":"'Threshold Requirements'!J143","v":0},"Sources Total"]
[]
[]
[null,{"$f":"CONCATENATE(\"PGM BUDGET #1\",\" - \",'Project Overview'!$F$119)","v":"PGM BUDGET #1 - "}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D9:J9)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D10:J10)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D11:J11)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D12:J12)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D13:J13)","v":0}]
[null,"Total Direct Staff Costs",null,{"$f":"SUM(D9:D13)","v":0},{"$f":"SUM(E9:E13)","v":0},{"$f":"SUM(F9:F13)","v":0},{"$f":"SUM(G9:G13)","v":0},0,0,0,0]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D15:J15)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D16:J16)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D17:J17)","v":0}]
[null,"Total Indirect Staff Costs",null,{"$f":"SUM(D15:D17)","v":0},{"$f":"SUM(E15:E17)","v":0},0,0,0,0,0,0]
[null,"Total Staff Costs",null,{"$f":"D14+D18","v":0},0,0,0,0,0,0,0]
[null,"Travel",null,null,null,null,null,null,null,null,{"$f":"SUM(D20:J20)","v":0}]
[null,"Equipment",null,null,null,null,null,null,null,null,0]
[null,"Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Passes",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,{"$f":"SUM(D20:D31)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$119,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"D19+D32","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"CONCATENATE(\"PGM BUDGET #2\",\" - \",'Project Overview'!$F$131)","v":"PGM BUDGET #2 - "}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D36:J36)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D37:J37)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D38:J38)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D39:J39)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D40:J40)","v":0}]
[null,"Total Direct Staff Costs",null,{"$f":"SUM(D36:D40)","v":0},{"$f":"SUM(E36:E40)","v":0},0,0,0,0,0,0]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D42:J42)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D43:J43)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D44:J44)","v":0}]
[null,"Total Indirect Staff Costs",null,{"$f":"SUM(D42:D44)","v":0},0,0,0,0,0,0,0]
[null,"Total Staff Costs",null,{"$f":"D41+D45","v":0},0,0,0,0,0,0,0]
[null,"Travel",null,null,null,null,null,null,null,null,{"$f":"SUM(D47:J47)","v":0}]
[null,"Equipment",null,null,null,null,null,null,null,null,0]
[null,"Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Passes",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,{"$f":"SUM(D47:D58)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$131,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"D46+D59","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"CONCATENATE(\"PGM BUDGET #3\",\" - \",'Project Overview'!$F$143)","v":"PGM BUDGET #3 - "}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D63:J63)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D64:J64)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D65:J65)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D66:J66)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D67:J67)","v":0}]
[null,"Total Direct Staff Costs",null,{"$f":"SUM(D63:D67)","v":0},0,0,0,0,0,0,0]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D69:J69)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D70:J70)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D71:J71)","v":0}]
[null,"Total Indirect Staff Costs",null,{"$f":"SUM(D69:D71)","v":0},0,0,0,0,0,0,0]
[null,"Total Staff Costs",null,{"$f":"D68+D72","v":0},0,0,0,0,0,0,0]
[null,"Travel",null,null,null,null,null,null,null,null,{"$f":"SUM(D74:J74)","v":0}]
[null,"Equipment",null,null,null,null,null,null,null,null,0]
[null,"Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Passes",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,{"$f":"SUM(D74:D85)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$143,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"D73+D86","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"CONCATENATE(\"PGM BUDGET #4\",\" - \",'Project Overview'!$F$155)","v":"PGM BUDGET #4 - "}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D90:J90)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D91:J91)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D92:J92)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D93:J93)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D94:J94)","v":0}]
[null,"Total Direct Staff Costs",null,{"$f":"SUM(D90:D94)","v":0},{"$f":"SUM(E90:E94)","v":0},{"$f":"SUM(F90:F94)","v":0},{"$f":"SUM(G90:G94)","v":0},0,0,0,0]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D96:J96)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D97:J97)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D98:J98)","v":0}]
[null,"Total Indirect Staff Costs",null,{"$f":"SUM(D96:D98)","v":0},{"$f":"SUM(E96:E98)","v":0},0,0,0,0,0,0]
[null,"Total Staff Costs",null,{"$f":"D95+D99","v":0},0,0,0,0,0,0,0]
[null,"Travel",null,null,null,null,null,null,null,null,{"$f":"SUM(D101:J101)","v":0}]
[null,"Equipment",null,null,null,null,null,null,null,null,0]
[null,"Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Passes",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,{"$f":"SUM(D101:D112)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$155,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"D100+D113","v":0},0,0,0,0,0,0,0]
[]
[null,{"$f":"CONCATENATE(\"PGM BUDGET #5\",\" - \",'Project Overview'!$F$167)","v":"PGM BUDGET #5 - "}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D117:J117)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D118:J118)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D119:J119)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D120:J120)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D121:J121)","v":0}]
[null,"Total Direct Staff Costs",null,{"$f":"SUM(D117:D121)","v":0},{"$f":"SUM(E117:E121)","v":0},{"$f":"SUM(F117:F121)","v":0},{"$f":"SUM(G117:G121)","v":0},0,0,0,0]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D123:J123)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D124:J124)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D125:J125)","v":0}]
[null,"Total Indirect Staff Costs",null,{"$f":"SUM(D123:D125)","v":0},{"$f":"SUM(E123:E125)","v":0},0,0,0,0,0,0]
[null,"Total Staff Costs",null,{"$f":"D122+D126","v":0},0,0,0,0,0,0,0]
[null,"Travel",null,null,null,null,null,null,null,null,{"$f":"SUM(D128:J128)","v":0}]
[null,"Equipment",null,null,null,null,null,null,null,null,0]
[null,"Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Passes",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,{"$f":"SUM(D128:D139)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$167,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"D127+D140","v":0},{"$f":"E127+E140","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"CONCATENATE(\"PGM BUDGET #6\",\" - \",'Project Overview'!$F$179)","v":"PGM BUDGET #6 - "}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D144:J144)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D145:J145)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D146:J146)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D147:J147)","v":0}]
[null,"Direct Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D148:J148)","v":0}]
[null,"Total Direct Staff Costs",null,{"$f":"SUM(D144:D148)","v":0},{"$f":"SUM(E144:E148)","v":0},{"$f":"SUM(F144:F148)","v":0},{"$f":"SUM(G144:G148)","v":0},0,0,0,0]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D150:J150)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D151:J151)","v":0}]
[null,"Other Indirect Staff Cost (Specify)",null,null,null,null,null,null,null,null,{"$f":"SUM(D152:J152)","v":0}]
[null,"Total Indirect Staff Costs",null,{"$f":"SUM(D150:D152)","v":0},{"$f":"SUM(E150:E152)","v":0},0,0,0,0,0,0]
[null,"Total Staff Costs",null,{"$f":"D149+D153","v":0},0,0,0,0,0,0,0]
[null,"Travel",null,null,null,null,null,null,null,null,{"$f":"SUM(D155:J155)","v":0}]
[null,"Equipment",null,null,null,null,null,null,null,null,0]
[null,"Required Transit Passes/Cards (see cell comment)",null,null,null,null,null,null,null,null,0]
[null,"Other Transit Passes",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Supplies (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Other Capital Costs (Specify)",null,null,null,null,null,null,null,null,0]
[null,"Total Other Capital Costs",null,{"$f":"SUM(D155:D166)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE('Project Overview'!$F$179,\" Total Budgeted Project Costs\")","v":" Total Budgeted Project Costs"},null,{"$f":"D154+D167","v":0},0,0,0,0,0,0,0]
[]
[null,"TOTAL PROGRAMS (PGM) BUDGET"]
[null,"Total Direct Staff Costs",null,{"$f":"D14+D41+D68+D95+D122+D149","v":0},{"$f":"E14+E41+E68+E95+E122+E149","v":0},0,0,0,0,0,0]
[null,"Total Indirect Staff Costs",null,{"$f":"D18+D45+D72+D99+D126+D153","v":0},{"$f":"E18+E45+E72+E99+E126+E153","v":0},0,0,0,0,0,{"$f":"K18+K45+K72+K99+K126+K153","v":0}]
[null,"Total Other Capital Costs",null,{"$f":"D32+D59+D86+D113+D140+D167","v":0},{"$f":"E32+E59+E86+E113+E140+E167","v":0},0,0,0,0,0,0]
[null,"Total PGM Budgeted Project Costs",null,{"$f":"SUM(D171:D173)","v":0},{"$f":"SUM(E171:E173)","v":0},0,0,0,0,{"$f":"SUM(J171:J173)","v":0},{"$f":"SUM(K171:K173)","v":0}]
[]
[null,"End of Document"]

{"sheet":"Max Funds & Unit Mix","index":10,"n_rows":155,"n_cols":47,"rows_kept":155,"cut":false,"hidden":true,"merged":[[31,1,31,5],[31,6,31,7],[68,1,68,9],[2,35,2,38],[3,38,3,40],[29,14,29,15],[29,11,29,12],[29,8,29,9],[1,1,2,19],[53,18,54,21],[53,14,54,17],[68,11,68,16],[4,1,4,4],[4,5,4,10],[4,11,4,16],[32,14,33,17],[129,1,129,7],[3,27,4,28],[3,29,4,30],[98,1,98,9],[99,1,99,9],[100,1,101,1],[100,2,100,9],[124,1,124,9],[26,1,26,3],[52,1,52,4],[53,1,54,1],[52,8,52,9],[53,2,54,5],[53,6,54,9],[53,10,54,13],[29,6,29,7],[80,1,81,8],[73,1,73,8],[74,1,74,8],[75,1,75,8],[69,1,69,8],[70,1,70,8],[71,1,71,8],[72,1,72,8],[69,11,69,16],[70,11,70,16],[71,11,72,16],[73,11,73,16],[69,10,73,10],[32,6,33,9],[51,1,51,4],[48,1,48,7],[78,1,78,3],[79,1,79,3],[32,10,33,13],[71,17,72,17],[28,1,28,15],[29,1,29,3],[29,4,29,5],[47,1,47,5],[52,17,52,21],[49,1,49,4],[49,5,49,6],[32,18,33,21],[52,5,52,6],[52,15,52,16],[52,13,52,14],[52,10,52,11],[32,1,33,1],[32,2,33,5]]}
[]
[null,{"$f":"CONCATENATE('Project Overview'!F25,\" AHD Units and Maximum AHD-HRI Funds \",\"App \",'Project Overview'!$E$4)","v":" AHD Units and Maximum AHD-HRI Funds App "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*AK27","v":0},"Annual Net Restricted Rent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Program Name (Specify)",null,"Subsidy Program Name (Specify)",null,null,null,null,null,null,null,{"$f":"12*AL27","v":0},"Annual Net Proposed Rent"]
[null,"Unit Mix",null,null,null,"RENTAL ONLY",null,null,null,null,null,"HOMEOWNERSHIP ONLY",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(County=\"\",\"\",County)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*AM27","v":0},"Annual Unrestricted Rent"]
[null,"# of\nBdrms","Unit Type","% of Area Median Income ","Total Units","Total\nRental\nUnits","Total Rental\nUn-Restricted\nUnits","Total Rental\nRestricted\nUnits","Total\nAffordable\nRental Units","AHSC\nRental\nAssisted\nUnits","Other\nRental\nRestricted","Total\nHomeowner\n(HO) Units","Total (HO)\nUn-Restricted\nUnits","Total (HO)\nRestricted\nUnits","Total\nAffordable\n(HO) Units","AHSC\n(HO)\nAssisted\nUnits","Other\n(HO)\nRestricted\nUnits","Support. Housing\nUnits","Veterans\nUnits","Senior\nUnits",null,null,"Vlookup","Restricted Monthly 2022 Rents","Unrestricted Monthly Rent","Proposed Monthly Rent","1Monthly Utility Allowance","Monthly Rent Subsidy Amount","Subsidy\nUnits","Monthly Rent Subsidy Amount","Subsidy Units","# of Baths","Square Feet","Other HCD Funding Source","Other Funding Units","Building Type","Net Monthly Restricted Rent","Net Monthly Proposed Rent","Monthly Unrestricted Rent",{"$f":"AB4","v":"Subsidy Program Name (Specify)"},{"$f":"AD4","v":"Subsidy Program Name (Specify)"},null,"Restricted Rental Units",null,null,"Restricted Homeowner Units"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},null,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,{"$f":"IF(B7=\"\",\"\",IF(B7=0,2,IF(B7=1,3,IF(B7=2,4,IF(B7=3,5,IF(B7=4,6,IF(B7=5,6,\"\")))))))","v":""},{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,UnitsTbl[[#This Row],[% of Area Median Income ]]),TCACrentTbl[],W7,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X7-AA7)*E7","v":0},{"$f":"(Z7-AA7)*E7","v":0},{"$f":"G7*Y7","v":0},{"$f":"AB7*AC7","v":0},{"$f":"AD7*AE7","v":0},null,{"$f":"SUMPRODUCT(($D$6:$D$25=0.15)*($C$6:$C$25=\"Rental\")*($H$7:$H$26))*15","v":0},"15% AMI",{"$f":"CONCATENATE(County,D7)","v":""},{"$f":"SUMPRODUCT(($D$7:$D$26=0.15)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*15","v":0},"15% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D8),TCACrentTbl[],W8,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.2)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*20","v":0},"20% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.2)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*20","v":0},"20% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D9),TCACrentTbl[],W9,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.25)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*25","v":0},"25% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.25)*($C$7:$C$26=\"Homeowner\")*($O$7:$O$26))*25","v":0},"25% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D10),TCACrentTbl[],W10,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.3)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*30","v":0},"30% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.3)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*30","v":0},"30% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D11),TCACrentTbl[],W11,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.35)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*35","v":0},"35% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.35)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*35","v":0},"35% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D12),TCACrentTbl[],W12,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.4)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*40","v":0},"40% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.4)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*40","v":0},"40% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,{"$f":"IF(B13=\"\",\"\",IF(B13=0,2,IF(B13=1,3,IF(B13=2,4,IF(B13=3,5,IF(B13=4,6,IF(B13=5,6,\"\")))))))","v":""},{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D13),TCACrentTbl[],W13,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.45)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*45","v":0},"45% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.45)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*45","v":0},"45% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D14),TCACrentTbl[],W14,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.5)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*50","v":0},"50% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.5)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*50","v":0},"50% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D15),TCACrentTbl[],W15,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.55)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*55","v":0},"55% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.55)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*55","v":0},"55% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D16),TCACrentTbl[],W16,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.6)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*60","v":0},"60% AMI","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.6)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*60","v":0},"60% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D17),TCACrentTbl[],W17,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.65)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*65","v":0},"Total","",{"$f":"SUMPRODUCT(($D$7:$D$26=0.65)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*65","v":0},"65% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D18),TCACrentTbl[],W18,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.7)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*70","v":0},null,"",{"$f":"SUMPRODUCT(($D$7:$D$26=0.7)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*70","v":0},"70% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D19),TCACrentTbl[],W19,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.75)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*75","v":0},null,"",{"$f":"SUMPRODUCT(($D$7:$D$26=0.75)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*75","v":0},"75% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D20),TCACrentTbl[],W20,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUMPRODUCT(($D$7:$D$26=0.8)*($C$7:$C$26=\"Rental\")*($H$7:$H$26))*80","v":0},null,"",{"$f":"SUMPRODUCT(($D$7:$D$26=0.8)*($C$7:$C$26=\"Homeowner\")*($H$7:$H$26))*80","v":0},"80% AMI"]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D21),TCACrentTbl[],W21,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,"",{"$f":"SUM(AT7:AT20)","v":0}]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D22),TCACrentTbl[],W22,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUM(AQ7:AQ20)","v":0},null,""]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D23),TCACrentTbl[],W23,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,""]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D24),TCACrentTbl[],W24,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,""]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D25),TCACrentTbl[],W25,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X25-AA25)*E25","v":0},0,0,0,0,null,null,null,""]
[null,null,null,null,null,{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Manager\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">80%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0,IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.8),UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Rental\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Rental\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=0.6),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,0,{"$f":"IF(AND(OR(vmHousingType=\"Both\",vmHousingType=\"Homeownership\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\"),UnitsTbl[[#This Row],[Total Units]],\"\")","v":""},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\"Market\",UnitsTbl[[#This Row],[Total Units]])+SUMIF(UnitsTbl[[#This Row],[% of Area Median Income ]],\">120%\",UnitsTbl[[#This Row],[Total Units]])),0)","v":0},{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),IF(OR(UnitsTbl[[#This Row],[% of Area Median Income ]]=\"\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Manager\",UnitsTbl[[#This Row],[% of Area Median Income ]]=\"Market\"),0),IF(AND(UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]<=1.2,UnitsTbl[[#This Row],[% of Area Median Income ]]>=0.55),UnitsTbl[[#This Row],[Total Units]],0))","v":0},{"$f":"IF(AND(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),UnitsTbl[[#This Row],[Unit Type]]=\"Homeowner\",UnitsTbl[[#This Row],[% of Area Median Income ]]>=55%,UnitsTbl[[#This Row],[% of Area Median Income ]]<=120%),UnitsTbl[[#This Row],[Total Units]],0)","v":0},0,null,null,null,null,null,null,"",{"$f":"IFERROR(VLOOKUP(CONCATENATE(County,D26),TCACrentTbl[],W26,FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X26-AA26)*E26","v":0},0,0,0,0,null,null,null,""]
[null,"Totals",null,null,{"$f":"SUM(E7:E26)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N7:N26)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AC7:AC26)","v":0},null,{"$f":"SUM(AE7:AE26)","v":0},null,null,null,{"$f":"SUM(AI7:AI26)","v":0},null,{"$f":"SUM(AK7:AK26)","v":0},{"$f":"SUM(AL7:AL26)","v":0},{"$f":"SUM(AM7:AM26)","v":0},{"$f":"SUM(AN7:AN26)","v":0},{"$f":"SUM(AO7:AO26)","v":0}]
[]
[null,"Maximum HRI Grant Amount"]
[null,{"$f":"CONCATENATE(SUMIF(UnitsTbl[% of Area Median Income ],\">80%\",UnitsTbl[Total Units])+SUMIF(UnitsTbl[% of Area Median Income ],\"Manager\",UnitsTbl[Total Units]),\" Unrestricted redidential units @ $35,000 Per unit\")","v":"0 Unrestricted redidential units @ $35,000 Per unit"},null,null,{"$f":"$G$27*35000","v":0},null,{"$f":"CONCATENATE($I$27,\" restricted residential units @ $50,000 per unit \")","v":"0 restricted residential units @ $50,000 per unit "},null,{"$f":"$I$27*50000","v":0},null,"HRI\nRequested",{"$f":"IF('Dev Sources'!$H$23=\"\",0,'Dev Sources'!$H$23)","v":0},null,"Max HRI Grant",{"$f":"MIN(($E$30+$I$30),$L$30,'Dev Sources'!$J$23)","v":0}]
[]
[null,"Maximum Homeownership Funding Amount",null,null,null,null,{"$f":"IF(OR(vmHousingType=\"Homeownership\",vmHousingType=\"Both\"),MIN(SUM($F$46,$J$46,$N$46,$R$46,$V$46),IF('Dev Sources'!$H$24=\"\",0,'Dev Sources'!$H$24),0))","v":false}]
[null,"\n\n\nAMI\nLevel","0 Bedroom Units",null,null,null,"1 Bedroom Units",null,null,null,"2 Bedroom Units",null,null,null,"3 Bedroom Units",null,null,null,"4+ Bedroom Units"]
[]
[null,"AMI","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount"]
[null,1,{"$f":"E88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"C36*SUM(D36,E36)","v":0},{"$f":"F88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"G36*SUM(H36,I36)","v":0},{"$f":"G88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"K36*SUM(L36,M36)","v":0},{"$f":"H88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"O36*SUM(P36,Q36)","v":0},{"$f":"I88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],100%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],100%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],100%),0)","v":0},{"$f":"S36*SUM(T36,U36)","v":0}]
[null,0.95,{"$f":"E89","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"C37*SUM(D37,E37)","v":0},{"$f":"F89","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"G37*SUM(H37,I37)","v":0},{"$f":"G89","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"K37*SUM(L37,M37)","v":0},{"$f":"H89","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"O37*SUM(P37,Q37)","v":0},{"$f":"I89","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],95%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],95%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],95%),0)","v":0},{"$f":"S37*SUM(T37,U37)","v":0}]
[null,0.9,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],90%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],90%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],90%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],90%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],90%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],90%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],90%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],90%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],90%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],90%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],90%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],90%),0)","v":0},{"$f":"S38*SUM(T38,U38)","v":0}]
[null,0.85,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],85%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],85%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],85%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],85%),0)","v":0},{"$f":"G39*SUM(H39,I39)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],85%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],85%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],85%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],85%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],85%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],85%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],85%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],85%),0)","v":0},0]
[null,0.8,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],80%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],80%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],80%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],80%),0)","v":0},{"$f":"G40*SUM(H40,I40)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],80%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],80%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],80%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],80%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],80%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],80%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],80%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],80%),0)","v":0},0]
[null,0.75,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],75%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],75%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],75%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],75%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],75%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],75%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],75%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],75%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],75%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],75%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],75%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],75%),0)","v":0},0]
[null,0.7,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],70%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],70%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],70%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],70%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],70%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],70%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],70%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],70%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],70%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],70%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],70%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],70%),0)","v":0},0]
[null,0.65,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],65%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],65%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],65%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],65%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],65%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],65%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],65%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],65%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],65%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],65%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],65%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],65%),0)","v":0},0]
[null,0.6,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],60%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],60%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],60%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],60%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],60%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],60%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],60%),0)","v":0},0]
[null,0.55000000000000004,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],55%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],55%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],55%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],55%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],55%)+SUMIFS(UnitsTbl[AHSC\n(HO)\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],55%)+SUMIFS(UnitsTbl[Other\n(HO)\nRestricted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],55%),0)","v":0},0]
[null,"Totals","Total",{"$f":"SUM(D36:D45)","v":0},{"$f":"SUM(E36:E45)","v":0},{"$f":"SUM(F36:F45)","v":0},"Total",{"$f":"SUM(H36:H45)","v":0},{"$f":"SUM(I36:I45)","v":0},{"$f":"SUM(J36:J45)","v":0},"Total",{"$f":"SUM(L36:L45)","v":0},{"$f":"SUM(M36:M45)","v":0},{"$f":"SUM(N36:N45)","v":0},"Total",{"$f":"SUM(P36:P45)","v":0},{"$f":"SUM(Q36:Q45)","v":0},{"$f":"SUM(R36:R45)","v":0},"Total",{"$f":"SUM(T36:T45)","v":0},{"$f":"SUM(U36:U45)","v":0},{"$f":"SUM(V36:V45)","v":0}]
[]
[null,"Does your Project have a previous HCD loan award?",null,null,null,null,{"$f":"IF(vmOtherHCD=\"Yes\",IF(AND('Project Overview'!R197>0,'Project Overview'!AA197=\"Yes\"),TRUE,IF(AND('Project Overview'!R198>0,'Project Overview'!AA198=\"Yes\"),TRUE,IF(AND('Project Overview'!R199>0,'Project Overview'!AA199=\"Yes\"),TRUE,FALSE))))","v":false}]
[null,"Will your Project receive an HCD loan award before the AHSC application due date?",null,null,null,null,null,null,"No"]
[null,{"$f":"IF($G$48,\"Total previous or planed award\",IF($I$49=\"Yes\",\"Total planed award before AHSC application due date?\",\"\"))","v":""}]
[]
[null,"Maximum AHD Funding Amount"]
[null,"Unrestricted Manager Funding Amount",null,null,null,{"$f":"$E$79*SUMIF(UnitsTbl[% of Area Median Income ],\"Manager\",UnitsTbl[Total Units])","v":0},null,null,"AHD Funds Requested",null,{"$f":"IF('Dev Sources'!$H$24=\"\",0,'Dev Sources'!$H$24)","v":0},null,null,"Max allowable AHD Loan",null,{"$f":"IFERROR(IF(vmAHD=\"Yes\",MIN(SUM($F$53,$F$67,$J$67,$N$67,$R$67,$V$67)-$F$50,$K$53,$J$76,$R$74,35000000)),0)","v":false},null,null,null,null,null,null,1.1200000000000001]
[null,"\n\n\nAMI\nLevel","0 Bedroom Units",null,null,null,"1 Bedroom Units",null,null,null,"2 Bedroom Units",null,null,null,"3 Bedroom Units",null,null,null,"4+ Bedroom Units"]
[]
[null,"AMI","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount","Per\nUnit\nAmount","AHSC\nAssisted\nUnits","Other\nRental\nRestricted","Funding\nAmount"]
[null,0.6,{"$f":"E88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"C57*SUM(D57,E57)","v":0},{"$f":"F88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"G57*SUM(H57,I57)","v":0},{"$f":"G88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"K57*SUM(L57,M57)","v":0},{"$f":"H88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"O57*SUM(P57,Q57)","v":0},{"$f":"I88","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],60%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],60%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],60%),0)","v":0},{"$f":"S57*SUM(T57,U57)","v":0}]
[null,"55%",{"$f":"E89","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"C58*SUM(D58,E58)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"G58*SUM(H58,I58)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"K58*SUM(L58,M58)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"O58*SUM(P58,Q58)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],55%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],55%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],55%),0)","v":0},{"$f":"S58*SUM(T58,U58)","v":0}]
[null,"50%",0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],50%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],50%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],50%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],50%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],50%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],50%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],50%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],50%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],50%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],50%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],50%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],50%),0)","v":0},{"$f":"S59*SUM(T59,U59)","v":0}]
[null,"45%",0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],45%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],45%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],45%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],45%),0)","v":0},{"$f":"G60*SUM(H60,I60)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],45%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],45%),0)","v":0},{"$f":"K60*SUM(L60,M60)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],45%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],45%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],45%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],45%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],45%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],45%),0)","v":0},0]
[null,"40%",0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],40%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],40%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],40%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],40%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],40%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],40%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],40%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],40%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],40%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],40%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],40%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],40%),0)","v":0},0]
[null,"35%",0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],35%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],35%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],35%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],35%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],35%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],35%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],35%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],35%),0)","v":0},{"$f":"O62*SUM(P62,Q62)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],35%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],35%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],35%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],35%),0)","v":0},0]
[null,"30%",0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],30%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],30%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],30%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],30%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],30%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],30%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],30%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],30%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],30%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],30%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],30%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],30%),0)","v":0},0]
[null,"25%",0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],25%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],25%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],25%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],25%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],25%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],25%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],25%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],25%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],25%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],25%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],25%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],25%),0)","v":0},{"$f":"S64*SUM(T64,U64)","v":0}]
[null,"20%",0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],20%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],20%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],20%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],20%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],20%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],20%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],20%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],20%),0)","v":0},{"$f":"O65*SUM(P65,Q65)","v":0},0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],20%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],20%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],20%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],20%),0)","v":0},0]
[null,"15%",{"$f":"E97","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],15%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],0,UnitsTbl[% of Area Median Income ],15%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],15%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],1,UnitsTbl[% of Area Median Income ],15%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],15%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],2,UnitsTbl[% of Area Median Income ],15%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],15%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],3,UnitsTbl[% of Area Median Income ],15%),0)","v":0},0,0,{"$f":"IFERROR(SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],15%)+SUMIFS(UnitsTbl[AHSC\nRental\nAssisted\nUnits],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],15%),0)","v":0},{"$f":"IFERROR(SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],4,UnitsTbl[% of Area Median Income ],15%)+SUMIFS(UnitsTbl[Other\nRental\nRestricted],UnitsTbl['# of\nBdrms],5,UnitsTbl[% of Area Median Income ],15%),0)","v":0},0]
[null,"Totals","Total",{"$f":"SUM(D57:D66)","v":0},{"$f":"SUM(E57:E66)","v":0},{"$f":"SUM(F57:F66)","v":0},"Total",{"$f":"SUM(H57:H66)","v":0},{"$f":"SUM(I57:I66)","v":0},{"$f":"SUM(J57:J66)","v":0},"Total",{"$f":"SUM(L57:L66)","v":0},{"$f":"SUM(M57:M66)","v":0},{"$f":"SUM(N57:N66)","v":0},"Total",{"$f":"SUM(P57:P66)","v":0},{"$f":"SUM(Q57:Q66)","v":0},{"$f":"SUM(R57:R66)","v":0},"Total",{"$f":"SUM(T57:T66)","v":0},{"$f":"SUM(U57:U66)","v":0},{"$f":"SUM(V57:V66)","v":0}]
[]
[null,"Permanent Financing Funding Gap Calculation",null,null,null,null,null,null,null,null,null,"Shared Cost Calculation"]
[null,"Total Development Cost",null,null,null,null,null,null,null,{"$f":"'AHD Dev Budget'!$C$118","v":0},"MHP  §7304(c)","Average gross square feet of Restricted Units",null,null,null,null,null,{"$f":"SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],0, UnitsTbl[% of Area Median Income ],\"<=60%\")*'Project Overview'!AD594+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],0, UnitsTbl[% of Area Median Income ],\"Manager\")*'Project Overview'!AD594+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],1, UnitsTbl[% of Area Median Income ],\"<=60%\")*'Project Overview'!AD595+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],1, UnitsTbl[% of Area Median Income ],\"Manager\")*'Project Overview'!AD595+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],2, UnitsTbl[% of Area Median Income ],\"<=60%\")*'Project Overview'!AD596+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],2, UnitsTbl[% of Area Median Income ],\"Manager\")*'Project Overview'!AD596+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],3, UnitsTbl[% of Area Median Income ],\"<=60%\")*'Project Overview'!AD597+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],3, UnitsTbl[% of Area Median Income ],\"Manager\")*'Project Overview'!AD597+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],4, UnitsTbl[% of Area Median Income ],\"<=60%\")*'Project Overview'!AD598+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],4, UnitsTbl[% of Area Median Income ],\"Manager\")*'Project Overview'!AD598+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],5, UnitsTbl[% of Area Median Income ],\"<=60%\")*'Project Overview'!AD599+SUMIFS(UnitsTbl[Total Units],UnitsTbl['# of\nBdrms],5, UnitsTbl[% of Area Median Income ],\"Manager\")*'Project Overview'!AD599","v":0}]
[null," Less: Net Syndication Proceeds/Investor Equity ",null,null,null,null,null,null,null,null,null,"Average gross square feet of all residential units",null,null,null,null,null,{"$f":"'Project Overview'!$AH$594*'Project Overview'!$AD$594+'Project Overview'!$AH$595*'Project Overview'!$AD$595+'Project Overview'!$AH$596*'Project Overview'!$AD$596+'Project Overview'!$AH$597*'Project Overview'!$AD$597+'Project Overview'!$AH$598*'Project Overview'!$AD$598+'Project Overview'!$AH$599*'Project Overview'!$AD$599","v":0}]
[null," Less: Additional Owner/General Partner Equity (Including Deferred Developer Fee)",null,null,null,null,null,null,null,null,null,"Restricted Units average gross square footage as a % of total residential units average gross square footage",null,null,null,null,null,{"$f":"IFERROR($R$70/$R$71,0)","v":0}]
[null,"Total Estimated Financing needed",null,null,null,null,null,null,null,{"$f":"$J$70-$J$71-$J$72","v":0}]
[null," Less: Supportable Conventional or Bond Debt Financing",null,null,null,null,null,null,null,null,null,"Shared Cost Calculation Amount",null,null,null,null,null,{"$f":"$R$72*'AHD Dev Budget'!$C$118","v":0}]
[null," Less: \"Soft\" Financing and Grants."]
[null,"Permanent Funding Gap",null,null,null,null,null,null,null,{"$f":"$J$73-$J$74-$J$75","v":0}]
[]
[]
[null,"AHD or Homeownwership Base Amount:",null,null,{"$f":"IF(Taxcredit=9%,150000,IF(Taxcredit=4%,200000,IF(Taxcredit=\"None\",300000,0)))","v":0},null,null,null,"vacancy rate",null,null,"county_name","lim50_21p1","lim50_21\np2","lim50_21p3","lim50_21\np4","lim50_21p5","lim50_21\np6","lim50_21\np7","lim50_21p8"]
[null,"Assume:",null,null,"DSCR",0.06,360,1.1000000000000001,0.05,null,null,"Alameda",50000,57150,64300,71400,77150,82850,88550,94250]
[null,"Base Amount + Reduction in Amount Financeable due to Rent Limitations below 60% AMI",null,null,null,null,null,null,null,null,null,"Alpine",31800,36350,40900,45400,49050,52700,56300,59950]
[null,null,null,null,null,null,null,null,null,null,null,"Amador",30350,34650,39000,43300,46800,50250,53700,57200]
[null,"County","RentalAMI","HO AMI","0 BR ","1 BR","2 BR","3 BR","4+ BR",null,null,"Butte",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.8"},0.8,1.2,{"$f":"$E$88","v":0},{"$f":"$F$88","v":0},{"$f":"$G$88","v":0},{"$f":"$H$88","v":0},{"$f":"$I$88","v":0},null,null,"Calaveras",31500,36000,40500,45000,48600,52200,55800,59400]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.75"},0.75,1.1499999999999999,{"$f":"$E$88","v":0},{"$f":"$F$88","v":0},{"$f":"$G$88","v":0},{"$f":"$H$88","v":0},{"$f":"$I$88","v":0},null,null,"Colusa",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.7"},0.7,1.1000000000000001,{"$f":"$E$88","v":0},{"$f":"$F$88","v":0},{"$f":"$G$88","v":0},{"$f":"$H$88","v":0},{"$f":"$I$88","v":0},null,null,"Contra Costa",50000,57150,64300,71400,77150,82850,88550,94250]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.65"},0.65,1.05,{"$f":"$E$88","v":0},{"$f":"$F$88","v":0},{"$f":"$G$88","v":0},{"$f":"$H$88","v":0},{"$f":"$I$88","v":0},null,null,"Del Norte",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.6"},0.6,1,{"$f":"IFERROR(+$E$79+PV($F$80/12,$G$80,-(($D$146-$D$146)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR(+$E$79+PV($F$80/12,$G$80,-(($E$146-$E$146)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR(+$E$79+PV($F$80/12,$G$80,-(($F$146-$F$146)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR(+$E$79+PV($F$80/12,$G$80,-(($G$146-$G$146)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR(+$E$79+PV($F$80/12,$G$80,-(($H$146-$H$146)*(1-$I$80))/$H$80),0)","v":0},null,null,"El Dorado",35500,40550,45600,50650,54750,58800,62850,66900]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.55"},0.55000000000000004,0.95,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$147)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$147)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$147)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$147)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$147)*(1-$I$80))/$H$80),0)","v":0},null,null,"Fresno",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.5"},0.5,0.9,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$148)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$148)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$148)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$148)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$148)*(1-$I$80))/$H$80),0)","v":0},null,null,"Glenn",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.45"},0.45,0.85,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$149)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$149)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$149)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$149)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$149)*(1-$I$80))/$H$80),0)","v":0},null,null,"Humboldt",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.4"},0.4,0.8,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$150)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$150)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$150)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$150)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$150)*(1-$I$80))/$H$80),0)","v":0},null,null,"Imperial",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.35"},0.35,0.75,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$151)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$151)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$151)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$151)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$151)*(1-$I$80))/$H$80),0)","v":0},null,null,"Inyo",28950,33100,37250,41350,44700,48000,51300,54600]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.3"},0.3,0.7,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$152)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$152)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$152)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$152)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$152)*(1-$I$80))/$H$80),0)","v":0},null,null,"Kern",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.25"},0.25,0.65,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$153)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$153)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$153)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$153)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$153)*(1-$I$80))/$H$80),0)","v":0},null,null,"Kings",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.2"},0.2,0.6,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$154)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$154)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$154)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$154)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$154)*(1-$I$80))/$H$80),0)","v":0},null,null,"Lake",27300,31200,35100,38950,42100,45200,48300,51450]
[null,{"$f":"CONCATENATE(County,\" \",HCDLoanLimitTbl[[#This Row],[RentalAMI]])","v":" 0.15"},0.15,0.55000000000000004,{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($D$146-$D$155)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($E$146-$E$155)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($F$146-$F$155)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($G$146-$G$155)*(1-$I$80))/$H$80),0)","v":0},{"$f":"IFERROR($E$79+PV($F$80/12,$G$80,-(($H$146-$H$155)*(1-$I$80))/$H$80),0)","v":0},null,null,"Lassen",28150,32150,36150,40150,43400,46600,49800,53000]
[null,null,null,null,null,null,null,null,null,null,null,"Los Angeles",41700,47650,53600,59550,64350,69100,73850,78650]
[null,"Income and Rent Calculation Tables",null,null,null,null,null,null,null,null,null,"Madera",27300,31200,35100,38950,42100,45200,48300,51450]
[null,"TCAC/CDLAC/AHSC/CalHFA Income Limits Calculated from HUD 50% Income Limits",null,null,null,null,null,null,null,null,null,"Marin",65250,74600,83900,93200,100700,108150,115600,123050]
[null,"Income Level","Household Size",null,null,null,null,null,null,null,null,"Mariposa",27300,31200,35100,38950,42100,45200,48300,51450]
[null,null,1,2,3,4,5,6,7,8,null,"Mendocino",28150,32150,36150,40150,43400,46600,49800,53000]
[null,1.2,{"$f":"IFERROR($C$115*B103/$B$115,0)","v":0},{"$f":"IFERROR($D$115*B103/$B$115,0)","v":0},{"$f":"IFERROR($E$115*B103/$B$115,0)","v":0},{"$f":"IFERROR($F$115*B103/$B$115,0)","v":0},{"$f":"IFERROR($G$115*B103/$B$115,0)","v":0},{"$f":"IFERROR($H$115*B103/$B$115,0)","v":0},{"$f":"IFERROR($I$115*B103/$B$115,0)","v":0},{"$f":"IFERROR($J$115*B103/$B$115,0)","v":0},null,"Merced",27300,31200,35100,38950,42100,45200,48300,51450]
[null,1.1000000000000001,0,0,0,0,0,0,0,0,null,"Modoc",27300,31200,35100,38950,42100,45200,48300,51450]
[null,1,0,0,0,0,0,0,0,0,null,"Mono",28150,32150,36150,40150,43400,46600,49800,53000]
[null,0.95,0,0,0,0,0,0,0,0,null,"Monterey",39800,45500,51200,56850,61400,65950,70500,75050]
[null,0.9,0,0,0,0,0,0,0,0,null,"Napa",44150,50450,56750,63050,68100,73150,78200,83250]
[null,0.85,0,0,0,0,0,0,0,0,null,"Nevada",34450,39400,44300,49200,53150,57100,61050,64950]
[null,0.8,0,0,0,0,0,0,0,0,null,"Orange",47450,54200,61000,67750,73200,78600,84050,89450]
[null,0.75,0,0,0,0,0,0,0,0,null,"Placer",35500,40550,45600,50650,54750,58800,62850,66900]
[null,0.7,0,0,0,0,0,0,0,0,null,"Plumas",28600,32700,36800,40850,44150,47400,50700,53950]
[null,0.65,0,0,0,0,0,0,0,0,null,"Riverside",30800,35200,39600,44000,47550,51050,54600,58100]
[null,0.6,0,0,0,0,0,0,0,0,null,"Sacramento",35500,40550,45600,50650,54750,58800,62850,66900]
[null,0.55000000000000004,0,0,0,0,0,0,0,0,null,"San Benito",36800,42050,47300,52550,56800,61000,65200,69400]
[null,0.5,{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],2,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],3,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],4,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],5,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],6,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],7,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],8,FALSE))","v":""},{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],9,FALSE))","v":""},null,"San Bernardino",30800,35200,39600,44000,47550,51050,54600,58100]
[null,0.45,{"$f":"IFERROR($C$115*B116/$B$115,0)","v":0},{"$f":"IFERROR($D$115*B116/$B$115,0)","v":0},{"$f":"IFERROR($E$115*B116/$B$115,0)","v":0},{"$f":"IFERROR($F$115*B116/$B$115,0)","v":0},{"$f":"IFERROR($G$115*B116/$B$115,0)","v":0},{"$f":"IFERROR($H$115*B116/$B$115,0)","v":0},{"$f":"IFERROR($I$115*B116/$B$115,0)","v":0},{"$f":"IFERROR($J$115*B116/$B$115,0)","v":0},null,"San Diego",45550,52050,58550,65050,70300,75500,80700,85900]
[null,0.4,0,0,0,0,0,0,0,0,null,"San Francisco",65250,74600,83900,93200,100700,108150,115600,123050]
[null,0.35,0,0,0,0,0,0,0,0,null,"San Joaquin",29000,33150,37300,41400,44750,48050,51350,54650]
[null,0.3,0,0,0,0,0,0,0,0,null,"San Luis Obispo",38300,43800,49250,54700,59100,63500,67850,72250]
[null,0.25,0,0,0,0,0,0,0,0,null,"San Mateo",65250,74600,83900,93200,100700,108150,115600,123050]
[null,0.2,0,0,0,0,0,0,0,0,null,"Santa Barbara",48900,55900,62900,69850,75450,81050,86650,92250]
[null,0.15,0,0,0,0,0,0,0,0,null,"Santa Clara",59000,67400,75850,84250,91000,97750,104500,111250]
[null,null,null,null,null,null,null,null,null,null,null,"Santa Cruz",54450,62200,70000,77750,84000,90200,96450,102650]
[null,null,"CalHFA 50% Rent Limits ",null,null,null,null,null,null,null,null,"Shasta",27800,31800,35750,39700,42900,46100,49250,52450]
[null,"(Assumes  1 person in 0-bedroom, 2 people in a 1 bdrm and 1 additional person per additional bedroom) ",null,null,null,null,null,null,null,null,null,"Sierra",31500,36000,40500,45000,48600,52200,55800,59400]
[null,null,null,null,null,null,null,null,null,null,null,"Siskiyou",27300,31200,35100,38950,42100,45200,48300,51450]
[null,null,"Level","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm.",null,null,"Solano",38050,43450,48900,54300,58650,63000,67350,71700]
[null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$f":"C115/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"D115/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"E115/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"F115/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"G115/12*0.3","v":{"$error":"#VALUE!"}},{"$f":"H115/12*0.3","v":{"$error":"#VALUE!"}},null,null,"Sonoma",41600,47550,53500,59400,64200,68950,73700,78450]
[null,null,null,null,null,null,null,null,null,null,null,"Stanislaus",27900,31900,35900,39850,43050,46250,49450,52650]
[null,null,null,null,null,null,null,null,null,null,null,"Sutter",27300,31200,35100,38950,42100,45200,48300,51450]
[null,null,"TCAC/CDLAC/AHSC Rent Limits ",null,null,null,null,null,null,null,null,"Tehama",27300,31200,35100,38950,42100,45200,48300,51450]
[null,null,"(Assumes 1 person in 0-bdrm unit, 1.5 people per bedroom in other units)",null,null,null,null,null,null,null,null,"Trinity",27300,31200,35100,38950,42100,45200,48300,51450]
[null,null,null,null,null,null,null,null,null,null,null,"Tulare",27300,31200,35100,38950,42100,45200,48300,51450]
[null,null,"TCACrentTbl",null,null,null,null,null,null,null,null,"Tuolumne",29150,33300,37450,41600,44950,48300,51600,54950]
[null,null,"Limit","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm.",null,null,"Ventura",43900,50200,56450,62700,67750,72750,77750,82800]
[null,null,{"$f":"CONCATENATE(County,1.2)","v":"1.2"},{"$f":"TRUNC(C103/12*0.3)","v":0},{"$f":"TRUNC((C103+D103)/2/12*0.3)","v":0},{"$f":"TRUNC(E103/12*0.3)","v":0},{"$f":"TRUNC((F103+G103)/2/12*0.3)","v":0},{"$f":"TRUNC(H103/12*0.3)","v":0},{"$f":"TRUNC((I103+J103)/2/12*0.3)","v":0},null,null,"Yolo",34700,39650,44600,49550,53550,57500,61450,65450]
[null,null,{"$f":"CONCATENATE(County,1.1)","v":"1.1"},{"$f":"TRUNC(C104/12*0.3)","v":0},0,0,0,0,0,null,null,"Yuba",27300,31200,35100,38950,42100,45200,48300,51450]
[null,null,{"$f":"CONCATENATE(County,1)","v":"1"},{"$f":"TRUNC(C105/12*0.3)","v":0},0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.95)","v":"0.95"},{"$f":"TRUNC(C106/12*0.3)","v":0},0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.9)","v":"0.9"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.85)","v":"0.85"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.8)","v":"0.8"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.75)","v":"0.75"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.7)","v":"0.7"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.65)","v":"0.65"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.6)","v":"0.6"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.55)","v":"0.55"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,{"$f":"CONCATENATE(County,0.45)","v":"0.45"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.4)","v":"0.4"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.35)","v":"0.35"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.3)","v":"0.3"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.25)","v":"0.25"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.2)","v":"0.2"},0,0,0,0,0,0]
[null,null,{"$f":"CONCATENATE(County,0.15)","v":"0.15"},0,0,0,0,0,0]

{"sheet":"Dev Sources","index":11,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":true,"merged":[[44,1,44,9],[1,13,1,19],[1,21,1,22],[2,5,2,6],[2,13,2,14],[2,15,2,17],[41,1,41,9],[42,1,42,9],[1,1,1,4],[1,5,1,6],[1,10,2,12]]}
[]
[null,"Development Sources",null,null,null,"Construction Totals",null,{"$f":"SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Residential Amount])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Commercial Amount])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction],\"Construction\",DevSourcesTbl[Total Amount])","v":0},"Construction Terms",null,null,"Permanent Terms",null,null,null,null,null,null,null,"Details of Deferred Costs"]
[null,null,null,null,null,"Permanent Totals",null,{"$f":"SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Residential Amount])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Commercial Amount])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction],\"Permanent\",DevSourcesTbl[Total Amount])","v":0},null,null,null,"Interest Rate",null,"Repayment Terms",null,null,{"$f":"SUM(DevSourcesTbl[Required\nResidential\nDebt Service])","v":0},{"$f":"SUM(DevSourcesTbl[Required\nCommercial\nDebt Service])","v":0},{"$f":"SUM(DevSourcesTbl[Tax-Exempt\nAmount])","v":0},{"$f":"SUM(V4:V21)","v":0}]
[null,"Construction","Committed?","AHD vs HRI","Source Name (lien priority order)","Source Type","Lien No.","Residential Amount","Commercial Amount","Total Amount","Interest Rate","Required\nPayment ","Loan Term\n(months)","Rate","Type","Amortizing\nPeriod (yrs.)","Type2","Due in (yrs.)","Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service","Tax-Exempt\nAmount","Deferred Amount","Description"]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":"Construction"},"No","HRI","AHSC HRI Grant","State-HCD",null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":"Construction"},"Yes",null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,"Deferred Developer Fees",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":"Construction"},"Yes","AHD","Other Deferred Costs",null,null,{"$f":"IF($V$3>0,$V$3,0)","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,"Developer Fee Contribution",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,"GP Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":"Construction"},"Yes","AHD","Gross Tax Credit Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,"Permanent"]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":"Permanent"},"No","HRI","AHSC HRI Grant","State-HCD",null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":"Permanent"},"No","AHD","AHSC AHD Funding","State-HCD",null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,"Tax-Exempt Bond Loan",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,"Deferred Developer Fees",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,"Developer Fee Contribution",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,"GP Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":"Permanent"},"Yes","AHD","Gross Tax Credit Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Residential Amount]],DevSourcesTbl[[#This Row],[Commercial Amount]])","v":0}]
[]
[null,"Applicant Comments: Include a description of unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
[]
[null,"End of Document"]

{"sheet":"AHD Dev Budget","index":12,"n_rows":130,"n_cols":8,"rows_kept":130,"cut":false,"hidden":true,"merged":[[16,2,16,7],[30,2,30,7],[43,2,43,7],[48,2,48,7],[109,2,109,7],[61,2,61,7],[71,2,71,7],[77,2,77,7],[86,2,86,7],[90,2,90,7],[129,1,129,7],[126,1,126,4],[125,1,125,4],[121,1,121,4],[122,1,122,4],[123,1,123,4],[124,1,124,4],[1,1,1,6],[87,7,88,7],[91,7,106,7],[110,7,115,7],[62,7,66,7],[67,7,69,7],[17,7,27,7],[4,7,7,7],[9,7,10,7],[13,7,15,7],[31,7,41,7],[44,7,45,7],[49,7,59,7],[72,7,75,7],[78,7,84,7],[3,2,3,7]]}
[]
[null,"AHD Development Budget"]
[null,"DEVELOPMENT COST","Total Project Costs","Residential Costs","Commercial Costs",{"$f":"IF('Project Overview'!H204=\"\",\"30% PVC for New Const/Rehab\",IF('Project Overview'!H204=0.09,\"70% PVC for New Const/Rehab\",IF('Project Overview'!H204=0.04,\"30% PVC for New Const/Rehab\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for New Const/Rehab"},{"$f":"IF('Project Overview'!H204=\"\",\"30% PVC for Acquisition\",IF('Project Overview'!H204=0.09,\"30% PVC for Acquisition\",IF('Project Overview'!H204=0.04,\"30% PVC for Acquisition\",\"N/A - No tax credits per Dev Sources\")))","v":"30% PVC for Acquisition"},"Comments and explanation of basis changes"]
[null,"LAND COST/ACQUISITION"]
[null,"Land Cost or Value",{"$f":"SUM(D5,E5)","v":0}]
[null,"Demolition",{"$f":"SUM(D6,E6)","v":0}]
[null,"Legal",0]
[null,"Land Lease Rent Prepayment",{"$f":"SUM(D8,E8)","v":0}]
[null,"Total Land Cost or Value",0,{"$f":"SUM(D5:D8)","v":0},{"$f":"SUM(E5:E8)","v":0}]
[null,"Existing Improvements Cost or Value",0]
[null,"Off-Site Improvements",0]
[null,"Total Acquisition Cost",0,{"$f":"SUM(D10:D11)","v":0},{"$f":"SUM(E10:E11)","v":0},null,{"$f":"SUM(G10:G11)","v":0}]
[null,"Total Land Cost / Acquisition Cost",0,{"$f":"SUM(D9+D12)","v":0},{"$f":"SUM(E9+E12)","v":0}]
[null,"Predevelopment Interest/Holding Cost",0]
[null,"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",0]
[null,"Excess Purchase Price Over Appraisal",0]
[null,"REHABILITATION"]
[null,"Site Work",{"$f":"SUM(D18:E18)","v":0}]
[null,"Structures",{"$f":"SUM(D19:E19)","v":0}]
[null,"General Requirements",{"$f":"SUM(D20:E20)","v":0}]
[null,"Contractor Overhead",0]
[null,"Contractor Profit",0]
[null,"Prevailing Wages",0]
[null,"General Liability Insurance",0]
[null,"Urban Greening",0]
[null,"Other Rehabilitation (Specify)",0]
[null,"Other Rehabilitation (Specify)",0]
[null,"Other Rehabilitation (Specify)",0]
[null,"Total Rehabilitation Costs",{"$f":"SUM(D29:E29)","v":0},{"$f":"SUM(D18:D28)","v":0},{"$f":"SUM(E18:E28)","v":0},{"$f":"SUM(F18:F28)","v":0},{"$f":"SUM(G18:G28)","v":0}]
[null,"Total Relocation Expenses",{"$f":"SUM(D30:E30)","v":0}]
[null,"NEW CONSTRUCTION"]
[null,"Site Work",{"$f":"SUM(D32,E32)","v":0}]
[null,"Structures",{"$f":"SUM(D33,E33)","v":0}]
[null,"General Requirements",0]
[null,"Contractor Overhead",0]
[null,"Contractor Profit",0]
[null,"Prevailing Wages",0]
[null,"General Liability Insurance",0]
[null,"Urban Greening",0]
[null,"Other New Construction (Specify)",0]
[null,"Other New Construction (Specify)",0]
[null,"Other New Construction (Specify)",0]
[null,"Total New Construction Costs",{"$f":"SUM(D43+E43)","v":0},{"$f":"SUM(D32:D42)","v":0},{"$f":"SUM(E32:E42)","v":0},{"$f":"SUM(F32:F42)","v":0},{"$f":"SUM(G32:G42)","v":0}]
[null,"ARCHITECTURAL FEES"]
[null,"Design",{"$f":"SUM(D45,E45)","v":0}]
[null,"Supervision",{"$f":"SUM(D46,E46)","v":0}]
[null,"Total Architectural Costs",{"$f":"SUM(D47:E47)","v":0},{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},{"$f":"SUM(F45:F46)","v":0},0]
[null,"Total Survey & Engineering",{"$f":"SUM(D48,E48)","v":0}]
[null,"CONSTRUCTION INTEREST & FEES"]
[null,"Construction Loan Interest",{"$f":"SUM(D50,E50)","v":0}]
[null,"Origination Fee",{"$f":"SUM(D51,E51)","v":0}]
[null,"Credit Enhancement/Application Fee",0]
[null,"Bond Premium",0]
[null,"Cost of Issuance",0]
[null,"Title & Recording",0]
[null,"Taxes",0]
[null,"Insurance",0]
[null,"Employment Reporting",0]
[null,"Other Construction Int. & Fees (Specify)",0]
[null,"Other Construction Int. & Fees (Specify)",0]
[null,"Total Construction Interest & Fees",{"$f":"SUM(D61:E61)","v":0},{"$f":"SUM(D50:D60)","v":0},{"$f":"SUM(E50:E60)","v":0},{"$f":"SUM(F50:F60)","v":0},{"$f":"SUM(G50:G60)","v":0}]
[null,"PERMANENT FINANCING"]
[null,"Loan Origination Fee",{"$f":"SUM(D63+E63)","v":0}]
[null,"Credit Enhancement/Application Fee",0]
[null,"Title & Recording",0]
[null,"Taxes",0]
[null,"Insurance",0]
[null,"Other Perm. Financing Costs (Specify)",0]
[null,"Other Perm. Financing Costs (Specify)",0]
[null,"Total Permanent Financing Costs",{"$f":"SUM(D70:E70)","v":0},{"$f":"SUM(D63:D69)","v":0},0]
[null,"Subtotals Forward",{"$f":"SUM(D71:E71)","v":0},{"$f":"SUM(D9+D12+D14+D15+D16+D29+D30+D43+D47+D48+D61+D70)","v":0},{"$f":"SUM(E9+E12+E14+E15+E16+E29+E30+E43+E47+E48+E61+E70)","v":0},{"$f":"SUM(F11+F14+F15+F16+F29+F30+F43+F47+F48+F61)","v":0},{"$f":"SUM(G12+G14+G15+G16+G29+G30+G43+G47+G48+G61)","v":0}]
[null,"LEGAL FEES"]
[null,"Legal Paid by Applicant",{"$f":"SUM(D73+E73)","v":0}]
[null,"Other Attorney Costs (Specify)",{"$f":"SUM(D74+E74)","v":0}]
[null,"Other Attorney Costs (Specify)",{"$f":"SUM(D75+E75)","v":0}]
[null,"Other Attorney Costs (Specify)",{"$f":"SUM(D76+E76)","v":0}]
[null,"Total Attorney Costs",{"$f":"SUM(D77:E77)","v":0},{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0},{"$f":"SUM(F73:F76)","v":0},0]
[null,"RESERVES"]
[null,"Operating Reserve",{"$f":"SUM(D79+E79)","v":0}]
[null,"Replacement Reserve",0]
[null,"Transition Reserve Pool Fee",{"$f":"SUM(D81+E81)","v":0}]
[null,"Rent Reserve",0]
[null,"Other Reserve Costs (Specify)",0]
[null,"Other Reserve Costs (Specify)",0]
[null,"Other Reserve Costs (Specify)",0]
[null,"Total Reserve Costs",{"$f":"SUM(D86:E86)","v":0},{"$f":"SUM(D79:D85)","v":0},0]
[null,"CONTINGENCY COSTS"]
[null,"Construction Hard Cost Contingency ",{"$f":"SUM(D88+E88)","v":0}]
[null,"Soft Cost Contingency",{"$f":"SUM(D89+E89)","v":0}]
[null,"Total Contingency Costs",{"$f":"SUM(D90:E90)","v":0},{"$f":"SUM(D88:D89)","v":0},{"$f":"SUM(E88:E89)","v":0},0,0]
[null,"OTHER PROJECT COSTS"]
[null,"TCAC App/Allocation/Monitoring Fees",{"$f":"SUM(D92+E92)","v":0}]
[null,"Environmental Audit",{"$f":"SUM(D93+E93)","v":0}]
[null,"Local Development Impact Fees",0]
[null,"Permit Processing Fees",0]
[null,"Capital Fees",0]
[null,"Marketing",0]
[null,"Furnishings",0]
[null,"Market Study",0]
[null,"Accounting/Reimbursable",0]
[null,"Appraisal Costs",0]
[null,"Broadband Readiness",0]
[null,"Other Costs (Specify)",{"$f":"SUM(D103+E103)","v":0}]
[null,"Other Costs (Specify)",0]
[null,"Other Costs (Specify)",{"$f":"SUM(D105+E105)","v":0}]
[null,"Other Costs (Specify)",{"$f":"SUM(D106+E106)","v":0}]
[null,"Other Costs (Specify)",{"$f":"SUM(D107+E107)","v":0}]
[null,"Total Other Costs",{"$f":"SUM(D108:E108)","v":0},{"$f":"SUM(D92:D107)","v":0},{"$f":"SUM(E92:E107)","v":0},{"$f":"SUM(F93:F96,F98:F107)","v":0},{"$f":"SUM(G93:G96,G98:G107)","v":0}]
[null,"SUBTOTAL PROJECT COST",{"$f":"SUM(D109:E109)","v":0},{"$f":"SUM(D71+D77+D86+D90+D108)","v":0},{"$f":"SUM(E71+E77+E86+E90+E108)","v":0},{"$f":"SUM(+F71+F77+F90+F108)","v":0},{"$f":"SUM(G71+G77+G90+G108)","v":0}]
[null,"DEVELOPER COSTS"]
[null,"Developer Overhead/Profit",{"$f":"SUM(D111+E111)","v":0}]
[null,"Consultant/Processing Agent",0]
[null,"Project Administration",0]
[null,"Broker Fees Paid  to a Related Party",0]
[null,"Construction Oversight by Developer",0]
[null,"Other Developer Costs (Specify)",0]
[null,"Total Developer Costs",{"$f":"SUM(D117:E117)","v":0},{"$f":"SUM(D111:D116)","v":0},{"$f":"SUM(E111:E116)","v":0},{"$f":"SUM(F111:F116)","v":0},{"$f":"SUM(G111:G116)","v":0}]
[null,"TOTAL PROJECT COST",{"$f":"SUM(D118:E118)","v":0},{"$f":"SUM(D109+D117)","v":0},{"$f":"SUM(E109+E117)","v":0},{"$f":"F109+F117","v":0},{"$f":"G109+G117","v":0}]
[null,null,null,null," Eligible Basis:",{"$f":"F118","v":0},{"$f":"G118","v":0}]
[null,null,null,null,null,"Total Eligible Basis:",{"$f":"SUM(F119:G119)","v":0}]
[]
[null,null,null,null,null,"DF 2022"]
[null,"Total Developer Fee (equals Total Developer Costs above):",null,null,null,{"$f":"'Developer Fee'!$AE$7","v":0}]
[null,"Total Developer Fee paid from development funding sources:",null,null,null,{"$f":"'Developer Fee'!$AE$8","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow:",null,null,null,{"$f":"'Developer Fee'!$AE$9","v":0}]
[null,"Deferred Developer Fee payable from allowable 50% Distribution:",null,null,null,{"$f":"'Developer Fee'!$AE$10","v":0}]
[null,"Developer Fee Contributed as Capital:",null,null,null,{"$f":"'Developer Fee'!$Y$12","v":0}]
[]
[]
[null,"End of Document"]

{"sheet":"AHD-HRI S&U Budget","index":13,"n_rows":245,"n_cols":27,"rows_kept":245,"cut":false,"hidden":true,"merged":[[241,1,241,11],[244,1,244,11],[238,1,238,2],[3,20,4,20],[3,21,4,21],[3,19,4,19],[3,14,4,14],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,26,4,26],[3,24,4,24],[3,25,4,25],[2,24,2,25],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[2,1,2,2],[3,16,4,16],[3,15,4,15],[3,17,4,17],[3,18,4,18],[3,12,4,12],[3,13,4,13]]}
[null,"Scroll to the Right for more data input (sources) --------------------------------------------------------->"]
[null,{"$f":"CONCATENATE('Project Overview'!F25,\" AHD and HRI Permanent Sources and Uses   \",\"App \",'Project Overview'!E4)","v":" AHD and HRI Permanent Sources and Uses   App "}]
[null,"Residential Sources and Uses Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources"]
[null,"USES OF FUNDS\n\nSoft cost in red (total AHSC AHD below)"," Total\nCost from\nAHD Dev Budget",{"$f":"'Dev Sources'!$E$23","v":"AHSC HRI Grant"},{"$f":"'Dev Sources'!$E$24","v":"AHSC AHD Funding"},{"$f":"'Dev Sources'!$E$25","v":"Tax-Exempt Bond Loan"},{"$f":"'Dev Sources'!$E$26","v":0},{"$f":"'Dev Sources'!$E$27","v":0},{"$f":"'Dev Sources'!$E$28","v":0},{"$f":"'Dev Sources'!$E$29","v":0},{"$f":"'Dev Sources'!$E$30","v":0},{"$f":"'Dev Sources'!$E$31","v":0},{"$f":"'Dev Sources'!$E$32","v":0},{"$f":"'Dev Sources'!$E$33","v":0},{"$f":"'Dev Sources'!$E$34","v":0},{"$f":"'Dev Sources'!$E$35","v":0},{"$f":"'Dev Sources'!$E$36","v":0},{"$f":"'Dev Sources'!$E$37","v":"Deferred Developer Fees"},{"$f":"'Dev Sources'!$E$38","v":"Developer Fee Contribution"},{"$f":"'Dev Sources'!$E$39","v":"GP Equity"},{"$f":"'Dev Sources'!$E$40","v":"Gross Tax Credit Equity"},"Total\nResidential\nSources","Residential\nCosts","Commercial\nCosts","GP Loan : City Centro","Union Bank Perm Loan","Residential\nCost\nDifference\nDev Budget\nvs. Sources"]
[null,{"$f":"E9+E10+E16+E17+E33+E52+E53+E85+E99+E104+E105+E106+E107+E108+E109+E110+E111+E112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total"]
[null,{"$f":"'AHD Dev Budget'!B4","v":"LAND COST/ACQUISITION"}]
[null,{"$f":"'AHD Dev Budget'!B5","v":"Land Cost or Value"},{"$f":"'AHD Dev Budget'!C5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E7:U7)","v":0},{"$f":"'AHD Dev Budget'!D5","v":0},{"$f":"'AHD Dev Budget'!E5","v":0},null,3,{"$f":"W7-V7","v":0}]
[null,{"$f":"'AHD Dev Budget'!B6","v":"Demolition"},{"$f":"'AHD Dev Budget'!C6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:U8)","v":0},{"$f":"'AHD Dev Budget'!D6","v":0},{"$f":"'AHD Dev Budget'!E6","v":0},null,7552,{"$f":"W8-V8","v":0}]
[null,{"$f":"'AHD Dev Budget'!B7","v":"Legal"},{"$f":"'AHD Dev Budget'!C7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E9:U9)","v":0},{"$f":"'AHD Dev Budget'!D7","v":0},{"$f":"'AHD Dev Budget'!E7","v":0},null,3904,{"$f":"W9-V9","v":0}]
[null,{"$f":"'AHD Dev Budget'!B8","v":"Land Lease Rent Prepayment"},{"$f":"'AHD Dev Budget'!C8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E10:U10)","v":0},{"$f":"'AHD Dev Budget'!D8","v":0},{"$f":"'AHD Dev Budget'!E8","v":0},null,0,{"$f":"W10-V10","v":0}]
[null,{"$f":"'AHD Dev Budget'!B9","v":"Total Land Cost or Value"},{"$f":"'AHD Dev Budget'!C9","v":0},null,{"$f":"SUM(E7:E10)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P7:P10)","v":0},0,0,0,0,0,{"$f":"SUM(V7:V10)","v":0},{"$f":"SUM(W7:W10)","v":0},0,{"$f":"SUM(Y7:Y10)","v":0},11459,0]
[null,{"$f":"'AHD Dev Budget'!B10","v":"Existing Improvements Cost or Value"},{"$f":"'AHD Dev Budget'!C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E12:U12)","v":0},{"$f":"'AHD Dev Budget'!D10","v":0},{"$f":"'AHD Dev Budget'!E10","v":0},null,null,{"$f":"W12-V12","v":0}]
[null,{"$f":"'AHD Dev Budget'!B11","v":"Off-Site Improvements"},{"$f":"'AHD Dev Budget'!C11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E13:U13)","v":0},{"$f":"'AHD Dev Budget'!D11","v":0},{"$f":"'AHD Dev Budget'!E11","v":0},null,75070,{"$f":"W13-V13","v":0}]
[null,{"$f":"'AHD Dev Budget'!B12","v":"Total Acquisition Cost"},{"$f":"'AHD Dev Budget'!C12","v":0},null,{"$f":"SUM(E12:E13)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P12:P13)","v":0},0,{"$f":"SUM(R12:R13)","v":0},0,0,0,0,{"$f":"SUM(W12:W13)","v":0},0,{"$f":"SUM(Y12:Y13)","v":0},75070,0]
[null,{"$f":"'AHD Dev Budget'!B13","v":"Total Land Cost / Acquisition Cost"},{"$f":"'AHD Dev Budget'!C13","v":0},null,{"$f":"SUM(E11+E14)","v":0},{"$f":"SUM(F11+F14)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P11+P14)","v":0},0,{"$f":"SUM(R11+R14)","v":0},0,0,0,0,{"$f":"SUM(W11+W14)","v":0},0,{"$f":"SUM(Y11+Y14)","v":0},86529,0]
[null,{"$f":"'AHD Dev Budget'!B14","v":"Predevelopment Interest/Holding Cost"},{"$f":"'AHD Dev Budget'!C14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:U16)","v":0},{"$f":"'AHD Dev Budget'!D14","v":0},{"$f":"'AHD Dev Budget'!E14","v":0},null,2552,{"$f":"W16-V16","v":0}]
[null,{"$f":"'AHD Dev Budget'!B15","v":"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)"},{"$f":"'AHD Dev Budget'!C15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:U17)","v":0},{"$f":"'AHD Dev Budget'!D15","v":0},{"$f":"'AHD Dev Budget'!E15","v":0},null,null,{"$f":"W17-V17","v":0}]
[null,{"$f":"'AHD Dev Budget'!B16","v":"Excess Purchase Price Over Appraisal"},{"$f":"'AHD Dev Budget'!C16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E18:U18)","v":0},{"$f":"'AHD Dev Budget'!D16","v":0},{"$f":"'AHD Dev Budget'!E16","v":0},null,null,{"$f":"W18-V18","v":0}]
[]
[null,{"$f":"'AHD Dev Budget'!B17","v":"REHABILITATION"}]
[null,{"$f":"'AHD Dev Budget'!B18","v":"Site Work"},{"$f":"'AHD Dev Budget'!C18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E21:U21)","v":0},{"$f":"'AHD Dev Budget'!D18","v":0},{"$f":"'AHD Dev Budget'!E18","v":0},null,null,{"$f":"W21-V21","v":0}]
[null,{"$f":"'AHD Dev Budget'!B19","v":"Structures"},{"$f":"'AHD Dev Budget'!C19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D19","v":0},{"$f":"'AHD Dev Budget'!E19","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B20","v":"General Requirements"},{"$f":"'AHD Dev Budget'!C20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D20","v":0},{"$f":"'AHD Dev Budget'!E20","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B21","v":"Contractor Overhead"},{"$f":"'AHD Dev Budget'!C21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D21","v":0},{"$f":"'AHD Dev Budget'!E21","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B22","v":"Contractor Profit"},{"$f":"'AHD Dev Budget'!C22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D22","v":0},{"$f":"'AHD Dev Budget'!E22","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B23","v":"Prevailing Wages"},{"$f":"'AHD Dev Budget'!C23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D23","v":0},{"$f":"'AHD Dev Budget'!E23","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B24","v":"General Liability Insurance"},{"$f":"'AHD Dev Budget'!C24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D24","v":0},{"$f":"'AHD Dev Budget'!E24","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B25","v":"Urban Greening"},{"$f":"'AHD Dev Budget'!C25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D25","v":0},{"$f":"'AHD Dev Budget'!E25","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B26","v":"Other Rehabilitation (Specify)"},{"$f":"'AHD Dev Budget'!C26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D26","v":0},{"$f":"'AHD Dev Budget'!E26","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B27","v":"Other Rehabilitation (Specify)"},{"$f":"'AHD Dev Budget'!C27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D27","v":0},{"$f":"'AHD Dev Budget'!E27","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B28","v":"Other Rehabilitation (Specify)"},{"$f":"'AHD Dev Budget'!C28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D28","v":0},{"$f":"'AHD Dev Budget'!E28","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B29","v":"Total Rehabilitation Costs"},{"$f":"'AHD Dev Budget'!C29","v":0},null,{"$f":"SUM(E21:E31)","v":0},{"$f":"SUM(F21:F31)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P21:P31)","v":0},0,0,0,0,0,0,{"$f":"SUM(W21:W31)","v":0},0,{"$f":"SUM(Y21:Y31)","v":0},0,0]
[null,{"$f":"'AHD Dev Budget'!B30","v":"Total Relocation Expenses"},{"$f":"'AHD Dev Budget'!C30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E33:U33)","v":0},{"$f":"'AHD Dev Budget'!D30","v":0},{"$f":"'AHD Dev Budget'!E30","v":0},null,null,0]
[]
[null,{"$f":"'AHD Dev Budget'!B31","v":"NEW CONSTRUCTION"}]
[null,{"$f":"'AHD Dev Budget'!B32","v":"Site Work"},{"$f":"'AHD Dev Budget'!C32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E36:U36)","v":0},{"$f":"'AHD Dev Budget'!D32","v":0},{"$f":"'AHD Dev Budget'!E32","v":0},null,69177,{"$f":"W36-V36","v":0}]
[null,{"$f":"'AHD Dev Budget'!B33","v":"Structures"},{"$f":"'AHD Dev Budget'!C33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D33","v":0},{"$f":"'AHD Dev Budget'!E33","v":0},1800000,370772,0]
[null,{"$f":"'AHD Dev Budget'!B34","v":"General Requirements"},{"$f":"'AHD Dev Budget'!C34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D34","v":0},{"$f":"'AHD Dev Budget'!E34","v":0},null,72529,0]
[null,{"$f":"'AHD Dev Budget'!B35","v":"Contractor Overhead"},{"$f":"'AHD Dev Budget'!C35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D35","v":0},{"$f":"'AHD Dev Budget'!E35","v":0},null,56411,0]
[null,{"$f":"'AHD Dev Budget'!B36","v":"Contractor Profit"},{"$f":"'AHD Dev Budget'!C36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D36","v":0},{"$f":"'AHD Dev Budget'!E36","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B37","v":"Prevailing Wages"},{"$f":"'AHD Dev Budget'!C37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D37","v":0},{"$f":"'AHD Dev Budget'!E37","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B38","v":"General Liability Insurance"},{"$f":"'AHD Dev Budget'!C38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D38","v":0},{"$f":"'AHD Dev Budget'!E38","v":0},null,10960,0]
[null,{"$f":"'AHD Dev Budget'!B39","v":"Urban Greening"},{"$f":"'AHD Dev Budget'!C39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D39","v":0},{"$f":"'AHD Dev Budget'!E39","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B40","v":"Other New Construction (Specify)"},{"$f":"'AHD Dev Budget'!C40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D40","v":0},{"$f":"'AHD Dev Budget'!E40","v":0},null,9008,0]
[null,{"$f":"'AHD Dev Budget'!B41","v":"Other New Construction (Specify)"},{"$f":"'AHD Dev Budget'!C41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D41","v":0},{"$f":"'AHD Dev Budget'!E41","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B42","v":"Other New Construction (Specify)"},{"$f":"'AHD Dev Budget'!C42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D42","v":0},{"$f":"'AHD Dev Budget'!E42","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B43","v":"Total New Construction Costs"},{"$f":"'AHD Dev Budget'!C43","v":0},null,{"$f":"SUM(E36:E46)","v":0},{"$f":"SUM(F36:F46)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P36:P46)","v":0},0,0,0,0,0,0,{"$f":"SUM(W36:W46)","v":0},0,{"$f":"SUM(Y36:Y46)","v":1800000},588857,0]
[]
[null,{"$f":"'AHD Dev Budget'!B44","v":"ARCHITECTURAL FEES"}]
[null,{"$f":"'AHD Dev Budget'!B45","v":"Design"},{"$f":"'AHD Dev Budget'!C45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E50:U50)","v":0},{"$f":"'AHD Dev Budget'!D45","v":0},{"$f":"'AHD Dev Budget'!E45","v":0},null,37662,{"$f":"W50-V50","v":0}]
[null,{"$f":"'AHD Dev Budget'!B46","v":"Supervision"},{"$f":"'AHD Dev Budget'!C46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E51:U51)","v":0},{"$f":"'AHD Dev Budget'!D46","v":0},{"$f":"'AHD Dev Budget'!E46","v":0},null,12155,{"$f":"W51-V51","v":0}]
[null,{"$f":"'AHD Dev Budget'!B47","v":"Total Architectural Costs"},{"$f":"'AHD Dev Budget'!C47","v":0},null,{"$f":"SUM(E49:E51)","v":0},{"$f":"SUM(F49:F51)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P49:P51)","v":0},0,0,0,0,0,0,{"$f":"SUM(W49:W51)","v":0},0,{"$f":"SUM(Y49:Y51)","v":0},49817,0]
[null,{"$f":"'AHD Dev Budget'!B48","v":"Total Survey & Engineering"},{"$f":"'AHD Dev Budget'!C48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E53:U53)","v":0},{"$f":"'AHD Dev Budget'!D48","v":0},{"$f":"'AHD Dev Budget'!E48","v":0},null,21552,{"$f":"W53-V53","v":0}]
[]
[null,{"$f":"'AHD Dev Budget'!B49","v":"CONSTRUCTION INTEREST & FEES"}]
[null,{"$f":"'AHD Dev Budget'!B50","v":"Construction Loan Interest"},{"$f":"'AHD Dev Budget'!C50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E56:U56)","v":0},{"$f":"'AHD Dev Budget'!D50","v":0},{"$f":"'AHD Dev Budget'!E50","v":0},null,86751,{"$f":"W56-V56","v":0}]
[null,{"$f":"'AHD Dev Budget'!B51","v":"Origination Fee"},{"$f":"'AHD Dev Budget'!C51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D51","v":0},{"$f":"'AHD Dev Budget'!E51","v":0},null,11093,0]
[null,{"$f":"'AHD Dev Budget'!B52","v":"Credit Enhancement/Application Fee"},{"$f":"'AHD Dev Budget'!C52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D52","v":0},{"$f":"'AHD Dev Budget'!E52","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B53","v":"Bond Premium"},{"$f":"'AHD Dev Budget'!C53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D53","v":0},{"$f":"'AHD Dev Budget'!E53","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B54","v":"Cost of Issuance"},{"$f":"'AHD Dev Budget'!C54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D54","v":0},{"$f":"'AHD Dev Budget'!E54","v":0},null,726,0]
[null,{"$f":"'AHD Dev Budget'!B55","v":"Title & Recording"},{"$f":"'AHD Dev Budget'!C55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D55","v":0},{"$f":"'AHD Dev Budget'!E55","v":0},null,2552,0]
[null,{"$f":"'AHD Dev Budget'!B56","v":"Taxes"},{"$f":"'AHD Dev Budget'!C56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D56","v":0},{"$f":"'AHD Dev Budget'!E56","v":0},null,1652,0]
[null,{"$f":"'AHD Dev Budget'!B57","v":"Insurance"},{"$f":"'AHD Dev Budget'!C57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D57","v":0},{"$f":"'AHD Dev Budget'!E57","v":0},null,38129,0]
[null,{"$f":"'AHD Dev Budget'!B58","v":"Employment Reporting"},{"$f":"'AHD Dev Budget'!C58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D58","v":0},{"$f":"'AHD Dev Budget'!E58","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B59","v":"Other Construction Int. & Fees (Specify)"},{"$f":"'AHD Dev Budget'!C59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D59","v":0},{"$f":"'AHD Dev Budget'!E59","v":0},null,1351,0]
[null,{"$f":"'AHD Dev Budget'!B60","v":"Other Construction Int. & Fees (Specify)"},{"$f":"'AHD Dev Budget'!C60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D60","v":0},{"$f":"'AHD Dev Budget'!E60","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B61","v":"Total Construction Interest & Fees"},{"$f":"'AHD Dev Budget'!C61","v":0},null,{"$f":"SUM(E56:E66)","v":0},{"$f":"SUM(F56:F66)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P56:P66)","v":0},0,0,0,0,0,0,{"$f":"SUM(W56:W66)","v":0},0,{"$f":"SUM(Y56:Y66)","v":0},142254,0]
[]
[null,{"$f":"'AHD Dev Budget'!B62","v":"PERMANENT FINANCING"}]
[null,{"$f":"'AHD Dev Budget'!B63","v":"Loan Origination Fee"},{"$f":"'AHD Dev Budget'!C63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E70:U70)","v":0},{"$f":"'AHD Dev Budget'!D63","v":0},{"$f":"'AHD Dev Budget'!E63","v":0},null,1628,{"$f":"W70-V70","v":0}]
[null,{"$f":"'AHD Dev Budget'!B64","v":"Credit Enhancement/Application Fee"},{"$f":"'AHD Dev Budget'!C64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D64","v":0},{"$f":"'AHD Dev Budget'!E64","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B65","v":"Title & Recording"},{"$f":"'AHD Dev Budget'!C65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D65","v":0},{"$f":"'AHD Dev Budget'!E65","v":0},null,450,0]
[null,{"$f":"'AHD Dev Budget'!B66","v":"Taxes"},{"$f":"'AHD Dev Budget'!C66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D66","v":0},{"$f":"'AHD Dev Budget'!E66","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B67","v":"Insurance"},{"$f":"'AHD Dev Budget'!C67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D67","v":0},{"$f":"'AHD Dev Budget'!E67","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B68","v":"Other Perm. Financing Costs (Specify)"},{"$f":"'AHD Dev Budget'!C68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D68","v":0},{"$f":"'AHD Dev Budget'!E68","v":0},null,1351,0]
[null,{"$f":"'AHD Dev Budget'!B69","v":"Other Perm. Financing Costs (Specify)"},{"$f":"'AHD Dev Budget'!C69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D69","v":0},{"$f":"'AHD Dev Budget'!E69","v":0},null,450,0]
[null,{"$f":"'AHD Dev Budget'!B70","v":"Total Permanent Financing Costs"},{"$f":"'AHD Dev Budget'!C70","v":0},null,{"$f":"SUM(E70:E76)","v":0},{"$f":"SUM(F70:F76)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P70:P76)","v":0},0,{"$f":"SUM(R70:R76)","v":0},0,0,0,0,{"$f":"SUM(W70:W76)","v":0},0,{"$f":"SUM(Y70:Y76)","v":0},{"$f":"SUM(Z70:Z76)","v":3879},{"$f":"SUM(AA70:AA76)","v":0}]
[null,{"$f":"'AHD Dev Budget'!B71","v":"Subtotals Forward"},{"$f":"'AHD Dev Budget'!C71","v":0},null,{"$f":"SUM(E11+E14+E16+E17+E18+E32+E33+E47+E52+E53+E67+E77)","v":0},{"$f":"SUM(F11+F14+F16+F17+F18+F32+F33+F47+F52+F53+F67+F77)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P11+P14+P16+P17+P18+P32+P33+P47+P52+P53+P67+P77)","v":0},0,{"$f":"SUM(R11+R14+R16+R17+R18+R32+R33+R47+R52+R53+R67+R77)","v":0},0,0,0,0,{"$f":"SUM(W11+W14+W16+W17+W18+W32+W33+W47+W52+W53+W67+W77)","v":0},0,{"$f":"SUM(Y11+Y14+Y16+Y17+Y18+Y32+Y33+Y47+Y52+Y53+Y67+Y77)","v":1800000},{"$f":"SUM(Z11+Z14+Z16+Z17+Z18+Z32+Z33+Z47+Z52+Z53+Z67+Z77)","v":895440},{"$f":"SUM(AA11+AA14+AA16+AA17+AA18+AA32+AA33+AA47+AA52+AA53+AA67+AA77)","v":0}]
[]
[null,{"$f":"'AHD Dev Budget'!B72","v":"LEGAL FEES"}]
[null,{"$f":"'AHD Dev Budget'!B73","v":"Legal Paid by Applicant"},{"$f":"'AHD Dev Budget'!C73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E81:U81)","v":0},{"$f":"'AHD Dev Budget'!D73","v":0},{"$f":"'AHD Dev Budget'!E73","v":0},null,1952,{"$f":"W81-V81","v":0}]
[null,{"$f":"'AHD Dev Budget'!B74","v":"Other Attorney Costs (Specify)"},{"$f":"'AHD Dev Budget'!C74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E82:U82)","v":0},{"$f":"'AHD Dev Budget'!D74","v":0},{"$f":"'AHD Dev Budget'!E74","v":0},null,2128,{"$f":"W82-V82","v":0}]
[null,{"$f":"'AHD Dev Budget'!B75","v":"Other Attorney Costs (Specify)"},{"$f":"'AHD Dev Budget'!C75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E83:U83)","v":0},{"$f":"'AHD Dev Budget'!D75","v":0},{"$f":"'AHD Dev Budget'!E75","v":0},null,541,{"$f":"W83-V83","v":0}]
[null,{"$f":"'AHD Dev Budget'!B76","v":"Other Attorney Costs (Specify)"},{"$f":"'AHD Dev Budget'!C76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E84:U84)","v":0},{"$f":"'AHD Dev Budget'!D76","v":0},{"$f":"'AHD Dev Budget'!E76","v":0},null,0,{"$f":"W84-V84","v":0}]
[null,{"$f":"'AHD Dev Budget'!B77","v":"Total Attorney Costs"},{"$f":"'AHD Dev Budget'!C77","v":0},null,{"$f":"SUM(E80:E84)","v":0},{"$f":"SUM(F80:F84)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P80:P84)","v":0},0,0,0,0,0,0,{"$f":"SUM(W80:W84)","v":0},0,{"$f":"SUM(Y80:Y84)","v":0},4621,0]
[]
[null,{"$f":"'AHD Dev Budget'!B78","v":"RESERVES"}]
[null,{"$f":"'AHD Dev Budget'!B79","v":"Operating Reserve"},{"$f":"'AHD Dev Budget'!C79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E88:U88)","v":0},{"$f":"'AHD Dev Budget'!D79","v":0},{"$f":"'AHD Dev Budget'!E79","v":0},null,8740,{"$f":"W88-V88","v":0}]
[null,{"$f":"'AHD Dev Budget'!B80","v":"Replacement Reserve"},{"$f":"'AHD Dev Budget'!C80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D80","v":0},{"$f":"'AHD Dev Budget'!E80","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B81","v":"Transition Reserve Pool Fee"},{"$f":"'AHD Dev Budget'!C81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D81","v":0},{"$f":"'AHD Dev Budget'!E81","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B82","v":"Rent Reserve"},{"$f":"'AHD Dev Budget'!C82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D82","v":0},{"$f":"'AHD Dev Budget'!E82","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B83","v":"Other Reserve Costs (Specify)"},{"$f":"'AHD Dev Budget'!C83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D83","v":0},{"$f":"'AHD Dev Budget'!E83","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B84","v":"Other Reserve Costs (Specify)"},{"$f":"'AHD Dev Budget'!C84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D84","v":0},{"$f":"'AHD Dev Budget'!E84","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B85","v":"Other Reserve Costs (Specify)"},{"$f":"'AHD Dev Budget'!C85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D85","v":0},{"$f":"'AHD Dev Budget'!E85","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B86","v":"Total Reserve Costs"},{"$f":"'AHD Dev Budget'!C86","v":0},null,{"$f":"SUM(E88:E94)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P88:P94)","v":0},0,0,0,0,0,0,{"$f":"SUM(W88:W94)","v":0},0,{"$f":"SUM(Y88:Y94)","v":0},8740,0]
[]
[null,{"$f":"'AHD Dev Budget'!B87","v":"CONTINGENCY COSTS"}]
[null,{"$f":"'AHD Dev Budget'!B88","v":"Construction Hard Cost Contingency "},{"$f":"'AHD Dev Budget'!C88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E98:U98)","v":0},{"$f":"'AHD Dev Budget'!D88","v":0},{"$f":"'AHD Dev Budget'!E88","v":0},null,90000,{"$f":"W98-V98","v":0}]
[null,{"$f":"'AHD Dev Budget'!B89","v":"Soft Cost Contingency"},{"$f":"'AHD Dev Budget'!C89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E99:U99)","v":0},{"$f":"'AHD Dev Budget'!D89","v":0},{"$f":"'AHD Dev Budget'!E89","v":0},null,10900,{"$f":"W99-V99","v":0}]
[null,{"$f":"'AHD Dev Budget'!B90","v":"Total Contingency Costs"},{"$f":"'AHD Dev Budget'!C90","v":0},null,{"$f":"SUM(E98:E99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P98:P99)","v":0},0,0,0,0,0,0,{"$f":"SUM(W98:W99)","v":0},0,{"$f":"SUM(Y98:Y99)","v":0},100900,0]
[]
[null,{"$f":"'AHD Dev Budget'!B91","v":"OTHER PROJECT COSTS"}]
[null,{"$f":"'AHD Dev Budget'!B92","v":"TCAC App/Allocation/Monitoring Fees"},{"$f":"'AHD Dev Budget'!C92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E103:U103)","v":0},{"$f":"'AHD Dev Budget'!D92","v":0},{"$f":"'AHD Dev Budget'!E92","v":0},null,0,{"$f":"W103-V103","v":0}]
[null,{"$f":"'AHD Dev Budget'!B93","v":"Environmental Audit"},{"$f":"'AHD Dev Budget'!C93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D93","v":0},{"$f":"'AHD Dev Budget'!E93","v":0},null,6778,0]
[null,{"$f":"'AHD Dev Budget'!B94","v":"Local Development Impact Fees"},{"$f":"'AHD Dev Budget'!C94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D94","v":0},{"$f":"'AHD Dev Budget'!E94","v":0},null,53803,0]
[null,{"$f":"'AHD Dev Budget'!B95","v":"Permit Processing Fees"},{"$f":"'AHD Dev Budget'!C95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D95","v":0},{"$f":"'AHD Dev Budget'!E95","v":0},null,72865,0]
[null,{"$f":"'AHD Dev Budget'!B96","v":"Capital Fees"},{"$f":"'AHD Dev Budget'!C96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D96","v":0},{"$f":"'AHD Dev Budget'!E96","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B97","v":"Marketing"},{"$f":"'AHD Dev Budget'!C97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D97","v":0},{"$f":"'AHD Dev Budget'!E97","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B98","v":"Furnishings"},{"$f":"'AHD Dev Budget'!C98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D98","v":0},{"$f":"'AHD Dev Budget'!E98","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B99","v":"Market Study"},{"$f":"'AHD Dev Budget'!C99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D99","v":0},{"$f":"'AHD Dev Budget'!E99","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B100","v":"Accounting/Reimbursable"},{"$f":"'AHD Dev Budget'!C100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D100","v":0},{"$f":"'AHD Dev Budget'!E100","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B101","v":"Appraisal Costs"},{"$f":"'AHD Dev Budget'!C101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D101","v":0},{"$f":"'AHD Dev Budget'!E101","v":0},null,225,0]
[null,{"$f":"'AHD Dev Budget'!B102","v":"Broadband Readiness"},{"$f":"'AHD Dev Budget'!C102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D102","v":0},{"$f":"'AHD Dev Budget'!E102","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B103","v":"Other Costs (Specify)"},{"$f":"'AHD Dev Budget'!C103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D103","v":0},{"$f":"'AHD Dev Budget'!E103","v":0},null,10681,0]
[null,{"$f":"'AHD Dev Budget'!B104","v":"Other Costs (Specify)"},{"$f":"'AHD Dev Budget'!C104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D104","v":0},{"$f":"'AHD Dev Budget'!E104","v":0},null,1742,0]
[null,{"$f":"'AHD Dev Budget'!B105","v":"Other Costs (Specify)"},{"$f":"'AHD Dev Budget'!C105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D105","v":0},{"$f":"'AHD Dev Budget'!E105","v":0},null,2931,0]
[null,{"$f":"'AHD Dev Budget'!B106","v":"Other Costs (Specify)"},{"$f":"'AHD Dev Budget'!C106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D106","v":0},{"$f":"'AHD Dev Budget'!E106","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B107","v":"Other Costs (Specify)"},{"$f":"'AHD Dev Budget'!C107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D107","v":0},{"$f":"'AHD Dev Budget'!E107","v":0},null,0,0]
[null,{"$f":"'AHD Dev Budget'!B108","v":"Total Other Costs"},{"$f":"'AHD Dev Budget'!C108","v":0},null,{"$f":"SUM(E103:E118)","v":0},{"$f":"SUM(F103:F118)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P103:P118)","v":0},0,{"$f":"SUM(R103:R118)","v":0},0,0,0,0,{"$f":"SUM(W103:W118)","v":0},0,{"$f":"SUM(Y103:Y118)","v":0},149025,0]
[null,{"$f":"'AHD Dev Budget'!B109","v":"SUBTOTAL PROJECT COST"},{"$f":"'AHD Dev Budget'!C109","v":0},null,{"$f":"SUM(E78+E85+E95+E100+E119)","v":0},{"$f":"SUM(F78+F85+F95+F100+F119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P78+P85+P95+P100+P119)","v":0},0,{"$f":"SUM(R78+R85+R95+R100+R119)","v":0},0,0,0,0,{"$f":"SUM(W78+W85+W95+W100+W119)","v":0},0,{"$f":"SUM(Y78+Y85+Y95+Y100+Y119)","v":1800000},{"$f":"SUM(Z78+Z85+Z95+Z100+Z119)","v":1158726},{"$f":"SUM(AA78+AA85+AA95+AA100+AA119)","v":0}]
[]
[null,{"$f":"'AHD Dev Budget'!B110","v":"DEVELOPER COSTS"}]
[null,{"$f":"'AHD Dev Budget'!B111","v":"Developer Overhead/Profit"},{"$f":"'AHD Dev Budget'!C111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E123:U123)","v":0},{"$f":"'AHD Dev Budget'!D111","v":0},{"$f":"'AHD Dev Budget'!E111","v":0},null,69064,{"$f":"W123-V123","v":0}]
[null,{"$f":"'AHD Dev Budget'!B112","v":"Consultant/Processing Agent"},{"$f":"'AHD Dev Budget'!C112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D112","v":0},{"$f":"'AHD Dev Budget'!E112","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B113","v":"Project Administration"},{"$f":"'AHD Dev Budget'!C113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D113","v":0},{"$f":"'AHD Dev Budget'!E113","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B114","v":"Broker Fees Paid  to a Related Party"},{"$f":"'AHD Dev Budget'!C114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D114","v":0},{"$f":"'AHD Dev Budget'!E114","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B115","v":"Construction Oversight by Developer"},{"$f":"'AHD Dev Budget'!C115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D115","v":0},{"$f":"'AHD Dev Budget'!E115","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B116","v":"Other Developer Costs (Specify)"},{"$f":"'AHD Dev Budget'!C116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'AHD Dev Budget'!D116","v":0},{"$f":"'AHD Dev Budget'!E116","v":0},null,null,0]
[null,{"$f":"'AHD Dev Budget'!B117","v":"Total Developer Costs"},{"$f":"'AHD Dev Budget'!C117","v":0},{"$f":"SUM(D123:D128)","v":0},{"$f":"SUM(E123:E128)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P123:P128)","v":0},0,{"$f":"SUM(R123:R128)","v":0},0,0,0,0,{"$f":"SUM(W123:W128)","v":0},0,{"$f":"SUM(Y123:Y128)","v":0},69064,0]
[null,{"$f":"'AHD Dev Budget'!B118","v":"TOTAL PROJECT COST"},{"$f":"'AHD Dev Budget'!C118","v":0},{"$f":"SUM(D120+D129)","v":0},{"$f":"SUM(E120+E129)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P120+P129)","v":0},{"$f":"SUM(Q120+Q129)","v":0},{"$f":"SUM(R120+R129)","v":0},0,0,{"$f":"SUM(U120+U129)","v":0},{"$f":"SUM(V120+V129)","v":0},{"$f":"SUM(W120+W129)","v":0},{"$f":"SUM(X120+X129)","v":0},{"$f":"SUM(Y120+Y129)","v":1800000},1227790,{"$f":"SUM(AA120+AA129)","v":0}]
[]
[null,"HOUSING RELATED-INFRASTRUCTURE (HRI)"]
[null,"Site acquisition of HRI including easements and right of ways",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D133:U133)","v":0}]
[null,"Other Site Acquisition (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D134:U134)","v":0}]
[null,"TOTAL SITE ACQUISITION (Not Parking)",null,{"$f":"SUM(D133:D134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R133:R134)","v":0},{"$f":"SUM(S133:S134)","v":0},0,{"$f":"SUM(U133:U134)","v":0},{"$f":"SUM(V133:V134)","v":0}]
[]
[null,"Clearing and Grubbing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D137:U137)","v":0}]
[null,"Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Excavation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Grading (not grading for housing & mixed use structural improvements)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Soil Stabilization (Lime, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Erosion/Weed Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Dewatering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Site Preparation (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL SITE PREPARATION",null,{"$f":"SUM(D137:D145)","v":0},{"$f":"SUM(E137:E145)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P137:P145)","v":0},0,0,0,0,0,0]
[]
[null,"Sanitary Sewer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D148:U148)","v":0}]
[null,"Potable Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Non-Potable Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Storm Drain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Detention Basin/Culverts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Joint Trench:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Site Utilities (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL SITE UTILITIES",null,{"$f":"SUM(D148:D154)","v":0},{"$f":"SUM(E148:E154)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P148:P154)","v":0},0,0,0,0,0,0]
[]
[null,"Aggregate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D157:U157)","v":0}]
[null,"Asphalt Pavement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Curb, Gutter, Sidewalk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Street Lights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Striping/Signage/Barricades",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Surface Improvements (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL SURFACE IMPROVEMENTS",null,{"$f":"SUM(D157:D163)","v":0},{"$f":"SUM(E157:E163)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P157:P163)","v":0},0,0,0,0,0,0]
[]
[null,"Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D166:U166)","v":0}]
[null,"Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D167:U167)","v":0}]
[null,"Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D168:U168)","v":0}]
[null,"Urban Greening (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D169:U169)","v":0}]
[null,"TOTAL URBAN GREENING",null,{"$f":"SUM(D166:D169)","v":0},{"$f":"SUM(E166:E169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D172:U172)","v":0}]
[null,"Concrete Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Landscaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Playground Facilities and Tot Lots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Walking/Bike Path",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Drinking Fountains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Lighting ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Open Space ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Landscape and Amenities (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL LANDSCAPE AND AMENITIES",null,{"$f":"SUM(D172:D181)","v":0},{"$f":"SUM(E172:E181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Wetland Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D184:U184)","v":0}]
[null,"Endangered Species",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D185:U185)","v":0}]
[null,"Tree Mitigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D186:U186)","v":0}]
[null,"Environmental Remediation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D187:U187)","v":0}]
[null,"Other Env. Mitigation/Remediation (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D188:U188)","v":0}]
[null,"TOTAL ENV. MITIGATION/REMEDIATION",null,{"$f":"SUM(D184:D188)","v":0},{"$f":"SUM(E184:E188)","v":0},{"$f":"SUM(F184:F188)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P184:P188)","v":0},0,0,0,0,0,0]
[]
[null,"Residential Parking Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D191:U191)","v":0}]
[null,"Grading  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Foundation Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Replacement Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Replacement Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL REPLACEMENT PARKING",null,{"$f":"SUM(D191:D196)","v":0},{"$f":"SUM(E191:E196)","v":0},0,0,0,0,0,{"$f":"SUM(K191:K196)","v":0},0,0,0,0,{"$f":"SUM(P191:P196)","v":0},0,0,0,0,0,0]
[]
[null,"Residential Parking Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D199:U199)","v":0}]
[null,"Grading  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Foundation Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Residential Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Residential Parking Costs (Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL RESIDENTIAL PARKING",null,{"$f":"SUM(D199:D204)","v":0},{"$f":"SUM(E199:E204)","v":0},{"$f":"SUM(F199:F204)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P199:P204)","v":0},0,0,0,0,0,0]
[]
[null,"Access Plazas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D207:U207)","v":0}]
[null,"Pathways",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Bus Shelters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Transit Shelters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pedestrian Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Bicycle Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Transit Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL TRANSIT",null,{"$f":"SUM(D207:D213)","v":0},{"$f":"SUM(E207:E213)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P207:P213)","v":0},0,null,null,null,0,0]
[]
[null,"Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D216:U216)","v":0}]
[null,"Parks & Recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Streets/Signals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Traffic Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Waste Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Water Facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Impact Fees (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other Impact Fees (non-AHSC eligible)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL IMPACT FEES",null,{"$f":"SUM(D216:D223)","v":0},{"$f":"SUM(E216:E223)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P216:P223)","v":0},0,0,0,0,0,0]
[]
[null,"Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D226:U226)","v":0}]
[null,"Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D227:U227)","v":0}]
[null,"Contractor Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D228:U228)","v":0}]
[null,"Other Soft Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D229:U229)","v":0}]
[null,"TOTAL SOFT COSTS",null,{"$f":"SUM(D226:D229)","v":0},{"$f":"SUM(E226:E229)","v":0},{"$f":"SUM(F226:F229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Employment Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D232:U232)","v":0}]
[null,"Other Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D233:U233)","v":0}]
[null,"Other Costs (Specify):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D234:U234)","v":0}]
[null,"TOTAL OTHER ASSET COSTS",null,{"$f":"SUM(D232:D234)","v":0},{"$f":"SUM(E232:E234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R232:R234)","v":0},{"$f":"SUM(S232:S234)","v":0},{"$f":"SUM(T232:T234)","v":0},{"$f":"SUM(U232:U234)","v":0},{"$f":"SUM(V232:V234)","v":0}]
[]
[null,"HRI TOTAL PROJECT COSTS",null,{"$f":"SUM(D135,D146,D155,D164,D170,D182,D189,D197,D205,D214,D224,D230,D235)","v":0},{"$f":"SUM(E135,E146,E155,E164,E170,E182,E189,E197,E205,E214,E224,E230,E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R135,R146,R155,R164,R170,R182,R189,R197,R205,R214,R224,R230,R235)","v":0},0,0,0,{"$f":"SUM(V135,V146,V155,V164,V170,V182,V189,V197,V205,V214,V224,V230,V235)","v":0},{"$f":"SUM(W135,W146,W155,W164,W170,W182,W189,W197,W205,W214,W224,W230,W235)","v":0},0,0,0]
[null,"AHD TOTAL PROJECT COSTS",{"$f":"C130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R130","v":0},0,0,{"$f":"U130","v":0},0,0,0,1800000,1227790]
[null,{"$f":"IF(AND(vmAHD=\"Yes\",vmHRI=\"Yes\"),\"TOTAL AHD & HRI PROJECT COSTS\",IF(AND(vmAHD=\"Yes\",vmHRI=\"No\"),\"TOTAL AHD PROJECT COSTS\",IF(AND(vmAHD=\"No\",vmHRI=\"Yes\"),\"TOTAL HRI PROJECT COSTS\",\"\")))","v":""},null,{"$f":"D238+D237","v":0},{"$f":"E238+E237","v":0},{"$f":"F238+F237","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P238+P237","v":0},0,{"$f":"R238+R237","v":0},0,0,0,0,{"$f":"W238+W237","v":0},0,1800000,1227790]
[]
[null,"Provide Urban Greening Details and explain unusual or extraordinary circumstances that have resulted in higher than expected Project costs; provide a justification as to why these costs are reasonable. "]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Operating","index":14,"n_rows":143,"n_cols":9,"rows_kept":143,"cut":false,"hidden":true,"merged":[[65,1,65,2],[66,1,66,2],[67,1,67,2],[82,1,82,2],[69,1,69,2],[34,1,34,2],[35,1,35,2],[54,1,54,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[37,1,37,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[142,1,142,6],[134,1,134,2],[120,1,120,2],[117,1,117,2],[110,1,110,2],[80,1,80,2],[81,1,81,2],[96,1,96,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[109,1,109,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[36,1,36,2],[55,1,55,2],[111,1,111,3],[121,1,121,3],[102,1,102,3],[92,1,92,3],[79,1,79,3],[72,1,72,3],[56,1,56,3],[68,1,68,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[70,1,70,2],[71,1,71,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[38,1,38,2],[1,1,1,6],[3,1,3,5],[24,1,24,5],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[32,1,32,2],[33,1,33,2],[29,1,29,2],[19,1,19,2],[16,5,17,5],[20,1,20,2],[21,1,21,2],[22,1,22,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[23,0,23,16383],[31,1,31,5],[77,1,77,2],[78,1,78,2],[101,1,101,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[140,1,140,3],[128,1,128,2],[132,1,132,2],[133,1,133,2],[135,1,135,2],[138,1,138,3],[139,1,139,3],[126,1,126,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[118,1,118,2],[119,1,119,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[137,1,137,3],[127,1,127,2]]}
[]
[null,"Annual Income and Expenses"]
[]
[null,"Employee Information",null,null,null,null,"Comments"]
[null,"No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,null,"On-Site Manager(s)"]
[null,null,null,"On-Site Assistant Manager(s)"]
[null,null,null,"Supportive Services Staff Supervisor(s)"]
[null,null,null,"Supportive Services Coordinator, On-Site"]
[null,null,null,"Other Supportive Services Staff (inc. Case Manager)"]
[null,null,null,"On-Site Maintenance Employee(s)"]
[null,null,null,"On-Site Leasing Agent/Administrative Employee(s)"]
[null,null,null,"On-Site Security Employee(s)"]
[null,null,null,"Other (specify)"]
[null,null,null,"Other (specify)"]
[null,null,null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM(E6:E15)","v":0},{"$f":"SUM(F6:F15)","v":0}]
[null,6711,null,"Payroll Taxes",null,"Show free rent as an expense?"]
[null,6722,null,"Workers Compensation",null,null,null,null,"Count free rent as an "]
[null,6723,null,"Employee Benefits",null,null,null,null,"expense?"]
[null,null,null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",{"$f":"SUM(E17:E19)","v":0},null,null,null,{"$f":"IF(F19=\"Yes\",1,0)","v":0}]
[null,null,null,"Total Employee(s) Expenses",{"$f":"E20+E16","v":0}]
[]
[]
[]
[null,"Employee Units"]
[null,"Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage",null,"Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,null,null,null,null,0.6,"On-Site Manager(s)"]
[null,null,null,null,null,null,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,null,null,null,null,0.5,"On-Site Maintenance Employee(s)"]
[null,null,null,null,"Total Square Footage",{"$f":"SUM(F27:F29)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
[]
[null,"Annual Operating Budget",null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[null," Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments",null,"Services Coordinator"]
[null,"5120/5140",null,"Rent Revenue - Gross Potential",null,{"$f":"SUM('Project Overview'!AJ668,'Project Overview'!AJ669,'Project Overview'!AJ670,'Project Overview'!AJ671)","v":0}]
[null,null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!D5","v":0}]
[null,null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!D6","v":0}]
[null,5121,null,"Tenant Assistance Payments"]
[null,null,null,{"$f":"'Max Funds & Unit Mix'!AB4","v":"Subsidy Program Name (Specify)"},{"$f":"'Max Funds & Unit Mix'!AN27*12","v":0}]
[null,null,null,{"$f":"'Max Funds & Unit Mix'!AD4","v":"Subsidy Program Name (Specify)"},{"$f":"'Max Funds & Unit Mix'!AO27*12","v":0}]
[null,null,null,"Operating Subsidies"]
[null,null,null,"Other (specify)"]
[null,5910,null,"Laundry and Vending Revenue",{"$f":"'Project Overview'!$K$664","v":0}]
[null,5170,null,"Parking Spaces",{"$f":"'Project Overview'!$K$668","v":0},{"$f":"'Project Overview'!$K$672","v":0}]
[null,5990,null,"Miscellaneous/Other Rent Revenue ",{"$f":"SUM('Project Overview'!$AJ$663,'Project Overview'!$AJ$664,'Project Overview'!$AJ$665,'Project Overview'!$AJ$666)","v":0},{"$f":"SUM('Project Overview'!$AJ$668,'Project Overview'!$AJ$669,'Project Overview'!$AJ$670,'Project Overview'!$AJ$671)","v":0}]
[null,null,null,"Gross Potential Income (GPI)",{"$f":"SUM(E34:E44)","v":0},{"$f":"SUM(F34:F44)","v":0}]
[]
[null,null,null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,null,{"$f":"\"Vacancy Rate:  \" & D41","v":"Vacancy Rate:  Other (specify)"},0.05]
[null,null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
[null,"5220/5240",null,"Vacancy Loss(es)",{"$f":"(E35*E47)+(E36*E48)+((E38+E39)*E49)+(E41*E50)+((E42+E43+E44)*E51)","v":0},{"$f":"+F45*F52","v":0}]
[null,null,null,"Effective Gross Income (EGI)",{"$f":"+E45-E53","v":0},{"$f":"+F45-F53","v":0}]
[null," Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[]
[null,"Administrative Expenses: 6200/6300"]
[null,6203,null,"Conventions and Meetings"]
[null,6210,null,"Advertising and Marketing"]
[null,6250,null,"Other Renting Expenses"]
[null,6310,null,"Office/Administrative Salaries -- from above",{"$f":"E12","v":0}]
[null,6311,null,"Office Expenses"]
[null,6312,null,"Office or Model Apartment Rent"]
[null,6320,null,"Management Fee"]
[null,6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"E6+E7","v":0}]
[null,6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF(I20=1,F6+F7+F12,0)","v":0}]
[null,6340,null,"Legal Expense -- Project"]
[null,6350,null,"Audit Expense"]
[null,6351,null,"Bookkeeping Fees/Accounting Services"]
[null,6390,null,"Miscellaneous Administrative Expenses"]
[null,"6263T",null,"  Total Administrative Expenses",{"$f":"SUM(E58:E70)","v":0},{"$f":"SUM(F58:F70)","v":0}]
[null," Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[null,"Utilities Expenses: 6400"]
[null,6450,null,"Electricity"]
[null,6451,null,"Water"]
[null,6452,null,"Gas"]
[null,6453,null,"Sewer"]
[null,null,null,"Other Utilities (specify)"]
[null,"6400T",null,"  Total Utilities Expenses",{"$f":"SUM(E74:E78)","v":0},{"$f":"SUM(F74:F78)","v":0}]
[null,"Operating and Maintenance Expenses: 6500",null,null,null,null,"Comments"]
[null,6510,null,"Payroll -- from above",{"$f":"E11+E13+E14+E15","v":0}]
[null,6515,null,"Supplies "]
[null,6520,null,"Contracts"]
[null,6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF(I20=1,F11+F14+F15,0)","v":0}]
[null,6525,null,"Garbage and Trash Removal"]
[null,6530,null,"Security Contract"]
[null,6531,null,"Security Free Rent Unit -- from above",{"$f":"IF(I20=1,F13,0)","v":0}]
[null,6546,null,"Heating/Cooling Repairs and Maintenance"]
[null,6548,null,"Snow Removal"]
[null,6570,null,"Vehicle & Maintenance Equipment Operation/Reports"]
[null,6590,null,"Miscellaneous Operating and Maintenance Expenses"]
[null,"6500T",null,"TOTAL Operating & Maintenance Expenses",{"$f":"SUM(E81:E91)","v":0},{"$f":"SUM(F81:F91)","v":0}]
[null,"Taxes and Insurance: 6700",null,null,null,null,"Comments"]
[null,6710,null,"Real Estate Taxes"]
[null,6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"E17","v":0}]
[null,6720,null,"Property and Liability Insurance (Hazard)"]
[null,6729,null,"Other Insurance (e.g. Earthquake)"]
[null,6721,null,"Fidelity Bond Insurance"]
[null,6722,null,"Worker's Compensation -- from above",{"$f":"E18","v":0}]
[null,6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"E19","v":0}]
[null,6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance"]
[null,"6700T",null,"  Total Taxes and Insurance",{"$f":"SUM(E94:E101)","v":0},{"$f":"SUM(F94:F101)","v":0}]
[null,"Supportive Services Costs: 6900",null,null,null,null,"Comments"]
[null,6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"E8","v":0}]
[null,6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"E9","v":0}]
[null,6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"E10","v":0}]
[null,6990,null,"Supportive Services Admin Overhead"]
[null,6990,null,"Other Supportive Services Costs (specify)"]
[null,6990,null,"Other Supportive Services Costs (specify)"]
[null,"6900T",null,"  Total Supportive Services Costs",{"$f":"SUM(E104:E109)","v":0},{"$f":"SUM(F104:F109)","v":0}]
[null,null,null,"Total Operating Expenses",{"$f":"E71+E79+E92+E102+E110","v":0},{"$f":"F71+F79+F92+F102+F110","v":0},"Comments"]
[null,"Funded Reserves: 7200",null,null,"Residential","Commercial"]
[null,7210,null,"Required Replacement Reserve Deposits",{"$f":"'HCD Reserves Calculator'!$AJ$10","v":0}]
[null,7220,null,"Other Reserves (specify)"]
[null,7230,null,"Other Reserves (specify)"]
[null,7240,null,"Other Reserves (specify)"]
[null,null,null,"Total Reserves",{"$f":"SUM(E113:E116)","v":0},{"$f":"SUM(F113:F116)","v":0}]
[null,null,null,"Ground Lease","Residential","Commercial"]
[null,null,null,"Ground Lease",0,0]
[null,null,null,"Total Ground Lease",{"$f":"SUM(E119:E119)","v":0},{"$f":"SUM(F119:F119)","v":0}]
[null,null,null,"Net Operating Income",{"$f":"E54-E111-E117-E120","v":0},{"$f":"F54-F111-F117-F120","v":0}]
[null,"Financial Expenses: 6800",null,null,null,null,"Comments"]
[null,6820,null,"1st Mortgage Debt Service"]
[null,6830,null,"2nd Mortgage Debt Service "]
[null,6840,null,"3rd Mortgage Debt Service"]
[null,6890,null,"AHSC .42% Fee"]
[null,6890,null,"Other HCD .42% (Specify)"]
[null,6890,null,"Other HCD .42% (Specify)"]
[null,6890,null,"Bond Issuer Fee"]
[null,6890,null,"Miscellaneous Financial Expenses (specify)"]
[null,6890,null,"Miscellaneous Financial Expenses (specify)"]
[null,6890,null,"Miscellaneous Financial Expenses (specify)"]
[null,6890,null,"Miscellaneous Financial Expenses (specify)"]
[null,"6800T",null,"Total Financial Expenses",{"$f":"SUM(E123:E133)","v":0},{"$f":"SUM(F123:F133)","v":0}]
[null,null,null," Cash Flow",{"$f":"+E121-E134","v":0},{"$f":"+F121-F134","v":0}]
[null,7190,null,"Asset Management/Similar Fees"]
[]
[null,"Total Operating Expenses Per Unit ",null,null,"Per Year","Per Month"]
[null,"Without any Adjustments",null,null,{"$f":"IFERROR(E111/'Max Funds & Unit Mix'!E27,0)","v":0},{"$f":"+E139/12","v":0}]
[null,"With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF(I20=1,+(F16+E111)/'Max Funds & Unit Mix'!E27,E111/'Max Funds & Unit Mix'!E27),0)","v":0},{"$f":"+E140/12","v":0}]
[null,"Without  RE Taxes, Social Services Coordinator or Social \n   Services/Social Programs and With the Value of Rent Fee Units \n   Included",null,null,{"$f":"IFERROR((IF(I20=1,+((F16+E111)-(E94+E110))/'Max Funds & Unit Mix'!E27,(E111-(E94+E110))/'Max Funds & Unit Mix'!E27)),0)","v":0},{"$f":"+E141/12","v":0}]
[]
[null,"End of Document"]

{"sheet":"HCD Reserves Calculator","index":15,"n_rows":59,"n_cols":36,"rows_kept":59,"cut":false,"hidden":false,"merged":[[56,1,56,38],[58,1,58,38],[31,1,31,38],[32,1,32,38],[33,1,33,5],[35,35,35,38],[35,1,35,34],[37,1,37,3],[38,1,38,3],[39,1,39,3],[55,1,55,38],[38,4,38,7],[39,4,39,7],[40,4,40,7],[41,4,41,7],[42,4,42,7],[43,4,43,7],[42,8,42,11],[43,8,43,11],[40,12,40,15],[41,12,41,15],[42,12,42,15],[43,12,43,15],[40,1,40,3],[29,3,29,26],[29,27,29,30],[29,31,29,34],[29,35,29,38],[30,1,30,30],[30,31,30,34],[30,35,30,38],[28,3,28,26],[28,27,28,30],[28,31,28,34],[28,35,28,38],[27,3,27,26],[27,27,27,30],[27,31,27,34],[27,35,27,38],[25,3,25,26],[25,27,25,30],[25,31,25,34],[25,35,25,38],[26,3,26,26],[26,27,26,30],[26,31,26,34],[26,35,26,38],[24,27,24,30],[24,31,24,34],[24,35,24,38],[21,3,21,26],[21,27,21,30],[21,31,21,34],[21,35,21,38],[22,3,22,26],[22,27,22,30],[22,31,22,34],[22,35,22,38],[10,1,10,38],[19,3,19,26],[19,27,19,30],[19,31,19,34],[19,35,19,38],[20,3,20,26],[20,27,20,30],[20,31,20,34],[20,35,20,38],[16,1,29,2],[16,3,16,38],[17,3,17,26],[17,27,17,30],[17,31,17,34],[17,35,17,38],[18,3,18,26],[18,27,18,30],[18,31,18,34],[18,35,18,38],[23,3,23,26],[23,27,23,30],[23,31,23,34],[23,35,23,38],[24,3,24,26],[13,35,14,38],[14,3,14,14],[14,15,14,19],[15,3,15,26],[15,27,15,30],[15,31,15,34],[15,35,15,38],[11,1,11,38],[12,1,14,2],[12,3,12,30],[12,31,12,34],[12,35,12,38],[13,3,13,14],[13,15,13,19],[13,20,14,26],[13,27,14,30],[13,31,14,34],[1,1,1,38],[3,1,3,4],[3,5,3,25],[3,26,3,33],[3,34,3,38],[5,1,5,38],[8,1,9,1],[8,2,8,34],[8,35,8,38],[9,2,9,34],[9,35,9,38],[6,1,7,1],[6,2,6,30],[6,31,6,34],[6,35,6,38],[7,2,7,30],[7,31,7,34],[7,35,7,38],[41,1,41,3],[42,1,42,3],[43,1,43,3],[39,31,39,34],[43,20,43,22],[43,23,43,26],[43,27,43,30],[43,31,43,34],[44,24,44,30],[44,31,44,34],[39,23,39,26],[39,27,39,30],[45,20,45,30],[45,31,45,34],[37,23,37,30],[37,31,37,34],[47,1,47,7],[47,8,47,19],[40,20,40,22],[40,23,40,26],[40,27,40,30],[40,31,40,34],[41,20,41,22],[41,23,41,26],[41,27,41,30],[41,31,41,34],[42,20,42,22],[42,23,42,26],[42,27,42,30],[42,31,42,34],[37,20,37,22],[38,20,38,22],[38,23,38,26],[38,27,38,30],[38,31,38,34],[39,20,39,22],[34,1,34,10],[34,11,34,20],[49,1,49,11],[48,1,48,11],[48,12,48,14],[49,12,49,14],[50,1,50,11],[50,12,50,14],[53,1,53,9],[53,10,53,13],[51,1,51,11],[51,12,51,14],[37,4,37,11],[37,12,37,15],[44,5,44,11],[44,12,44,15],[45,1,45,11],[45,12,45,15],[38,8,38,11],[38,12,38,15],[39,8,39,11],[39,12,39,15],[40,8,40,11],[41,8,41,11]]}
[]
[null,"HCD Reserve Requirements"]
[]
[null,"Project Name",null,null,null,{"$f":"ProjectName","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"TotalUnits","v":0}]
[]
[null,"Replacement Reserve Calculator UMR §8309"]
[null,"(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,{"$f":"SUM('AHD-HRI S&U Budget'!C36:C46)-'AHD-HRI S&U Budget'!C38-'AHD-HRI S&U Budget'!C39-'AHD-HRI S&U Budget'!C40-'AHD-HRI S&U Budget'!C42","v":0},null,null,null,{"$f":"$AF$7*0.006","v":0}]
[null,null,"$500 per unit: (This is a placeholder for rehab projects and may be subject to higher amount)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,null,{"$f":"$AI$4*AF8","v":0}]
[null,"(b)","Replacement Reserve Amount = New construction: lesser of (a) and (b); Rehab: (b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IsAcquisition,AJ8,MIN($AJ$7:$AM$8))","v":0}]
[null,null,"HCD Required Replacement Reserve Amount - included in \"Operating budget\" tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ9","v":0}]
[]
[null,"Operating Reserve Calculator"]
[null,1,null,"Total Operating Expenses Excluding On-Site Service Coordinator Salaries. \nOperating Budget Cell (E111) minus Operating Budget Cell (E105)",null,null,null,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,null,"(a) Total Operating Expenses:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E111","v":0},null,null,null,null,"Amount subject to reserve calculation: (a - b)",null,null,null,null,null,null,{"$f":"SUM($P$14-$P$15)","v":0},null,null,null,{"$f":"$AB$14/12*3","v":0},null,null,null,{"$f":"$AB$14/12*4","v":0}]
[null,null,null,"(b) Minus: On-Site Service Coordinator Salaries:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E105","v":0}]
[null,2,null,"Replacement Reserve amount from above: (Cell AJ10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AJ$7","v":0},null,null,null,{"$f":"$AB$16/12*3","v":0},null,null,null,{"$f":"$AB$16/12*4","v":0}]
[null,3,null,"Debt Service (including all HCD 0.42% Fees and Bond Issuer Fee)"]
[null,null,null,"\nName of Lender\n               Operating Budget cells (D123 to D132)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Debt\nService Amount",null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,null,null,{"$f":"Operating!D123","v":"1st Mortgage Debt Service"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E123","v":0},null,null,null,{"$f":"IFERROR(AB19/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB19/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D124","v":"2nd Mortgage Debt Service "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E124","v":0},null,null,null,{"$f":"IFERROR(AB20/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB20/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D125","v":"3rd Mortgage Debt Service"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E125","v":0},null,null,null,{"$f":"IFERROR(AB21/12*3,0)","v":0},null,null,null,0]
[null,null,null,{"$f":"Operating!D126","v":"AHSC .42% Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E126","v":0},null,null,null,{"$f":"IFERROR(AB22/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB22/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D127","v":"Other HCD .42% (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E127","v":0},null,null,null,{"$f":"IFERROR(AB23/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB23/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D129","v":"Bond Issuer Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E129","v":0},null,null,null,{"$f":"IFERROR(AB24/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB24/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D130","v":"Miscellaneous Financial Expenses (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E130","v":0},null,null,null,{"$f":"IFERROR(AB25/12*3,0)","v":0},null,null,null,0]
[null,null,null,{"$f":"Operating!D131","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,{"$f":"Operating!E131","v":0},null,null,null,0,null,null,null,{"$f":"IFERROR(AB26/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D132","v":"Miscellaneous Financial Expenses (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E132","v":0},null,null,null,{"$f":"IFERROR(AB27/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AB27/12*4,0)","v":0}]
[null,null,null,{"$f":"Operating!D133","v":"Miscellaneous Financial Expenses (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!E133","v":0},null,null,null,0,null,null,null,0]
[null,null,null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB29/12*3,0)","v":0},null,null,null,0]
[null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB19:AE29)","v":0},null,null,null,{"$f":"SUM(AF19:AI29)","v":0},null,null,null,{"$f":"SUM(AJ19:AM29)","v":0}]
[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,null,null,{"$f":"AF14+AF16+AF30","v":0},null,null,null,{"$f":"AJ14+AJ16+AJ30","v":0}]
[null,"If Reserve amounts are different than the required amount, enter Reserve amounts and how they are calculated below:"]
[]
[]
[null,"Transition Reserve Pool Fee Calculator",null,null,null,null,null,null,null,null,null,"Pooled Transition Reserve Policy"]
[null,"Does the Project propose use of Project-based rental assistance?"]
[]
[null,"Subsidy #1",null,null,{"$f":"IF('Max Funds & Unit Mix'!AB4<>\"Subsidy Program Name (Specify)\",'Max Funds & Unit Mix'!AB4,\"None\")","v":"None"},null,null,null,null,null,null,null,"Contract Term: (enter in years)",null,null,null,null,null,null,null,"Subsidy #2",null,null,{"$f":"IF('Max Funds & Unit Mix'!AD4<>\"Subsidy Program Name (Specify)\",'Max Funds & Unit Mix'!AD4,\"None\")","v":"None"},null,null,null,null,null,null,null,"Contract Term: (enter in years)"]
[null,"Bedroom Size",null,null,"Number of Units",null,null,null,"Net Contract Rent",null,null,null,"Annual Subsidy",null,null,null,null,null,null,null,"Bedroom Size",null,null,"Number of Units",null,null,null,"Net Contract Rent",null,null,null,"Annual Subsidy"]
[null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"E40*I40*12","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"X40*AB40*12","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"E41*I41*12","v":0},null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"X41*AB41*12","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,0]
[null,3,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"E44*I44*12","v":0},null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"X44*AB44*12","v":0}]
[null,null,null,null,null,"Maximum Total Annual Subsidy",null,null,null,null,null,null,{"$f":"SUM(M40:P44)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maximum Total Annual Subsidy",null,null,null,null,null,null,{"$f":"SUM(AF40:AI44)","v":0}]
[null,"Pooled transition reserve fee for Subsidy #1 (15% of maximum total annual subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"M45*0.15","v":0},null,null,null,null,null,null,null,"Pooled transition reserve fee for Subsidy #2 (15% of maximum total annual subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"AF45*0.15","v":0}]
[]
[null,"Local Operating Subsidy Name:"]
[null,"Total Operating Subsidy Amount"]
[null,"Number of years included in total operating subsidy"]
[null,"One year's worth of operating subsidy",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M49=0,0,M49/M50)","v":0}]
[null,"Pooled transition reserve fee for Subsidy (15% of one year's worth of operating subsidy)",null,null,null,null,null,null,null,null,null,null,{"$f":"M51*0.15","v":0}]
[]
[null,"Total Pooled Transition Reserve Fee",null,null,null,null,null,null,null,null,{"$f":"SUM(M46,AF46,M52)","v":0}]
[]
[null,"Applicant comments:"]
[]
[]
[null,"End of Document"]

{"sheet":"Cash Flow","index":16,"n_rows":78,"n_cols":43,"rows_kept":78,"cut":false,"hidden":true,"merged":[[72,1,72,2],[2,8,2,9],[77,1,77,16]]}
[]
[null,"Cash Flow Analysis"]
[null,"Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,null,{"$f":"IF(I3<>\"Proposed Rents\",1,0)","v":1}]
[null,"Income From Housing Units","Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40"]
[null,"Restricted Unit  Rents",2.5000000000000001E-2,{"$f":"IF(K3=1,'Max Funds & Unit Mix'!AI3,'Max Funds & Unit Mix'!AL4)","v":0},{"$f":"D5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q5*(1+$C$5)","v":0},{"$f":"R5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unrestricted Units",2.5000000000000001E-2,{"$f":"'Max Funds & Unit Mix'!AM5","v":0},{"$f":"D6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q6*(1+$C$6)","v":0},{"$f":"R6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tenant Assistance Payments"]
[null,{"$f":"Operating!D38","v":"Subsidy Program Name (Specify)"},2.5000000000000001E-2,{"$f":"Operating!E38","v":0},{"$f":"D8*(1+$C$8)","v":0},{"$f":"E8*(1+$C$8)","v":0},{"$f":"F8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q8*(1+$C$8)","v":0},{"$f":"R8*(1+$C$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!D39","v":"Subsidy Program Name (Specify)"},2.5000000000000001E-2,{"$f":"Operating!E39","v":0},{"$f":"D9*(1+$C$9)","v":0},{"$f":"E9*(1+$C$9)","v":0},{"$f":"F9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Q9*(1+$C$9)","v":0},{"$f":"R9*(1+$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Subsidies",0.02,{"$f":"Operating!E40","v":0},{"$f":"D10*(1+$C$10)","v":0},{"$f":"E10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q10*(1+$C$10)","v":0},{"$f":"R10*(1+$C$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!D41","v":"Other (specify)"},{"$f":"C8","v":2.5000000000000001E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Potential Income - Housing",null,{"$f":"SUM(D5:D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Income"]
[null,"Laundry & Vending",2.5000000000000001E-2,{"$f":"Operating!E42","v":0},{"$f":"D15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q15*(1+$C$15)","v":0},{"$f":"R15*(1+$C$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Income    ",2.5000000000000001E-2,{"$f":"Operating!E43+Operating!E44","v":0},{"$f":"D16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q16*(1+$C$16)","v":0},{"$f":"R16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Income",2.5000000000000001E-2,{"$f":"Operating!F45","v":0},{"$f":"D17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17*(1+$C$17)","v":0},{"$f":"R17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Potential Income - Other",null,{"$f":"SUM(D15:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gross Potential Income - Total",null,{"$f":"D12+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," "]
[null,"Vacancy Assumptions"]
[null,"Restricted Units",{"$f":"Operating!E47","v":0.05},{"$f":"$C23*D5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unrestricted Units",{"$f":"Operating!E48","v":0.05},{"$f":"$C24*D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tenant Assistance Payments",{"$f":"Operating!E49","v":0.05},{"$f":"$C25*(D8+D9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!D41","v":"Other (specify)"},{"$f":"Operating!E50","v":0.05},{"$f":"$C26*D11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Laundry/Vending/Other Income ",{"$f":"Operating!E51","v":0.05},{"$f":"$C27*(D15+D16)","v":0},{"$f":"$C27*(E15+E16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Income ",{"$f":"Operating!F52","v":0.5},{"$f":"$C28*D17","v":0},{"$f":"$C28*E17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Vacancy Loss",null,{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Effective Gross Income",null,{"$f":"D20-D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expenses & Reserve Deposits"]
[null,"Residential Exp. (w/o Real Estate Taxes & Sup. Services)",3.5000000000000003E-2,{"$f":"Operating!E111-Operating!E94-Operating!E110","v":0},{"$f":"(1+$C$34)*D34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$34)*Q34","v":0},{"$f":"(1+$C$34)*R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Estate Taxes",0.02,{"$f":"Operating!E94","v":0},{"$f":"(1+$C$35)*D35","v":0},{"$f":"(1+$C$35)*E35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$35)*Q35","v":0},{"$f":"(1+$C$35)*R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Supportive Services Costs",2.5000000000000001E-2,{"$f":"Operating!E110","v":0},{"$f":"(1+$C$36)*D36","v":0},{"$f":"(1+$C$36)*E36","v":0},{"$f":"(1+$C$36)*F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Reserve",0,{"$f":"Operating!E113+Operating!F113","v":0},{"$f":"(1+$C$37)*D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$37)*Q37","v":0},{"$f":"(1+$C$37)*R37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Reserves",0,{"$f":"Operating!E114+Operating!E115+Operating!E116+Operating!F114+Operating!F115+Operating!F116","v":0},{"$f":"(1+$C$38)*D38","v":0},{"$f":"(1+$C$38)*E38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$38)*Q38","v":0},{"$f":"(1+$C$38)*R38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ground Lease",0.02,{"$f":"Operating!E119+Operating!F119","v":0},{"$f":"(1+$C$39)*D39","v":0},{"$f":"(1+$C$39)*E39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$39)*Q39","v":0},{"$f":"(1+$C$39)*R39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial Expenses",3.5000000000000003E-2,{"$f":"Operating!F111","v":0},{"$f":"(1+$C$40)*D40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$40)*Q40","v":0},{"$f":"(1+$C$40)*R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Expenses & Reserves",null,{"$f":"SUM(D34:D40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Operating Income",null,{"$f":"D31-D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service"]
[null,"1st Mortgage Debt Service",null,{"$f":"Operating!E123+Operating!F123","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bridge Loan (repaid from Investor equity)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Mortgage Debt Service",null,{"$f":"Operating!E124+Operating!F124","v":0},{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Mortgage Debt Service",null,{"$f":"Operating!E125+Operating!F125","v":0},{"$f":"$D$49","v":0},{"$f":"$D$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"AHSC .42% Fee",null,{"$f":"Operating!E126+Operating!F126","v":0},{"$f":"$D$50","v":0},{"$f":"$D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!$D$127","v":"Other HCD .42% (Specify)"},null,{"$f":"Operating!E127+Operating!F127","v":0},{"$f":"$D$51","v":0},{"$f":"$D$51","v":0},{"$f":"$D$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!$D$128","v":"Other HCD .42% (Specify)"},null,{"$f":"Operating!E128+Operating!F128","v":0},{"$f":"$D$52","v":0},{"$f":"$D$52","v":0},{"$f":"$D$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!$D$129","v":"Bond Issuer Fee"},null,{"$f":"Operating!E129+Operating!F129","v":0},{"$f":"$D$53","v":0},{"$f":"$D$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!$D$130","v":"Miscellaneous Financial Expenses (specify)"},null,{"$f":"Operating!E130+Operating!F130","v":0},{"$f":"$D$54","v":0},{"$f":"$D$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!$D$131","v":"Miscellaneous Financial Expenses (specify)"},null,{"$f":"Operating!E131+Operating!F131","v":0},{"$f":"$D$55","v":0},{"$f":"$D$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Operating!$D$132","v":"Miscellaneous Financial Expenses (specify)"},null,{"$f":"Operating!E132+Operating!F132","v":0},{"$f":"$D$56","v":0},{"$f":"$D$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Required Debt Service",null,{"$f":"SUM(D46:D56)-D47","v":0},{"$f":"SUM(E46:E56)-E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow after all debt service",null,{"$f":"D43-D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service Coverage Ratio (DSCR)",null,{"$f":"IF(D57<=0,0,((D43/D57)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Use of Cash Flow After Debt Service - HCD Projects"]
[null,"Asset Mgmt./ Similar Fees",null,{"$f":"IF(D59>=D72,D72,MAX(0,D59))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred Developer Fee prior to Distributions & residual receipt payments",null,{"$f":"IF(D59-D63<=$D$75,MAX(0,D59-D63),$D$75)","v":0},{"$f":"IF(D73+E59-E63<=$D$75,MAX(0,E59-E63),$D$75-D73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Available for Residual Receipts Loans and Sponsor Distributions",null,{"$f":"MAX(0,D59-D63-D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sponsor Distributions",0.5,{"$f":"$C66*D65","v":0},{"$f":"+$C66*E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HCD Residual Payment",0.5,{"$f":"$C67*D65","v":0},{"$f":"+$C67*E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments (Specify)",0,{"$f":"$C68*D65","v":0},{"$f":"+$C68*E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments (Specify)",0,{"$f":"$C69*D65","v":0},{"$f":"+$C69*E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments (Specify)",0,{"$f":"$C70*D65","v":0},{"$f":"+$C70*E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Residual Payments (Specify)",0,{"$f":"$C71*D65","v":0},{"$f":"+$C71*E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Max Asset Mgmt/Similar Fees ",3.5000000000000003E-2,{"$f":"Operating!E136","v":0},{"$f":"(1+$C$72)*D72","v":0},{"$f":"(1+$C$72)*E72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$72)*Q72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative paid Deferred Dev. Fee ",null,{"$f":"+D64","v":0},{"$f":"+D73+E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Deferred Developer Fee budgeted for payment prior to distributions and residual receipt payments"]
[]
[]
[null,"End of Document"]

{"sheet":"High-Cost Verification","index":17,"n_rows":62,"n_cols":49,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,37],[3,1,3,4],[3,5,3,19],[3,20,3,21],[3,22,3,27],[3,28,3,35],[3,36,3,37],[4,1,4,4],[4,5,4,8],[4,38,4,39],[6,1,6,7],[6,8,6,12],[6,13,6,14],[6,15,6,18],[6,19,6,32],[6,33,6,37],[8,1,8,7],[8,8,8,12],[8,13,8,14],[8,15,8,18],[8,19,8,32],[8,33,8,37],[7,1,7,7],[7,8,7,12],[7,13,7,14],[7,15,7,18],[7,19,7,32],[7,33,7,37],[11,1,11,7],[11,8,11,12],[11,13,11,14],[11,15,11,18],[11,19,11,32],[11,33,11,37],[9,1,9,7],[9,8,9,12],[9,13,9,14],[9,15,9,18],[9,19,10,32],[9,33,10,37],[10,1,10,7],[10,8,10,12],[10,13,10,14],[10,15,10,18],[16,1,17,1],[16,2,16,30],[16,31,16,32],[16,33,16,37],[17,2,17,30],[17,31,17,32],[17,33,17,37],[12,28,13,37],[13,1,13,7],[13,8,13,9],[13,10,13,13],[13,14,13,16],[15,1,15,13],[15,31,15,32],[15,33,15,37],[20,2,20,30],[20,31,20,32],[20,33,20,37],[21,2,21,30],[21,31,21,32],[21,33,21,37],[18,2,18,30],[18,31,18,32],[18,33,18,37],[19,2,19,30],[19,31,19,32],[19,33,19,37],[28,2,29,30],[28,31,28,32],[29,31,29,32],[30,2,31,30],[30,31,30,32],[31,31,31,32],[22,2,23,30],[22,31,22,32],[22,33,39,37],[23,31,23,32],[24,2,25,30],[24,31,24,32],[25,31,25,32],[26,2,27,30],[26,31,26,32],[27,31,27,32],[36,2,37,30],[36,31,36,32],[37,31,37,32],[38,2,39,30],[38,31,38,32],[39,31,39,32],[32,2,33,30],[32,31,32,32],[33,31,33,32],[34,2,35,30],[34,31,34,32],[35,31,35,32],[40,1,42,1],[40,2,41,30],[40,31,40,32],[40,33,40,37],[41,31,42,37],[42,2,42,9],[42,10,42,16],[42,17,42,26],[42,27,42,30],[46,2,46,30],[46,31,46,32],[46,33,46,37],[47,2,47,30],[47,31,47,32],[47,33,47,37],[43,1,44,1],[43,2,44,30],[43,31,43,32],[43,33,43,37],[44,31,44,37],[45,2,45,30],[45,31,45,32],[45,33,45,37],[50,24,50,30],[52,2,52,37],[48,1,50,1],[48,2,49,30],[48,31,48,32],[48,33,48,37],[49,31,50,37],[50,2,50,4],[50,5,50,6],[50,7,50,11],[50,12,50,17],[50,18,50,23]]}
[]
[null,"2022 TCAC Threshold Basis Limit (TBL) for HCD Developer Fee UMR §8312(b)&(c) and HCD High Cost Test for HCD Limits on Development Costs 2017 UMR §8311(a) & (b) (revised 01/01/2022) Complete all yellow shaded cells."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-31","SRO & STUDIO","1 BEDROOM","2 BEDROOMS","3 BEDROOMS","4+ BEDROOMS"]
[null,"Project Name:",null,null,null,{"$f":"IF(ProjectName>0,ProjectName,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"County: ",null,{"$f":"IF(County>0,County,IF(County2>0,County2,\"\"))","v":""},null,null,null,null,null,"Project's Proposed Tax Credits:",null,null,null,null,null,null,null,{"$f":"IF(Taxcredit>0,Taxcredit,\"\")","v":""},null,null,null,null,null,null,"Alameda",384234,443018,534400,684032,762054]
[null,"HCD Phase:",null,null,null,{"$f":"'Developer Fee'!$F$5","v":"Origination"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alpine",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amador",278972,321652,388000,496640,553288]
[null,"Unit Size",null,null,null,null,null,null,"2022 TCAC Threshold Basis Limits (TBL)",null,null,null,null,"# of Units",null,"Basis x\nNumber of Units",null,null,null,"TOTAL UNADJUSTED THRESHOLD BASIS LIMIT (TBL):",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P8:S12)","v":0},null,null,null,null,null,null,2,7,null,"Butte",246186,283850,342400,438272,488262]
[null,"SRO/Studio",null,null,null,null,null,null,{"$f":"IFERROR(IF($W$4=\"\",\"\",IF($AK$4=\"9%\",VLOOKUP($W$4,$AR$3:$AW$62,$AP$7),VLOOKUP($W$4,$AR$3:$AW$62,$AO$7))),0)","v":""},null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,0,'Max Funds & Unit Mix'!$E$7:$E$26)","v":0},null,{"$f":"IF(ISERROR(($I$8*$N$8)),0,($I$8*$N$8))","v":0},null,null,null,"TOTAL HCD ADJ. THRESHOLD BASIS LIMIT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$17+$AH$18+$AH$19+$AH$20+$AH$21+$AH$46+$AH$7+$AH$22+$AH$41+IF(AF44=\"Yes\",$AH$44,0)+$AH$49+$AH$47+$AH$48","v":0},null,null,null,null,null,null,{"$f":"$AO$7+1","v":3},{"$f":"$AP$7+1","v":8},null,"Calaveras",278972,321652,388000,496640,553288]
[null,"1 Bedroom",null,null,null,null,null,null,{"$f":"IFERROR(IF($W$4=\"\",\"\",IF($AK$4=\"9%\",VLOOKUP($W$4,$AR$3:$AW$62,$AP$8),VLOOKUP($W$4,$AR$3:$AW$62,$AO$8))),0)","v":""},null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,1,'Max Funds & Unit Mix'!$E$7:$E$26)","v":0},null,{"$f":"IF(ISERROR(($I$9*$N$9)),0,($I$9*$N$9))","v":0},null,null,null,{"$f":"IF($F$5=\"Perm Close\",\"Adjusted Threshold Basis Limit multiplied by 170%:\",\"Adjusted Threshold Basis Limit multiplied by 160%:\")","v":"Adjusted Threshold Basis Limit multiplied by 160%:"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$5=\"Perm Close\",$AH$8*1.7,$AH$8*1.6)","v":0},null,null,null,null,null,null,{"$f":"$AO$8+1","v":4},{"$f":"$AP$8+1","v":9},null,"Colusa",278972,321652,388000,496640,553288]
[null,"2 Bedrooms",null,null,null,null,null,null,{"$f":"IFERROR(IF($W$4=\"\",\"\",IF($AK$4=\"9%\",VLOOKUP($W$4,$AR$3:$AW$62,$AP$9),VLOOKUP($W$4,$AR$3:$AW$62,$AO$9))),0)","v":""},null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,2,'Max Funds & Unit Mix'!$E$7:$E$26)","v":0},null,{"$f":"IF(ISERROR(($I$10*$N$10)),0,($I$10*$N$10))","v":0},null,null,null,{"$f":"IF($F$4=\"\",CONCATENATE(\"HCD HIGH COST TEST RESULT: \",$F$4),CONCATENATE(\"HCD HIGH COST TEST RESULT FOR: \",$F$4))","v":"HCD HIGH COST TEST RESULT: "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AH$8=0,0,$AH$12/$AH$8)","v":0},null,null,null,null,null,null,{"$f":"$AO$9+1","v":5},{"$f":"$AP$9+1","v":10},null,"Contra Costa",384234,443018,534400,684032,762054]
[null,"3 Bedrooms",null,null,null,null,null,null,{"$f":"IFERROR(IF($W$4=\"\",\"\",IF($AK$4=\"9%\",VLOOKUP($W$4,$AR$3:$AW$62,$AP$10),VLOOKUP($W$4,$AR$3:$AW$62,$AO$10))),0)","v":""},null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,3,'Max Funds & Unit Mix'!$E$7:$E$26)","v":0},null,{"$f":"IF(ISERROR(($I$11*$N$11)),0,($I$11*$N$11))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$10+1","v":6},{"$f":"$AP$10+1","v":11},null,"Del Norte",278972,321652,388000,496640,553288]
[null,"4+ Bedrooms",null,null,null,null,null,null,{"$f":"IFERROR(IF($W$4=\"\",\"\",IF($AK$4=\"9%\",VLOOKUP($W$4,$AR$3:$AW$62,$AP$11),VLOOKUP($W$4,$AR$3:$AW$62,$AO$11))),0)","v":""},null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,4,'Max Funds & Unit Mix'!$E$7:$E$26)+SUMIF('Max Funds & Unit Mix'!$B$7:$B$26,5,'Max Funds & Unit Mix'!$E$7:$E$26)","v":0},null,{"$f":"IF(ISERROR(($I$12*$N$12)),0,($I$12*$N$12))","v":0},null,null,null,"Total Eligible Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('AHD Dev Budget'!F119,'AHD Dev Budget'!G119)","v":0},null,null,null,null,null,null,null,null,null,"El Dorado",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,{"$f":"IF($AH$12=0,\"\",IF($AH$12<=$AH$9,\"Costs Reasonable\",IF($F$5=\"Perm Close\",\"Costs too high > 170%\",\"Costs too high > 160%\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fresno",238133,274565,331200,423936,472291]
[null,"Manager Units in Project:",null,null,null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$D$7:$D$26,\"none\",'Max Funds & Unit Mix'!$E$7:$E$26)","v":0},null,"TOTAL UNITS:",null,null,null,{"$f":"SUM($N$8:$O$12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glenn",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Humboldt",278972,321652,388000,496640,553288]
[null,"ADJUSTMENTS Cal Code of Reg §10327(c)(5)(A-F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imperial",240434,277218,334400,428032,476854]
[null,"(A)","Adjustment for Projects paid in whole or part out of public funds subject to a legal requirement for the payment of state or federal prevailing wages or financed in part by a labor-affiliated organization requiring the employment of construction workers who are paid at least state or federal prevailing wages (20%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$17=\"yes\",$AH$7*0.2,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Inyo",278972,321652,388000,496640,553288]
[null,null,"For Projects certifies that (1) they are subject to a Project labor agreement within the meaning of §2500(b)(1) of the Public Contract Code, or (2) they will use a skilled and trained workforce as defined by §25536.7 of the Health and Safety Code to perform all onsite work within an apprenticeable occupation in the building and construction trades (5%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$18=\"yes\",$AH$7*0.05,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Kern",238133,274565,331200,423936,472291]
[null,"(B)","For New construction Projects required to provide parking beneath residential units (not \"tuck under\" parking) or through construction of an on-site parking structure of two or more levels (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$19=\"yes\",$AH$7*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Kings",238133,274565,331200,423936,472291]
[null,"(C)","For Projects where a day care center is part of the development (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$20=\"yes\",$AH$7*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Lake",278972,321652,388000,496640,553288]
[null,"(D)","For Projects where 100 percent of the units are for Special Needs populations (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$21=\"yes\",$AH$7*0.02,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Lassen",278972,321652,388000,496640,553288]
[null,"(E)","Project applying under §10325 or §10326 of the TCAC regulations that includes one or more of the features below (up to 10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AF$23:$AG$40)>0.005,MIN(0.1,SUM($AF$23:$AG$40))*$AH$7,0)","v":0},null,null,null,null,null,null,null,null,null,"Los Angeles",341094,393278,474400,607232,676494]
[null,null,"(1) Project shall have onsite renewable generation estimated to produce 50% or more of annual tenant electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 50% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (2) only if the renewable generation used to calculate each basis increase does not overlap (5%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madera",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$23=\"Yes\",0.05,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Marin",307732,354812,428000,547840,610328]
[null,null,"(2) Project shall have onsite renewable generation estimated to produce 75% or more of annual common area electricity use. If the combined available roof area of the Project structures, including carports, is insufficient for provision of 75% of annual electricity use, then the Project shall have onsite renewable generation based on at least 90% of the available solar accessible roof area. Available solar accessible area is defined as roof area less north facing roof area for sloped roofs, equipment, solar thermal hot water and required local or state fire department set-backs and access routes. A Project not availing itself of the 90% roof area exception may also receive an increase under paragraph (1) only if the renewable generation used to calculate each basis increase does not overlap (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mariposa",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$25=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Mendocino",278972,321652,388000,496640,553288]
[null,null,"(3) Newly constructed Project buildings shall be 15% or more energy efficient than the 2019 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24) by at least 5 EDR points for energy efficiency alone (not counting solar); except that if the local building department has determined that building permit applications submitted on or before December 31, 2019 are complete, then newly constructed Project buildings shall be fifteen percent (15%) or more energy efficient than the 2016 Energy Efficiency Standards (California Code of Regulations, Part 6 of Title 24) (4%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Merced",238133,274565,331200,423936,472291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$27=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Modoc",278972,321652,388000,496640,553288]
[null,null,"(4) Rehab Project buildings shall have 80% decrease in estimated annual energy use (or improvement in energy efficiency) in the HERS II post rehabilitation (4%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mono",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$29=\"Yes\",0.04,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Monterey",311183,358791,432800,553984,617173]
[null,null,"(5) Irrigate only with reclaimed water, greywater, or rainwater (excepting water used for Community Gardens) or irrigate with reclaimed water, grey water, or rainwater in an amount that annually equals or exceeds 20,000 gallons or 300 gallons per unit, whichever is less (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Napa",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$31=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Nevada",278972,321652,388000,496640,553288]
[null,null,"(6) Community Gardens of at least 60 square feet per unit. Permanent site improvements that provide a viable growing space within the Project including solar access, fencing, watering systems, secure storage space for tools, and pedestrian access (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange",308882,356138,429600,549888,612610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$33=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Placer",278397,320989,387200,495616,552147]
[null,null,"(7) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, natural linoleum, natural rubber, or ceramic tile in all kitchens, living rooms, and bathrooms (where no VOC adhesives or backing is also used) (1%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plumas",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$35=\"Yes\",0.01,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Riverside",240434,277218,334400,428032,476854]
[null,null,"(8) Install bamboo, stained concrete, cork, salvaged or FSC-Certified wood, or natural linoleum, natural rubber, or ceramic tile in all interior floor space other than units (where no VOC adhesives or backing is also used) (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacramento",278397,320989,387200,495616,552147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$37=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Benito",278972,321652,388000,496640,553288]
[null,null,"(9) For new construction Projects only, meet all requirements of the U.S. Environmental Protection Agency Indoor Air Plus Program (2%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Bernardino",240434,277218,334400,428032,476854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$39=\"Yes\",0.02,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"San Diego",268043,309051,372800,477184,531613]
[null,"(F)","Project requires seismic upgrading of existing structures, and/or requires toxic or other environmental mitigation as certified by the Project architect/ engineer (lesser of costs or 15% basis adjustment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$41=\"Yes\",MIN($AB$43,$AH$7*0.15),0)","v":0},null,null,null,null,null,null,null,null,null,"San Francisco",530910,612134,738400,945152,1052958]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Joaquin",238133,274565,331200,423936,472291]
[null,null,"If Yes, select type of work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Certified Costs of Work:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Luis Obispo",311183,358791,432800,553984,617173]
[null,"(G)","Local development impact fees required to be paid to local government entities. Certification from local entities assessing fees also required.  WAIVED IMPACT FEES ARE INELIGIBLE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Mateo",440028,507348,612000,783360,872712]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AF$44=\"yes\",\"Please Enter Amount Above:\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Santa Barbara",311183,358791,432800,553984,617173]
[null,"(H)","Projects where at least 95% of the Project's upper floor units are serviced by an elevator (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($AF$46=\"yes\",($AH$7*0.1),0),0)","v":0},null,null,null,null,null,null,null,null,null,"Santa Clara",440028,507348,612000,783360,872712]
[null,"(I)","Projects wherein at least 95% of the building(s) is constructed as Type I as defined in the California Building Code, in which case, the Type III 10% increase below is not allowed (15%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(AF47=\"Yes\",(AH7*0.15),0),0)","v":0},null,null,null,null,null,null,null,null,null,"Santa Cruz",311183,358791,432800,553984,617173]
[null,"(J)","Projects wherein at least 95% of the building(s) is constructed as (1) a Type III as defined in the California Building Code, or (2) a Type III/Type I combination, in which case, the Type I 15% increase above is not be 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,{"$f":"ROUND(IF(AND(AF47=\"Yes\",AF48=\"Yes\"),0,IF(AF48=\"Yes\",(AH7*0.1),0)),0)","v":0}]
[null,"\n(K)","Projects within a county with an unadjusted 9% threshold basis limit for a 2-bedroom unit equal or less than $400,000 and within a census tract designated on the TCAC/HCD Opportunity Map as Highest or High Resource (10%).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($F$51=\"Yes\",OR($Y$51=\"Highest Resource\",$Y$51=\"High Resource\")),\"Yes\",\"No\")","v":"No"},null,{"$f":"ROUND(IF(AND($F$51=\"Yes\",OR($Y$51=\"High Resource\",$Y$51=\"Highest Resource\"),$AF$49=\"Yes\"),$AH$7*0.1,0),0)","v":0},null,null,null,null,null,null,null,null,null,"Shasta",246186,283850,342400,438272,488262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra",278972,321652,388000,496640,553288]
[null,null,"County Eligibility:",null,null,{"$f":"IFERROR(IF(VLOOKUP($W$4,$AR$3:$AW$62,$AO$9,FALSE)<=400000,\"Yes\",\"No\"),\"\")","v":""},null,"TCAC/HCD Opportunity Area Map Tract ID #:",null,null,null,null,null,null,null,null,null,null,"Opportunity Map Resource Level:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siskiyou",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solano",307732,354812,428000,547840,610328]
[null,null,"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,"Sonoma",307732,354812,428000,547840,610328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",278972,321652,388000,496640,553288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",311183,358791,432800,553984,617173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yuba",278397,320989,387200,495616,552147]

{"sheet":"Developer Fee","index":18,"n_rows":62,"n_cols":38,"rows_kept":62,"cut":false,"hidden":true,"merged":[[61,1,61,38],[1,1,1,38],[3,1,3,4],[3,5,3,29],[3,30,3,33],[3,34,3,38],[4,1,4,4],[4,5,4,8],[4,9,4,14],[4,15,4,22],[6,34,6,38],[7,1,7,25],[7,26,7,29],[7,30,7,33],[7,34,7,38],[8,1,8,25],[8,26,8,29],[8,30,8,33],[5,1,5,8],[5,26,5,29],[5,30,5,33],[6,1,6,25],[6,26,6,29],[6,30,6,33],[11,34,11,38],[13,1,13,26],[14,2,14,8],[14,9,14,17],[14,35,14,38],[15,2,15,27],[15,28,15,31],[15,35,15,38],[9,1,9,25],[9,26,9,29],[9,30,9,33],[11,1,11,10],[11,11,11,14],[11,15,11,23],[11,24,11,27],[11,28,11,33],[18,2,18,34],[18,35,18,38],[20,1,20,38],[21,2,21,36],[21,37,21,38],[22,2,22,27],[22,28,22,31],[22,35,22,38],[16,2,16,27],[16,28,16,31],[16,35,16,38],[17,2,17,27],[17,28,17,31],[17,35,17,38],[26,2,26,27],[26,32,26,34],[27,2,27,27],[27,28,27,31],[27,32,27,34],[27,35,27,38],[23,2,23,27],[23,28,23,31],[23,35,23,38],[24,2,24,27],[24,32,24,34],[25,2,25,27],[25,32,25,34],[31,31,31,34],[33,1,33,33],[34,2,34,38],[35,2,35,38],[36,2,36,15],[36,16,36,17],[28,2,28,34],[28,35,28,38],[29,2,29,27],[29,31,29,34],[29,35,29,38],[30,2,30,15],[30,16,30,26],[30,27,30,30],[30,31,30,34],[30,35,31,38],[37,2,37,15],[37,16,37,18],[37,19,37,20],[37,21,37,24],[38,2,38,15],[38,16,38,18],[38,19,38,20],[38,21,38,24],[31,2,31,30],[44,2,44,15],[44,16,44,18],[44,19,44,20],[44,21,44,24],[45,2,45,15],[45,16,45,18],[45,19,45,20],[45,21,45,24],[39,2,39,20],[39,21,39,24],[41,2,41,38],[42,2,42,38],[43,2,43,15],[43,16,43,17],[46,2,46,20],[46,21,46,24],[48,2,48,38],[49,2,49,15],[49,16,49,17],[50,2,50,15],[50,16,50,18],[50,19,50,20],[50,21,50,24],[51,1,51,36],[51,37,51,38],[52,2,52,38],[53,2,53,15],[53,16,53,17],[53,18,53,22],[53,23,53,24],[53,25,53,36],[53,37,53,38],[59,1,59,34],[59,35,59,38],[56,2,56,15],[56,16,56,18],[56,19,56,20],[56,21,56,24],[57,1,57,20],[57,21,57,24],[54,2,54,15],[54,16,54,18],[54,19,54,20],[54,21,54,24],[55,2,55,15],[55,21,55,24]]}
[]
[null,"HCD 2022 Developer Fee Calculator - revised 06/08/2022"]
[]
[null,"Project Name:",null,null,null,{"$f":"IF(ProjectName>0,ProjectName,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCAC Project #"]
[null,"Project Phase:",null,null,null,"Origination",null,null,null,"Proposed Project Type:"]
[null,"Project's Developer Fee Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCD Limit",null,null,null,"Project Amt."]
[null,{"$f":"IF(LEFT($P$5,1)=\"9\",\"Maximum Total Developer Fee - 1e\",\"Maximum Total Developer Fee - 2d\")","v":"Maximum Total Developer Fee - 2d"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmDF=\"No Tax Credits\",MIN($L$12,AJ60),IF(LEFT(vmDF,1)=\"9\",$AJ$19,$AJ$29))","v":0},null,null,null,{"$f":"$L$12","v":0},null,null,null,{"$f":"MAX(0,ROUND($AE$7,0)-ROUND($AA$7,0))","v":0}]
[null,{"$f":"IF(LEFT($P$5,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1e\",IF(vmDF=\"No Tax Credits\",\"Max Developer Fee payable from development funding sources\",\"Max Developer Fee payable from development funding sources - lesser of 1e & 2d\"))","v":"Max Developer Fee payable from development funding sources - lesser of 1e & 2d"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V58>0,vmDF=\"No Tax Credits\"),AJ60,IF(vmDF=\"No Tax Credits\",MAX(MIN($AJ$19,$AA$7,$AJ$60),2640000*AND(IsQualifiedJv,vmDF=\"No Tax Credits\",X54>100)),IF(LEFT(vmDF,1)=\"9\",$AJ$19,MIN($AJ$29,$AJ$19))))","v":0},null,null,null,{"$f":"MAX(0,$AE$7-$Y$12-$AI$12)","v":0},null,null,null,{"$f":"MAX(0,ROUND($AE$8,0)-ROUND($AA$8,0))","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(vmDF=\"No Tax Credits\",MAX(0,MIN($AA$7,2200000)-$AA$8),MAX(0,MIN($AA$7,3500000)-$AA$8))","v":0},null,null,null,{"$f":"IF($P$5=\"No Tax Credits\",MAX(0,MIN($AA$7,$AE$7-$Y$12,2200000)-$AE$8),MAX(0,MIN($AA$7,$AE$7-$Y$12,3500000)-$AE$8))","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7-$AA$8-$AA$9","v":0},null,null,null,{"$f":"MAX(0,$AE$7-$AE$8-$AE$9-$Y$12)","v":0}]
[]
[null,"Total Budgeted or Actual Developer Fee:",null,null,null,null,null,null,null,null,null,{"$f":"'AHD-HRI S&U Budget'!$C$129","v":0},null,null,null,"Developer Fee Contributed as Capital:",null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Developer Fee:"]
[]
[null,{"$f":"IF($P$5=\"\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",IF(LEFT($P$5,1)=\"4\",\"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules\",\"Section 1. UMR §8312(b) Max Total Developer Fee - for 9% Projects\"))","v":"Section 1. UMR §8312(c)(1) Max Developer Fee payable from funding sources - 4% Projects use TCAC 9% rules"}]
[null,"a.","Project's type of construction:",null,null,null,null,null,null,{"$f":"IF($P$5=\"No Tax Credits\",\"\",MID($P$5,12,26))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL22=\"Yes\",Taxcredit=4%),3000000,2200000)","v":2200000}]
[null,"b.","Project's Unadjusted Eligible Basis (excluding Developer Fee)  - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD Dev Budget'!F118-'AHD Dev Budget'!F117","v":0},null,null,null,null,"x 15% =",null,{"$f":"$AC$16*0.15","v":0}]
[null,"c.","Project's Unadjusted Eligible Acquisition Basis (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD Dev Budget'!G118-'AHD Dev Budget'!G117","v":0},null,null,null,null,"x 5% =",null,{"$f":"$AC$17*0.05*($J$15=\"Acq. Rehabilitation\")","v":0}]
[null,"d.","Project's Non-Residential Costs (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHD Dev Budget'!E118-'AHD Dev Budget'!E117","v":0},null,null,null,null,"x 15% =",null,{"$f":"$AC$18*0.15","v":0}]
[null,"e.",{"$f":"IF(LEFT($P$5,1)=\"9\",\"Maximum Total Developer Fee - UMR §8312(b) - lesser of 1a or (1b + 1c + 1d)\",\"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)\")","v":"Maximum Developer Fee payable from development funding sources - UMR §8312(c)(1) - lesser of 1a or (1b + 1c + 1d)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($AJ$15,SUM($AJ$16:$AM$18))","v":0}]
[]
[null,"Section 2. UMR §8312(c) - Maximum Developer Fee using TCAC 4% rules"]
[null,null,"Project meeting CDLAC §5230(f)(1)(B), TCAC §10327(c)(2)(E)?"]
[null,"a.","New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0},null,null,null,null,{"$f":"IF(OR($AL$22=\"No\",$AL$22=\"\"),\"x 15% =\",\"x 20% =\")","v":"x 15% ="},null,{"$f":"$AC$23*IF(OR($AL$22=\"No\",$AL$22=\"\"),0.15,0.2)","v":0}]
[null,"b.","Basis for non-residential Project costs (exclude Developer Fee) - §10327(c)(2)(B)(ii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0},null,null,null,null,"x 15% =",null,{"$f":"$AC$24*0.15","v":0}]
[null,"c1.",{"$f":"IF(OR($F$5=\"\",$J$15=\"Acq. Rehabilitation\"),\"Acq/Rehab - at-risk development meeting the requirements of §10325(g)(4) - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
[null,"c2.",{"$f":"IF(AND($F$5<>\"\",$J$15<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab non-resyndication - hard construction costs per unit at least $50,000 per unit - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
[null,"c3.",{"$f":"IF(OR($F$5=\"\",$J$15=\"Acq. Rehabilitation\"),\"Acq/Rehab non-resyndication - 30% or more of units restricted to 50% AMI or less - §10327(c)(2)(B)(ii)\",\"Not Applicable\")","v":"Not Applicable"}]
[null,"c4.",{"$f":"IF(OR($F$5=\"\",$J$15=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($F$5=\"\",$J$15<>\"Acq. Rehabilitation\"),0,$AC$17)","v":0},null,null,null,{"$f":"IF(OR($AG$25=\"Yes\",$AG$26=\"Yes\",$AG$27=\"Yes\"),0.15,0.05)","v":0.05},null,null,{"$f":"$AC$28*$AG$28","v":0}]
[null,"d.","Maximum Total Developer Fee using TCAC 4% rules §8312(c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AJ$23+$AJ$24+$AJ$28,0)","v":0}]
[null,"e.","Total Budgeted or Actual Developer Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L$12","v":0},null,null,null,{"$f":"IF(ROUND($AF$30,0)>ROUND($AJ$29,0),\"Excess Dev Fee\"&TEXT($AF$30-$AJ$29,\" $#,###\"),\"\")","v":""}]
[null,"f.","Budgeted Developer Fee paid from Development Sources ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Deferred and Contributed Developer Fee",null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12+$AI$12","v":0},null,null,null,{"$f":"$AF$30-$AB$31","v":0},null,null,null,{"$f":"IF($AF$31>$AJ$19,\"Cannot exceed\"&TEXT(MIN($AJ$19,$AJ$29),\" $#,###\"),\"\")","v":""}]
[null,"g.","Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN($AJ$29,$AF$30,3500000)-MIN($AJ$19,$AJ$29))","v":0}]
[]
[null,"Section 3. UMR §8312(a) for Projects without tax credits (choose only one in the \"a\", \"b\", \"c\", or \"d\" subsections) Max HCD Developer Fee = $2,200,000"]
[null,"(a)","Substantial rehab projects UMR §8312(a)(1)"]
[null,null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $38,000 per unit"]
[null,null,"Number of units (include manager's unit)"]
[null,null,"Number of units (include manager's unit)",null,null,null,null,null,null,null,null,null,null,null,null,null,32000,null,null,"each",null,{"$f":"IF($Q$37>29,$Q$38*30,+$Q$37*$Q$38)","v":0}]
[null,null,"Units in excess of 30 at:",null,null,null,null,null,null,null,null,null,null,null,null,null,12500,null,null,"each",null,{"$f":"IF($Q$37<30,0,($Q$37-30)*$Q$39)","v":0}]
[null,null,"Total substantial rehab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V$38+$V$39","v":0}]
[]
[null,"(b)","Acquisition and rehab projects UMR §8312(a)(2)"]
[null,null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $38,000 per unit"]
[null,null,"Number of units (include manager's unit)"]
[null,null,"First 30 units at:",null,null,null,null,null,null,null,null,null,null,null,null,null,15000,null,null,"each",null,{"$f":"IF($Q$44>29,$Q$45*30,+$Q$44*$Q$45)","v":0}]
[null,null,"Units in excess of 30 at:",null,null,null,null,null,null,null,null,null,null,null,null,null,6500,null,null,"each",null,{"$f":"IF($Q$44<30,0,($Q$44-30)*$Q$46)","v":0}]
[null,null,"Total acquisition and non-substantial rehab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$V$45+$V$46","v":0}]
[]
[null,"(c)","All other projects UMR §8312(a)(3)"]
[null,null,"Number of units (include manager's unit)"]
[null,null,"Total other at:",null,null,null,null,null,null,null,null,null,null,null,null,null,2000,null,null,"per unit",null,{"$f":"+$Q$50*$Q$51","v":0}]
[null,"Is the proposed project a Joint venture or co-Sponsor that includes a Tribal Entity or an Emerging Developer that relies on partner to meet the experience requirements of an eligible Sponsor? (this does not include contracting without co-ownership pursuant to section 7303(d)(3) MHP Guidelines)” "]
[null,"(d)","New construction projects NOFA"]
[null,null,"Number of units (include manager's unit)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$54+ManagerUnits","v":0},null,"Total Restricted Units",null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$D$7:$D$26,\"<=60%\",'Max Funds & Unit Mix'!$E$7:$E$26)","v":0},null,"Qualifies for increase per NOFA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AL$52=\"Yes\",TRUE,FALSE)","v":false}]
[null,null,"Projects with 49 or fewer Restricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,40000,null,null,"each",null,{"$f":"(MAX(1200000,Q54*Q55)+300000*AL54)*(X54<=49)","v":1200000}]
[null,null,"Projects between 50 and 100 Restricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(2200000+300000*$AL$54)*AND($X$54>=50,$X$54<=100)","v":0}]
[null,null,"Projects with more than 100 Restricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,20000,null,null,"each",null,{"$f":"(MIN(2200000+$Q$57*($X$54-100),3500000)+300000*$AL$54)*($X$54>100)","v":0}]
[null,"Total New Construction projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($V$55,$V$56,$V$57)","v":1200000}]
[]
[null,"Maximum allowable Developer Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NewConstruction,V58,MAX($V$40,$V$47,$V$51))","v":0}]
[]
[null,"End of Document"]

{"sheet":"AHSC Loan Limits","index":19,"n_rows":581,"n_cols":34,"rows_kept":581,"cut":false,"hidden":true,"merged":[[0,24,0,33],[0,13,0,22]]}
["County","AMI","Efficiency","1 BR","2 BR","3 BR","4+ BR","Efficiency","1 BR","2 BR","3 BR","4+ BR",null,"Round amounts at right to get whole numbers",null,null,null,null,null,null,null,null,null,null,"Raw income limits (not rounded)"]
["ALAMEDA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,{"$f":"ROUND(Y2,0)","v":95000},{"$f":"ROUND(Z2,0)","v":95000},{"$f":"ROUND(AA2,0)","v":95000},{"$f":"ROUND(AB2,0)","v":95000},{"$f":"ROUND(AC2,0)","v":95000},{"$f":"ROUND(AD2,0)","v":175000},{"$f":"ROUND(AE2,0)","v":175000},{"$f":"ROUND(AF2,0)","v":175000},{"$f":"ROUND(AG2,0)","v":175000},{"$f":"ROUND(AH2,0)","v":175000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["ALAMEDA55%","55%",111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,null,{"$f":"ROUND(Y3,0)","v":111565},112574,116175,119488,122369,191565,192574,196175,199488,202369,null,111565.43988396585,112573.77100733768,116174.95359080852,119488.04156760169,122368.98763437835,191565.43988396585,192573.77100733767,196174.95359080852,199488.04156760167,202368.98763437837]
["ALAMEDA50%","50%",127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127986.83246459285,130291.58931801419,137349.90718161705,143976.08313520337,149593.92796541788,207986.83246459285,210291.58931801419,217349.90718161705,223976.08313520337,229593.92796541788]
["ALAMEDA45%","45%",144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408.22504521988,147865.36032535185,158524.86077242554,168320.07739946622,176818.8682964574,224408.22504521988,227865.36032535185,238524.86077242554,248320.07739946622,256818.8682964574]
["ALAMEDA40%","40%",160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,null,160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,null,160829.61762584688,165439.13133268955,179555.76705989521,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259555.76705989521,272808.11896706792,284043.80862749694]
["ALAMEDA35%","35%",177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,null,177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,null,177395.05750981273,183156.94964336607,200730.7206507037,217296.16053466959,231412.79626187525,257395.05750981273,263156.94964336604,280730.7206507037,297296.16053466959,311412.79626187525]
["ALAMEDA30%","30%",193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816.45009043973,200730.7206507037,221905.67424151226,241640.15479893243,258637.73659291479,273816.45009043976,280730.7206507037,301905.67424151226,321640.15479893243,338637.73659291479]
["ALAMEDA25%","25%",210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210237.84267106676,218448.53896138025,243080.62783232075,266128.1963665341,285862.67692395428,290237.84267106676,298448.53896138025,323080.62783232075,346128.1963665341,365862.67692395428]
["ALAMEDA20%","20%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["ALAMEDA15%","15%",243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243224.67513565958,253596.08097605564,285430.53501393774,314960.23219839868,340456.60488937219,323224.67513565958,333596.08097605564,365430.53501393774,394960.23219839868,420456.60488937219]
["ALPINE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["ALPINE55%","55%",105515,106236,108540,110557,112430,185515,186236,188540,190557,192430,null,105515,106236,108540,110557,112430,185515,186236,188540,190557,192430,null,105515.45314373483,106235.68966042901,108540.44651385034,110557.10876059401,112429.72370399884,185515.45314373483,186235.68966042902,188540.44651385036,190557.10876059401,192429.72370399884]
["ALPINE50%","50%",116031,117471,121937,126258,129859,196031,197471,201937,206258,209859,null,116031,117471,121937,126258,129859,196031,197471,201937,206258,209859,null,116030.90628746968,117471.37932085802,121936.84572436186,126258.26482452685,129859.44740799769,196030.90628746967,197471.37932085802,201936.84572436186,206258.26482452685,209859.44740799768]
["ALPINE45%","45%",126546,128707,135477,141815,147289,206546,208707,215477,221815,227289,null,126546,128707,135477,141815,147289,206546,208707,215477,221815,227289,null,126546.35943120452,128707.06898128703,135477.29223821219,141815.37358512089,147289.17111199655,206546.35943120453,208707.06898128701,215477.29223821219,221815.37358512089,227289.17111199655]
["ALPINE40%","40%",136918,139943,148874,157372,164575,216918,219943,228874,237372,244575,null,136918,139943,148874,157372,164575,216918,219943,228874,237372,244575,null,136917.76527160054,139942.75864171603,148873.69144872372,157372.48234571487,164574.84751265653,216917.76527160054,219942.75864171603,228873.69144872372,237372.48234571487,244574.84751265653]
["ALPINE35%","35%",147433,151178,162414,172930,182005,227433,231178,242414,252930,262005,null,147433,151178,162414,172930,182005,227433,231178,242414,252930,262005,null,147433.21841533537,151178.44830214506,162414.13796257405,172929.59110630889,182004.57121665537,227433.21841533537,231178.44830214506,242414.13796257405,252929.59110630889,262004.57121665537]
["ALPINE30%","30%",157949,162414,175955,188487,199434,237949,242414,255955,268487,279434,null,157949,162414,175955,188487,199434,237949,242414,255955,268487,279434,null,157948.67155907021,162414.13796257405,175954.58447642438,188486.6998669029,199434.29492065424,237948.67155907021,242414.13796257405,255954.58447642438,268486.6998669029,279434.29492065427]
["ALPINE25%","25%",168464,173650,189351,204188,216864,248464,253650,269351,284188,296864,null,168464,173650,189351,204188,216864,248464,253650,269351,284188,296864,null,168464.12470280507,173649.82762300305,189350.98368693591,204187.85593083577,216864.01862465311,248464.12470280507,253649.82762300305,269350.98368693591,284187.85593083577,296864.01862465311]
["ALPINE20%","20%",178980,184886,202891,219745,234150,258980,264886,282891,299745,314150,null,178980,184886,202891,219745,234150,258980,264886,282891,299745,314150,null,178979.57784653991,184885.51728343207,202891.43020078624,219744.96469142975,234149.69502531309,258979.57784653991,264885.51728343207,282891.43020078621,299744.96469142975,314149.69502531306]
["ALPINE15%","15%",189495,196121,216432,235302,251579,269495,276121,296432,315302,331579,null,189495,196121,216432,235302,251579,269495,276121,296432,315302,331579,null,189495.03099027471,196121.20694386109,216431.87671463657,235302.07345202376,251579.41872931193,269495.03099027474,276121.20694386109,296431.87671463657,315302.07345202379,331579.4187293119]
["AMADOR60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["AMADOR55%","55%",104939,105660,107820,109693,111421,184939,185660,187820,189693,191421,null,104939,105660,107820,109693,111421,184939,185660,187820,189693,191421,null,104939.2639303795,105659.50044707367,107820.20999715617,109692.82494056101,111421.39258062701,184939.2639303795,185659.50044707366,187820.20999715617,189692.82494056103,191421.392580627]
["AMADOR50%","50%",114879,116175,120496,124386,127843,194879,196175,200496,204386,207843,null,114879,116175,120496,124386,127843,194879,196175,200496,204386,207843,null,114878.52786075902,116174.95359080852,120496.37269097351,124385.64988112202,127842.78516125403,194878.527860759,196174.95359080852,200496.37269097351,204385.64988112202,207842.78516125403]
["AMADOR45%","45%",124818,126834,133317,139223,144264,204818,206834,213317,219223,224264,null,124818,126834,133317,139223,144264,204818,206834,213317,219223,224264,null,124817.79179113852,126834.45403788218,133316.58268812968,139222.52212502185,144264.17774188105,204817.79179113853,206834.45403788218,213316.58268812968,219222.52212502185,224264.17774188105]
["AMADOR40%","40%",134613,137494,145993,153915,160686,214613,217494,225993,233915,240686,null,134613,137494,145993,153915,160686,214613,217494,225993,233915,240686,null,134613.0084181792,137493.95448495587,145992.74538194702,153915.34706558287,160685.57032250805,214613.0084181792,217493.95448495587,225992.74538194702,233915.34706558287,240685.57032250805]
["AMADOR35%","35%",144552,148153,158813,168608,177251,224552,228153,238813,248608,257251,null,144552,148153,158813,168608,177251,224552,228153,238813,248608,257251,null,144552.2723485587,148153.45493202953,158812.95537910319,168608.1720061439,177251.01020647387,224552.2723485587,228153.45493202953,238812.95537910319,248608.1720061439,257251.01020647387]
["AMADOR30%","30%",154492,158813,171633,183445,193672,234492,238813,251633,263445,273672,null,154492,158813,171633,183445,193672,234492,238813,251633,263445,273672,null,154491.53627893821,158812.95537910319,171633.16537625939,183445.04425004369,193672.4027871009,234491.53627893821,238812.95537910319,251633.16537625939,263445.04425004369,273672.40278710087]
["AMADOR25%","25%",164431,169328,184309,198138,210094,244431,249328,264309,278138,290094,null,164431,169328,184309,198138,210094,244431,249328,264309,278138,290094,null,164430.80020931771,169328.40852283806,184309.32807007674,198137.86919060472,210093.79536772793,244430.80020931771,249328.40852283806,264309.32807007676,278137.86919060472,290093.79536772793]
["AMADOR20%","20%",174370,179988,197130,212831,226515,254370,259988,277130,292831,306515,null,174370,179988,197130,212831,226515,254370,259988,277130,292831,306515,null,174370.06413969721,179987.90896991175,197129.53806723293,212830.69413116574,226515.18794835493,254370.06413969721,259987.90896991175,277129.53806723293,292830.69413116574,306515.18794835493]
["AMADOR15%","15%",184309,190647,209950,227668,242937,264309,270647,289950,307668,322937,null,184309,190647,209950,227668,242937,264309,270647,289950,307668,322937,null,184309.32807007674,190647.40941698541,209949.74806438904,227667.56637506559,242936.58052898195,264309.32807007676,270647.40941698541,289949.74806438904,307667.56637506559,322936.58052898198]
["BUTTE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["BUTTE55%","55%",103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103930.93280700767,104507.12202036301,106523.78426710668,108252.35190717268,109836.87224389984,183930.93280700769,184507.12202036299,186523.78426710668,188252.35190717268,189836.87224389985]
["BUTTE50%","50%",112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112861.86561401535,114014.24404072601,117903.52123087451,121504.70381434535,124529.69718446086,192861.86561401535,194014.24404072601,197903.52123087452,201504.70381434535,204529.69718446085]
["BUTTE45%","45%",121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121792.79842102302,123665.41336442786,129427.30549798119,134757.05572151803,139366.5694283607,201792.79842102301,203665.41336442786,209427.3054979812,214757.05572151803,219366.5694283607]
["BUTTE40%","40%",130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130579.68392469187,133172.53538479086,140807.04246174902,148009.40762869071,154059.39436892173,210579.68392469187,213172.53538479086,220807.04246174902,228009.40762869071,234059.39436892173]
["BUTTE35%","35%",139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139510.61673169953,142679.65740515388,152330.82672885573,161261.75953586338,168896.26661282155,219510.61673169953,222679.65740515388,232330.82672885573,241261.75953586338,248896.26661282155]
["BUTTE30%","30%",148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148441.54953870719,152330.82672885573,163854.61099596237,174514.11144303606,183733.1388567214,228441.54953870719,232330.82672885573,243854.61099596237,254514.11144303606,263733.1388567214]
["BUTTE25%","25%",157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372.48234571487,161837.94874921872,175234.34795973022,187766.46335020871,198425.96379728243,237372.48234571487,241837.94874921872,255234.34795973022,267766.46335020871,278425.96379728243]
["BUTTE20%","20%",166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303.41515272256,171345.07076958171,186758.13222683693,201018.81525738141,213262.83604118225,246303.41515272256,251345.07076958171,266758.13222683693,281018.81525738141,293262.83604118228]
["BUTTE15%","15%",175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234.34795973022,180996.24009328356,198281.91649394354,214271.16716455406,228099.7082850821,255234.34795973022,260996.24009328356,278281.91649394354,294271.16716455406,308099.70828508213]
["CALAVERAS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["CALAVERAS55%","55%",105083,105948,108108,109981,111854,185083,185948,188108,189981,191854,null,105083,105948,108108,109981,111854,185083,185948,188108,189981,191854,null,105083.31123371834,105947.59505375134,108108.30460383385,109980.91954723868,111853.53449064351,185083.31123371836,185947.59505375134,188108.30460383385,189980.91954723868,191853.53449064351]
["CALAVERAS50%","50%",115311,116751,121073,125106,128563,195311,196751,201073,205106,208563,null,115311,116751,121073,125106,128563,195311,196751,201073,205106,208563,null,115310.66977077551,116751.14280416384,121072.56190432885,125105.88639781618,128563.02167794819,195310.66977077551,196751.14280416386,201072.56190432885,205105.88639781618,208563.02167794819]
["CALAVERAS45%","45%",125394,127699,134181,140087,145417,205394,207699,214181,220087,225417,null,125394,127699,134181,140087,145417,205394,207699,214181,220087,225417,null,125393.98100449385,127698.73785791518,134180.8665081627,140086.80594505486,145416.55616859172,205393.98100449386,207698.7378579152,214180.8665081627,220086.80594505486,225416.55616859172]
["CALAVERAS40%","40%",135477,138502,147145,155212,162126,215477,218502,227145,235212,242126,null,135477,138502,147145,155212,162126,215477,218502,227145,235212,242126,null,135477.29223821219,138502.28560832769,147145.12380865769,155211.77279563237,162126.04335589637,215477.29223821219,218502.28560832769,227145.12380865769,235211.77279563237,242126.04335589637]
["CALAVERAS35%","35%",145705,149306,160253,170337,178980,225705,229306,240253,250337,258980,null,145705,149306,160253,170337,178980,225705,229306,240253,250337,258980,null,145704.65077526937,149305.8333587402,160253.42841249154,170336.73964620987,178979.57784653991,225704.65077526937,229305.8333587402,240253.42841249154,250336.73964620987,258979.57784653991]
["CALAVERAS30%","30%",155788,160253,173218,185318,195833,235788,240253,253218,265318,275833,null,155788,160253,173218,185318,195833,235788,240253,253218,265318,275833,null,155787.9620089877,160253.42841249154,173217.68571298657,185317.65919344855,195833.11233718344,235787.9620089877,240253.42841249154,253217.68571298657,265317.65919344855,275833.11233718344]
["CALAVERAS25%","25%",166015,171057,186326,200443,212543,246015,251057,266326,280443,292543,null,166015,171057,186326,200443,212543,246015,251057,266326,280443,292543,null,166015.32054604488,171056.97616290406,186325.99031682039,200442.62604402608,212542.59952448809,246015.32054604488,251056.97616290406,266325.99031682039,280442.62604402611,292542.59952448809]
["CALAVERAS20%","20%",176099,182005,199290,215424,229396,256099,262005,279290,295424,309396,null,176099,182005,199290,215424,229396,256099,262005,279290,295424,309396,null,176098.63177976321,182004.57121665537,199290.24761731538,215423.54559126473,229396.1340151316,256098.63177976321,262004.57121665537,279290.24761731538,295423.54559126473,309396.13401513163]
["CALAVERAS15%","15%",186182,192808,212399,230549,246250,266182,272808,292399,310549,326250,null,186182,192808,212399,230549,246250,266182,272808,292399,310549,326250,null,186181.94301348156,192808.11896706792,212398.55222114924,230548.51244184226,246249.6685057751,266181.94301348156,272808.11896706792,292398.55222114921,310548.51244184223,326249.6685057751]
["COLUSA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["COLUSA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["COLUSA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["COLUSA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["COLUSA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["COLUSA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["COLUSA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["COLUSA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["COLUSA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["COLUSA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["CONTRA COSTA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["CONTRA COSTA55%","55%",111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,null,111565,112574,116175,119488,122369,191565,192574,196175,199488,202369,null,111565.43988396585,112573.77100733768,116174.95359080852,119488.04156760169,122368.98763437835,191565.43988396585,192573.77100733767,196174.95359080852,199488.04156760167,202368.98763437837]
["CONTRA COSTA50%","50%",127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127987,130292,137350,143976,149594,207987,210292,217350,223976,229594,null,127986.83246459285,130291.58931801419,137349.90718161705,143976.08313520337,149593.92796541788,207986.83246459285,210291.58931801419,217349.90718161705,223976.08313520337,229593.92796541788]
["CONTRA COSTA45%","45%",144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408,147865,158525,168320,176819,224408,227865,238525,248320,256819,null,144408.22504521988,147865.36032535185,158524.86077242554,168320.07739946622,176818.8682964574,224408.22504521988,227865.36032535185,238524.86077242554,248320.07739946622,256818.8682964574]
["CONTRA COSTA40%","40%",160830,165439,179556,192808,204044,240830,245439,259556,272808,284044,null,160830,{"$f":"ROUND(Z66,0)","v":165439},{"$f":"ROUND(AA66,0)","v":179556},{"$f":"ROUND(AB66,0)","v":192808},{"$f":"ROUND(AC66,0)","v":204044},{"$f":"ROUND(AD66,0)","v":240830},{"$f":"ROUND(AE66,0)","v":245439},{"$f":"ROUND(AF66,0)","v":259556},{"$f":"ROUND(AG66,0)","v":272808},{"$f":"ROUND(AH66,0)","v":284044},null,160829.61762584688,165439.13133268955,179555.76705989521,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259555.76705989521,272808.11896706792,284043.80862749694]
["CONTRA COSTA35%","35%",177395,183157,200731,217296,231413,257395,263157,280731,297296,311413,null,{"$f":"ROUND(Y67,0)","v":177395},183157,200731,217296,231413,257395,263157,280731,297296,311413,null,177395.05750981273,183156.94964336607,200730.7206507037,217296.16053466959,231412.79626187525,257395.05750981273,263156.94964336604,280730.7206507037,297296.16053466959,311412.79626187525]
["CONTRA COSTA30%","30%",193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816,200731,221906,241640,258638,273816,280731,301906,321640,338638,null,193816.45009043973,200730.7206507037,221905.67424151226,241640.15479893243,258637.73659291479,273816.45009043976,280730.7206507037,301905.67424151226,321640.15479893243,338637.73659291479]
["CONTRA COSTA25%","25%",210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210238,218449,243081,266128,285863,290238,298449,323081,346128,365863,null,210237.84267106676,218448.53896138025,243080.62783232075,266128.1963665341,285862.67692395428,290237.84267106676,298448.53896138025,323080.62783232075,346128.1963665341,365862.67692395428]
["CONTRA COSTA20%","20%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["CONTRA COSTA15%","15%",243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243225,253596,285431,314960,340457,323225,333596,365431,394960,420457,null,243224.67513565958,253596.08097605564,285430.53501393774,314960.23219839868,340456.60488937219,323224.67513565958,333596.08097605564,365430.53501393774,394960.23219839868,420456.60488937219]
["DEL NORTE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["DEL NORTE55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["DEL NORTE50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["DEL NORTE45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["DEL NORTE40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["DEL NORTE35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["DEL NORTE30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["DEL NORTE25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["DEL NORTE20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["DEL NORTE15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["EL DORADO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["EL DORADO55%","55%",105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105947.59505375134,106667.8315704455,108972.58842386684,111277.34527728817,113149.96022069301,185947.59505375134,186667.8315704455,188972.58842386684,191277.34527728817,193149.960220693]
["EL DORADO50%","50%",116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751.14280416384,118335.66314089102,122945.17684773367,127410.64325123752,131155.8731380472,196751.14280416386,198335.663140891,202945.17684773367,207410.64325123752,211155.8731380472]
["EL DORADO45%","45%",127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127698.73785791518,130003.49471133653,136917.76527160054,143543.94122518686,149161.78605540138,207698.7378579152,210003.49471133653,216917.76527160054,223543.94122518686,229161.78605540138]
["EL DORADO40%","40%",138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502.28560832769,141671.32628178204,150890.35369546735,159677.23919913621,167167.69897275555,218502.28560832769,221671.32628178204,230890.35369546735,239677.23919913621,247167.69897275555]
["EL DORADO35%","35%",149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149449.88066207903,153339.15785222754,165006.98942267307,175954.58447642438,185317.65919344855,229449.88066207903,233339.15785222754,245006.98942267307,255954.58447642438,265317.65919344855]
["EL DORADO30%","30%",160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397.47571583037,165006.98942267307,178979.57784653991,192087.88245037373,203323.57211080275,240397.47571583037,245006.98942267307,258979.57784653991,272087.88245037373,283323.57211080275]
["EL DORADO25%","25%",171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201.02346624288,176674.82099311857,192952.16627040674,208221.18042432307,221329.48502815695,251201.02346624288,256674.82099311857,272952.16627040674,288221.18042432307,301329.48502815695]
["EL DORADO20%","20%",182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182148.61851999423,188342.65256356407,206924.75469427358,224354.47839827242,239335.3979455111,262148.6185199942,268342.65256356407,286924.75469427358,304354.47839827242,319335.3979455111]
["EL DORADO15%","15%",193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096.21357374557,200010.48413400957,220897.34311814042,240631.82367556059,257485.35816620413,273096.21357374557,280010.48413400957,300897.34311814042,320631.82367556059,337485.35816620413]
["FRESNO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["FRESNO55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["FRESNO50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["FRESNO45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["FRESNO40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["FRESNO35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["FRESNO30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["FRESNO25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["FRESNO20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["FRESNO15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["GLENN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["GLENN55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["GLENN50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["GLENN45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["GLENN40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["GLENN35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["GLENN30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["GLENN25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["GLENN20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["GLENN15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["HUMBOLDT60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["HUMBOLDT55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["HUMBOLDT50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["HUMBOLDT45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["HUMBOLDT40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["HUMBOLDT35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["HUMBOLDT30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["HUMBOLDT25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["HUMBOLDT20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["HUMBOLDT15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["IMPERIAL60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["IMPERIAL55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["IMPERIAL50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["IMPERIAL45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["IMPERIAL40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["IMPERIAL35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["IMPERIAL30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["IMPERIAL25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["IMPERIAL20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,{"$f":"ROUND(Z130,0)","v":170625},{"$f":"ROUND(AA130,0)","v":185750},{"$f":"ROUND(AB130,0)","v":199722},{"$f":"ROUND(AC130,0)","v":211822},{"$f":"ROUND(AD130,0)","v":245583},{"$f":"ROUND(AE130,0)","v":250625},{"$f":"ROUND(AF130,0)","v":265750},{"$f":"ROUND(AG130,0)","v":279722},{"$f":"ROUND(AH130,0)","v":291822},null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["IMPERIAL15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,{"$f":"ROUND(Y131,0)","v":174514},180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["INYO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["INYO55%","55%",104507,105227,107244,109117,110701,184507,185227,187244,189117,190701,null,104507,105227,107244,109117,110701,184507,185227,187244,189117,190701,null,104507.12202036301,105227.35853705718,107244.02078380084,109116.63572720568,110701.15606393284,184507.12202036299,185227.35853705718,187244.02078380084,189116.63572720566,190701.15606393284]
["INYO50%","50%",114014,115311,119344,123233,126402,194014,195311,199344,203233,206402,null,114014,115311,119344,123233,126402,194014,195311,199344,203233,206402,null,114014.24404072601,115310.66977077551,119343.99426426284,123233.27145441136,126402.31212786569,194014.24404072601,195310.66977077551,199343.99426426284,203233.27145441136,206402.31212786568]
["INYO45%","45%",123521,125538,131588,137206,142103,203521,205538,211588,217206,222103,null,123521,125538,131588,137206,142103,203521,205538,211588,217206,222103,null,123521.36606108902,125538.02830783269,131588.01504806368,137205.85987827819,142103.46819179854,203521.36606108901,205538.02830783269,211588.01504806368,217205.85987827819,222103.46819179854]
["INYO40%","40%",132884,135621,143688,151322,157805,212884,215621,223688,231322,237805,null,132884,135621,143688,151322,157805,212884,215621,223688,231322,237805,null,132884.4407781132,135621.33954155102,143687.98852852569,151322.49560548388,157804.62425573138,212884.4407781132,215621.33954155102,223687.98852852569,231322.49560548388,237804.62425573138]
["INYO35%","35%",142392,145705,155932,165439,173506,222392,225705,235932,245439,253506,null,142392,145705,155932,165439,173506,222392,225705,235932,245439,253506,null,142391.5627984762,145704.65077526937,155932.00931232655,165439.13133268955,173505.78031966422,222391.5627984762,225704.65077526937,235932.00931232655,245439.13133268955,253505.78031966422]
["INYO30%","30%",151899,155932,168032,179412,189207,231899,235932,248032,259412,269207,null,151899,155932,168032,179412,189207,231899,235932,248032,259412,269207,null,151898.68481883922,155932.00931232655,168031.98279278853,179411.71975655638,189206.93638359709,231898.68481883922,235932.00931232655,248031.98279278853,259411.71975655638,269206.93638359709]
["INYO25%","25%",161406,166015,180276,193528,204908,241406,246015,260276,273528,284908,null,161406,166015,180276,193528,204908,241406,246015,260276,273528,284908,null,161405.80683920221,166015.32054604488,180276.0035765894,193528.35548376208,204908.0924475299,241405.80683920221,246015.32054604488,260276.0035765894,273528.3554837621,284908.0924475299]
["INYO20%","20%",170769,176243,192376,207645,220609,250769,256243,272376,287645,300609,null,170769,176243,192376,207645,220609,250769,256243,272376,287645,300609,null,170768.88155622641,176242.67908310206,192375.97705705141,207644.99121096777,220609.24851146276,250768.88155622641,256242.67908310206,272375.97705705138,287644.99121096777,300609.24851146276]
["INYO15%","15%",180276,186326,204620,221618,236310,260276,266326,284620,301618,316310,null,180276,186326,204620,221618,236310,260276,266326,284620,301618,316310,null,180276.0035765894,186325.99031682039,204619.99784085224,221617.57963483458,236310.4045753956,260276.0035765894,266325.99031682039,284619.99784085224,301617.57963483455,316310.40457539563]
["KERN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["KERN55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["KERN50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["KERN45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["KERN40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["KERN35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["KERN30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["KERN25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["KERN20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["KERN15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["KINGS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["KINGS55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["KINGS50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["KINGS45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["KINGS40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["KINGS35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["KINGS30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["KINGS25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["KINGS20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["KINGS15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["LAKE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["LAKE55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["LAKE50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["LAKE45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["LAKE40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["LAKE35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["LAKE30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["LAKE25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["LAKE20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["LAKE15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["LASSEN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["LASSEN55%","55%",103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103930.93280700767,104507.12202036301,106523.78426710668,108252.35190717268,109836.87224389984,183930.93280700769,184507.12202036299,186523.78426710668,188252.35190717268,189836.87224389985]
["LASSEN50%","50%",112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112862,114014,117904,121505,124530,192862,194014,197904,201505,204530,null,112861.86561401535,114014.24404072601,117903.52123087451,121504.70381434535,124529.69718446086,192861.86561401535,194014.24404072601,197903.52123087452,201504.70381434535,204529.69718446085]
["LASSEN45%","45%",121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121793,123665,129427,134757,139367,201793,203665,209427,214757,219367,null,121792.79842102302,123665.41336442786,129427.30549798119,134757.05572151803,139366.5694283607,201792.79842102301,203665.41336442786,209427.3054979812,214757.05572151803,219366.5694283607]
["LASSEN40%","40%",130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130580,133173,140807,148009,154059,210580,213173,220807,228009,234059,null,130579.68392469187,133172.53538479086,140807.04246174902,148009.40762869071,154059.39436892173,210579.68392469187,213172.53538479086,220807.04246174902,228009.40762869071,234059.39436892173]
["LASSEN35%","35%",139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139511,142680,152331,161262,168896,219511,222680,232331,241262,248896,null,139510.61673169953,142679.65740515388,152330.82672885573,161261.75953586338,168896.26661282155,219510.61673169953,222679.65740515388,232330.82672885573,241261.75953586338,248896.26661282155]
["LASSEN30%","30%",148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148442,152331,163855,174514,183733,228442,232331,243855,254514,263733,null,148441.54953870719,152330.82672885573,163854.61099596237,174514.11144303606,183733.1388567214,228441.54953870719,232330.82672885573,243854.61099596237,254514.11144303606,263733.1388567214]
["LASSEN25%","25%",157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372,161838,175234,187766,198426,237372,241838,255234,267766,278426,null,157372.48234571487,161837.94874921872,175234.34795973022,187766.46335020871,198425.96379728243,237372.48234571487,241837.94874921872,255234.34795973022,267766.46335020871,278425.96379728243]
["LASSEN20%","20%",166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303,171345,186758,201019,213263,246303,251345,266758,281019,293263,null,166303.41515272256,171345.07076958171,186758.13222683693,201018.81525738141,213262.83604118225,246303.41515272256,251345.07076958171,266758.13222683693,281018.81525738141,293262.83604118228]
["LASSEN15%","15%",175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234,180996,198282,214271,228100,255234,260996,278282,294271,308100,null,175234.34795973022,180996.24009328356,198281.91649394354,214271.16716455406,228099.7082850821,255234.34795973022,260996.24009328356,278281.91649394354,294271.16716455406,308099.70828508213]
["LOS ANGELES60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["LOS ANGELES55%","55%",109261,110269,113294,116175,118480,189261,190269,193294,196175,198480,null,109261,110269,113294,116175,118480,189261,190269,193294,196175,198480,null,109260.6830305445,110269.01415391635,113294.00752403184,116174.95359080852,118479.71044422984,189260.68303054452,190269.01415391633,193294.00752403185,196174.95359080852,198479.71044422986]
["LOS ANGELES50%","50%",123377,125394,131588,137206,142103,203377,205394,211588,217206,222103,null,123377,125394,131588,137206,142103,203377,205394,211588,217206,222103,null,123377.31875775018,125393.98100449385,131588.01504806368,137205.85987827819,142103.46819179854,203377.31875775018,205393.98100449386,211588.01504806368,217205.85987827819,222103.46819179854]
["LOS ANGELES45%","45%",137638,140663,149882,158381,165583,217638,220663,229882,238381,245583,null,137638,140663,149882,158381,165583,217638,220663,229882,238381,245583,null,137638.0017882947,140662.99515841019,149882.02257209553,158380.81346908672,165583.17863602837,217638.0017882947,220662.99515841019,229882.02257209553,238380.81346908672,245583.17863602837]
["LOS ANGELES40%","40%",151755,155788,168032,179412,189063,231755,235788,248032,259412,269063,null,151755,155788,168032,179412,189063,231755,235788,248032,259412,269063,null,151754.63751550036,155787.9620089877,168031.98279278853,179411.71975655638,189062.88908025826,231754.63751550036,235787.9620089877,248031.98279278853,259411.71975655638,269062.88908025826]
["LOS ANGELES35%","35%",166015,171057,186326,200443,212687,246015,251057,266326,280443,292687,null,166015,171057,186326,200443,212687,246015,251057,266326,280443,292687,null,166015.32054604488,171056.97616290406,186325.99031682039,200442.62604402608,212686.64682782692,246015.32054604488,251056.97616290406,266325.99031682039,280442.62604402611,292686.64682782692]
["LOS ANGELES30%","30%",180276,186326,204620,221618,236166,260276,266326,284620,301618,316166,null,180276,186326,204620,221618,236166,260276,266326,284620,301618,316166,null,180276.0035765894,186325.99031682039,204619.99784085224,221617.57963483458,236166.35727205678,260276.0035765894,266325.99031682039,284619.99784085224,301617.57963483455,316166.35727205675]
["LOS ANGELES25%","25%",194393,201451,222914,242648,259790,274393,281451,302914,322648,339790,null,194393,201451,222914,242648,259790,274393,281451,302914,322648,339790,null,194392.63930379506,201450.95716739789,222914.00536488407,242648.48592230427,259790.11501962546,274392.63930379506,281450.95716739789,302914.00536488404,322648.48592230427,339790.11501962546]
["LOS ANGELES20%","20%",208653,216720,241064,263823,283270,288653,296720,321064,343823,363270,null,208653,216720,241064,263823,283270,288653,296720,321064,343823,363270,null,208653.32233433955,216719.97132131425,241063.9655855771,263823.43951311277,283269.82546385529,288653.32233433955,296719.97132131422,321063.96558557707,343823.43951311277,363269.82546385529]
["LOS ANGELES15%","15%",222914,231989,259358,284854,306750,302914,311989,339358,364854,386750,null,222914,231989,259358,284854,306750,302914,311989,339358,364854,386750,null,222914.00536488407,231988.98547523058,259357.97310960898,284854.34580058244,306749.53590808518,302914.00536488404,311988.98547523061,339357.97310960898,364854.34580058244,386749.53590808518]
["MADERA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MADERA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MADERA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,{"$f":"ROUND(Z194,0)","v":113870},{"$f":"ROUND(AA194,0)","v":117759},{"$f":"ROUND(AB194,0)","v":121217},{"$f":"ROUND(AC194,0)","v":124242},{"$f":"ROUND(AD194,0)","v":192718},{"$f":"ROUND(AE194,0)","v":193870},{"$f":"ROUND(AF194,0)","v":197759},{"$f":"ROUND(AG194,0)","v":201217},{"$f":"ROUND(AH194,0)","v":204242},null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MADERA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,{"$f":"ROUND(Y195,0)","v":121505},123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MADERA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MADERA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MADERA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MADERA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MADERA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MADERA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MARIN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MARIN55%","55%",117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039.23741084151,118479.71044422984,123233.27145441136,127698.73785791518,131299.92044138603,197039.23741084151,198479.71044422986,203233.27145441136,207698.7378579152,211299.92044138603]
["MARIN50%","50%",138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934.42751834419,141959.42088845969,151466.54290882271,160253.42841249154,167743.88818611088,218934.42751834419,221959.42088845969,231466.54290882271,240253.42841249154,247743.88818611088]
["MARIN45%","45%",160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160829.61762584688,165439.13133268955,179699.81436323409,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259699.81436323409,272808.11896706792,284043.80862749694]
["MARIN40%","40%",182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182724.80773334956,188918.84177691938,207789.03851430659,225362.80952164426,240343.72906888294,262724.80773334956,268918.84177691938,287789.03851430659,305362.80952164426,320343.72906888294]
["MARIN35%","35%",204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764.04514419107,212542.59952448809,236022.30996871795,258061.54737955943,276787.69681360782,284764.04514419107,292542.59952448809,316022.30996871798,338061.54737955943,356787.69681360782]
["MARIN30%","30%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["MARIN25%","25%",248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554.42535919644,259502.02041294778,292488.85287754063,323170.92848871218,349531.5849997187,328554.42535919644,339502.02041294775,372488.85287754063,403170.92848871218,429531.5849997187]
["MARIN20%","20%",270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270449.61546669912,282981.73085717764,320578.07702861319,355725.61904328852,385831.5054411047,350449.61546669912,362981.73085717764,400578.07702861319,435725.61904328852,465831.5054411047]
["MARIN15%","15%",292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292488.85287754063,306461.44130140741,348811.34848302451,388424.35690120369,422131.42588249076,372488.85287754063,386461.44130140741,428811.34848302451,468424.35690120369,502131.42588249076]
["MARIPOSA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MARIPOSA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MARIPOSA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MARIPOSA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MARIPOSA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MARIPOSA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MARIPOSA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MARIPOSA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MARIPOSA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MARIPOSA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MENDOCINO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MENDOCINO55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MENDOCINO50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MENDOCINO45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MENDOCINO40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MENDOCINO35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MENDOCINO30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MENDOCINO25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MENDOCINO20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MENDOCINO15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MERCED60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MERCED55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MERCED50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MERCED45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MERCED40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MERCED35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MERCED30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MERCED25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MERCED20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MERCED15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MODOC60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MODOC55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["MODOC50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["MODOC45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["MODOC40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["MODOC35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["MODOC30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["MODOC25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["MODOC20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["MODOC15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["MONO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MONO55%","55%",105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227.35853705718,105947.59505375134,108108.30460383385,110124.9668505775,111853.53449064351,185227.35853705718,185947.59505375134,188108.30460383385,190124.9668505775,191853.53449064351]
["MONO50%","50%",115455,116895,121217,125394,128851,195455,196895,201217,205394,208851,null,115455,116895,121217,125394,128851,195455,196895,201217,205394,208851,null,115454.71707411435,116895.19010750268,121216.60920766769,125393.98100449385,128851.11628462587,195454.71707411436,196895.19010750268,201216.6092076677,205393.98100449386,208851.11628462587]
["MONO45%","45%",125682,127843,134325,140519,145705,205682,207843,214325,220519,225705,null,125682,127843,134325,140519,145705,205682,207843,214325,220519,225705,null,125682.07561117152,127842.78516125403,134324.91381150152,140518.94785507137,145704.65077526937,205682.07561117152,207842.78516125403,214324.91381150152,220518.94785507137,225704.65077526937]
["MONO40%","40%",135765,138790,147433,155644,162558,215765,218790,227433,235644,242558,null,135765,138790,147433,155644,162558,215765,218790,227433,235644,242558,null,135765.38684488984,138790.38021500537,147433.21841533537,155643.91470564887,162558.18526591288,215765.38684488984,218790.38021500537,227433.21841533537,235643.91470564887,242558.18526591288]
["MONO35%","35%",145993,149738,160686,170769,179556,225993,229738,240686,250769,259556,null,145993,149738,160686,170769,179556,225993,229738,240686,250769,259556,null,145992.74538194702,149737.97526875671,160685.57032250805,170768.88155622641,179555.76705989521,225992.74538194702,229737.97526875671,240685.57032250805,250768.88155622641,259555.76705989521]
["MONO30%","30%",156220,160686,173794,185894,196409,236220,240686,253794,265894,276409,null,156220,{"$f":"ROUND(Z258,0)","v":160686},{"$f":"ROUND(AA258,0)","v":173794},{"$f":"ROUND(AB258,0)","v":185894},{"$f":"ROUND(AC258,0)","v":196409},{"$f":"ROUND(AD258,0)","v":236220},{"$f":"ROUND(AE258,0)","v":240686},{"$f":"ROUND(AF258,0)","v":253794},{"$f":"ROUND(AG258,0)","v":265894},{"$f":"ROUND(AH258,0)","v":276409},null,156220.10391900421,160685.57032250805,173793.8749263419,185893.84840680391,196409.30155053874,236220.10391900421,240685.57032250805,253793.8749263419,265893.84840680391,276409.30155053874]
["MONO25%","25%",166447,171633,186902,201163,213407,246447,251633,266902,281163,293407,null,{"$f":"ROUND(Y259,0)","v":166447},171633,186902,201163,213407,246447,251633,266902,281163,293407,null,166447.46245606139,171633.16537625939,186902.17953017575,201162.86256072024,213406.88334452111,246447.46245606139,251633.16537625939,266902.17953017575,281162.86256072024,293406.88334452111]
["MONO20%","20%",176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176674.82099311857,182580.76043001073,200010.48413400957,216287.82941129775,230260.41783516458,256674.82099311857,262580.76043001073,280010.48413400957,296287.82941129775,310260.41783516458]
["MONO15%","15%",186902,193528,213119,231413,247114,266902,273528,293119,311413,327114,null,186902,193528,213119,231413,247114,266902,273528,293119,311413,327114,null,186902.17953017575,193528.35548376208,213118.78873784345,231412.79626187525,247113.95232580812,266902.17953017575,273528.3554837621,293118.78873784345,311412.79626187525,327113.95232580812]
["MONTEREY60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["MONTEREY55%","55%",107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244.02078380084,108108.30460383385,110701.15606393284,113149.96022069301,115310.66977077551,187244.02078380084,188108.30460383385,190701.15606393284,193149.960220693,195310.66977077551]
["MONTEREY50%","50%",119488,121217,126402,131300,135477,199488,201217,206402,211300,215477,null,119488,121217,126402,131300,135477,199488,201217,206402,211300,215477,null,119488.04156760169,121216.60920766769,126402.31212786569,131299.92044138603,135477.29223821219,199488.04156760167,201216.6092076677,206402.31212786568,211299.92044138603,215477.29223821219]
["MONTEREY45%","45%",131732,134325,142103,149450,155788,211732,214325,222103,229450,235788,null,131732,134325,142103,149450,155788,211732,214325,222103,229450,235788,null,131732.06235140254,134324.91381150152,142103.46819179854,149449.88066207903,155787.9620089877,211732.06235140254,214324.91381150152,222103.46819179854,229449.88066207903,235787.9620089877]
["MONTEREY40%","40%",143832,147433,157805,167600,175955,223832,227433,237805,247600,255955,null,143832,147433,157805,167600,175955,223832,227433,237805,247600,255955,null,143832.03583186452,147433.21841533537,157804.62425573138,167599.84088277206,175954.58447642438,223832.03583186452,227433.21841533537,237804.62425573138,247599.84088277206,255954.58447642438]
["MONTEREY35%","35%",156076,160542,173650,185750,196265,236076,240542,253650,265750,276265,null,156076,160542,173650,185750,196265,236076,240542,253650,265750,276265,null,156076.05661566538,160541.52301916922,173649.82762300305,185749.80110346506,196265.25424719992,236076.05661566538,240541.52301916922,253649.82762300305,265749.80110346503,276265.25424719992]
["MONTEREY30%","30%",168320,173650,189351,203900,216576,248320,253650,269351,283900,296576,null,168320,173650,189351,203900,216576,248320,253650,269351,283900,296576,null,168320.07739946622,173649.82762300305,189350.98368693591,203899.76132415805,216575.9240179754,248320.07739946622,253649.82762300305,269350.98368693591,283899.76132415805,296575.9240179754]
["MONTEREY25%","25%",180564,186758,205052,222050,236743,260564,266758,285052,302050,316743,null,180564,186758,205052,222050,236743,260564,266758,285052,302050,316743,null,180564.09818326705,186758.13222683693,205052.13975086872,222049.72154485108,236742.54648541211,260564.09818326705,266758.13222683693,285052.13975086872,302049.72154485108,316742.54648541211]
["MONTEREY20%","20%",192808,199866,220753,240200,257053,272808,279866,300753,320200,337053,null,192808,199866,220753,240200,257053,272808,279866,300753,320200,337053,null,192808.11896706792,199866.43683067075,220753.29581480159,240199.68176554408,257053.21625618762,272808.11896706792,279866.43683067075,300753.29581480159,320199.68176554411,337053.21625618765]
["MONTEREY15%","15%",205052,212975,236454,258350,277364,285052,292975,316454,338350,357364,null,205052,212975,236454,258350,277364,285052,292975,316454,338350,357364,null,205052.13975086872,212974.74143450457,236454.45187873443,258349.64198623711,277363.88602696313,285052.13975086872,292974.74143450457,316454.4518787344,338349.64198623714,357363.88602696313]
["NAPA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["NAPA55%","55%",108684,109693,112574,115311,117615,188684,189693,192574,195311,197615,null,108684,109693,112574,115311,117615,188684,189693,192574,195311,197615,null,108684.49381718918,109692.82494056101,112573.77100733768,115310.66977077551,117615.42662419686,188684.49381718918,189692.82494056103,192573.77100733767,195310.66977077551,197615.42662419684]
["NAPA50%","50%",122369,124242,130148,135477,140231,202369,204242,210148,215477,220231,null,122369,124242,130148,135477,140231,202369,204242,210148,215477,220231,null,122368.98763437835,124241.6025777832,130147.54201467536,135477.29223821219,140230.85324839372,202368.98763437837,204241.6025777832,210147.54201467536,215477.29223821219,220230.85324839372]
["NAPA45%","45%",136053,138934,147721,155788,162846,216053,218934,227721,235788,242846,null,136053,138934,147721,155788,162846,216053,218934,227721,235788,242846,null,136053.48145156752,138934.42751834419,147721.31302201306,155787.9620089877,162846.27987259056,216053.48145156752,218934.42751834419,227721.31302201306,235787.9620089877,242846.27987259056]
["NAPA40%","40%",149594,153483,165151,176099,185462,229594,233483,245151,256099,265462,null,149594,153483,165151,176099,185462,229594,233483,245151,256099,265462,null,149593.92796541788,153483.20515556639,165151.03672601189,176098.63177976321,185461.70649678743,229593.92796541788,233483.20515556639,245151.03672601189,256098.63177976321,265461.70649678743]
["NAPA35%","35%",163278,168176,182725,196409,208221,243278,248176,262725,276409,288221,null,163278,168176,182725,196409,208221,243278,248176,262725,276409,288221,null,163278.42178260704,168176.03009612736,182724.80773334956,196409.30155053874,208221.18042432307,243278.42178260704,248176.03009612736,262724.80773334956,276409.30155053874,288221.18042432307]
["NAPA30%","30%",176963,182869,200299,216720,230837,256963,262869,280299,296720,310837,null,176963,182869,200299,216720,230837,256963,262869,280299,296720,310837,null,176962.91559979622,182868.85503668839,200298.57874068726,216719.97132131425,230836.60704851992,256962.91559979622,262868.85503668839,280298.57874068723,296719.97132131422,310836.60704851989]
["NAPA25%","25%",190647,197418,217872,236887,253452,270647,277418,297872,316887,333452,null,190647,197418,217872,236887,253452,270647,277418,297872,316887,333452,null,190647.40941698541,197417.63267391056,217872.34974802489,236886.59378875094,253452.03367271679,270647.40941698541,277417.63267391059,297872.34974802489,316886.59378875094,333452.03367271682]
["NAPA20%","20%",204332,212110,235446,257197,276067,284332,292110,315446,337197,356067,null,204332,212110,235446,257197,276067,284332,292110,315446,337197,356067,null,204331.90323417456,212110.45761447158,235446.12075536262,257197.26355952644,276067.46029691357,284331.90323417459,292110.45761447155,315446.12075536262,337197.26355952641,356067.46029691357]
["NAPA15%","15%",218016,226803,253020,277508,298683,298016,306803,333020,357508,378683,null,218016,226803,253020,277508,298683,298016,306803,333020,357508,378683,null,218016.39705136372,226803.28255503261,253019.89176270028,277507.93333030189,298682.88692111045,298016.39705136372,306803.28255503264,333019.89176270028,357507.93333030189,378682.88692111045]
["NEVADA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["NEVADA55%","55%",105948,106668,108973,111133,113006,185948,186668,188973,191133,193006,null,105948,106668,108973,111133,113006,185948,186668,188973,191133,193006,null,105947.59505375134,106667.8315704455,108972.58842386684,111133.29797394935,113005.91291735417,185947.59505375134,186667.8315704455,188972.58842386684,191133.29797394935,193005.91291735417]
["NEVADA50%","50%",116751,118192,122945,127123,131012,196751,198192,202945,207123,211012,null,116751,118192,122945,127123,131012,196751,198192,202945,207123,211012,null,116751.14280416384,118191.61583755218,122945.17684773367,127122.54864455985,131011.82583470836,196751.14280416386,198191.61583755218,202945.17684773367,207122.54864455987,211011.82583470835]
["NEVADA45%","45%",127555,129859,136918,143256,149018,207555,209859,216918,223256,229018,null,127555,129859,136918,143256,149018,207555,209859,216918,223256,229018,null,127554.69055457636,129859.44740799769,136917.76527160054,143255.84661850921,149017.73875206255,207554.69055457634,209859.44740799768,216917.76527160054,223255.84661850921,229017.73875206255]
["NEVADA40%","40%",138358,141383,150746,159389,166880,218358,221383,230746,239389,246880,null,138358,141383,150746,159389,166880,218358,221383,230746,239389,246880,null,138358.23830498886,141383.23167510435,150746.30639212855,159389.14459245856,166879.60436607787,218358.23830498886,221383.23167510435,230746.30639212855,239389.14459245856,246879.60436607787]
["NEVADA35%","35%",149306,153051,164719,175522,184886,229306,233051,244719,255522,264886,null,149306,153051,164719,175522,184886,229306,233051,244719,255522,264886,null,149305.8333587402,153051.06324554986,164718.89481599539,175522.4425664079,184885.51728343207,229305.8333587402,233051.06324554986,244718.89481599539,255522.4425664079,264885.51728343207]
["NEVADA30%","30%",160109,164719,178691,191656,202891,240109,244719,258691,271656,282891,null,160109,164719,178691,191656,202891,240109,244719,258691,271656,282891,null,160109.38110915272,164718.89481599539,178691.48323986222,191655.74054035725,202891.43020078624,240109.38110915272,244718.89481599539,258691.48323986222,271655.74054035725,282891.43020078621]
["NEVADA25%","25%",170913,176243,192664,207645,220897,250913,256243,272664,287645,300897,null,170913,176243,192664,207645,220897,250913,256243,272664,287645,300897,null,170912.92885956523,176242.67908310206,192664.07166372906,207644.99121096777,220897.34311814042,250912.92885956523,256242.67908310206,272664.07166372903,287644.99121096777,300897.34311814042]
["NEVADA20%","20%",181716,187911,206493,223778,238759,261716,267911,286493,303778,318759,null,181716,187911,206493,223778,238759,261716,267911,286493,303778,318759,null,181716.47660997772,187910.51065354759,206492.6127842571,223778.28918491711,238759.20873215576,261716.47660997772,267910.51065354759,286492.6127842571,303778.28918491711,318759.20873215573]
["NEVADA15%","15%",192664,199578,220465,239912,256765,272664,279578,300465,319912,336765,null,192664,199578,220465,239912,256765,272664,279578,300465,319912,336765,null,192664.07166372906,199578.3422239931,220465.20120812391,239911.58715886643,256765.12164950994,272664.07166372903,279578.3422239931,300465.20120812394,319911.58715886646,336765.12164950994]
["ORANGE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["ORANGE55%","55%",111133,112286,115743,118912,121793,191133,192286,195743,198912,201793,null,111133,112286,115743,118912,121793,191133,192286,195743,198912,201793,null,111133.29797394935,112285.67640066001,115742.81168079202,118911.85235424635,121792.79842102302,191133.29797394935,192285.67640066001,195742.81168079202,198911.85235424634,201792.79842102301]
["ORANGE50%","50%",127267,129571,136486,142968,148586,207267,209571,216486,222968,228586,null,127267,129571,136486,142968,148586,207267,209571,216486,222968,228586,null,127266.59594789869,129571.35280132003,136485.62336158403,142967.75201183153,148585.59684204604,207266.59594789869,209571.35280132003,216485.62336158403,222967.75201183153,228585.59684204604]
["ORANGE45%","45%",143400,146857,157228,166880,175378,223400,226857,237228,246880,255378,null,143400,146857,157228,166880,175378,223400,226857,237228,246880,255378,null,143399.89392184804,146857.02920198004,157228.43504237605,166879.60436607787,175378.39526306908,223399.89392184804,226857.02920198004,237228.43504237605,246879.60436607787,255378.39526306908]
["ORANGE40%","40%",159533,164143,177971,190936,202027,239533,244143,257971,270936,282027,null,159533,164143,177971,190936,202027,239533,244143,257971,270936,282027,null,159533.19189579738,164142.70560264005,177971.24672316806,190935.50402366306,202027.14638075326,239533.19189579738,244142.70560264005,257971.24672316806,270935.50402366306,282027.14638075326]
["ORANGE35%","35%",175811,181572,198858,214991,228820,255811,261572,278858,294991,308820,null,175811,181572,198858,214991,228820,255811,261572,278858,294991,308820,null,175810.53717308555,181572.42930663889,198858.10570729888,214991.40368124825,228819.94480177626,255810.53717308555,261572.42930663889,278858.10570729885,294991.40368124825,308819.94480177626]
["ORANGE30%","30%",191944,198858,219601,238903,255613,271944,278858,299601,318903,335613,null,191944,198858,219601,238903,255613,271944,278858,299601,318903,335613,null,191943.8351470349,198858.10570729888,219600.91738809092,238903.25603549459,255612.74322279927,271943.8351470349,278858.10570729885,299600.91738809092,318903.25603549462,335612.74322279927]
["ORANGE25%","25%",208077,216144,240344,262959,282406,288077,296144,320344,342959,362406,null,208077,216144,240344,262959,282406,288077,296144,320344,342959,362406,null,208077.13312098425,216143.78210795889,240343.72906888294,262959.15569307981,282405.54164382233,288077.13312098425,296143.78210795892,320343.72906888294,342959.15569307981,362405.54164382233]
["ORANGE20%","20%",224210,233429,261087,286871,309054,304210,313429,341087,366871,389054,null,224210,233429,261087,286871,309054,304210,313429,341087,366871,389054,null,224210.43109493359,233429.45850861893,261086.54074967495,286871.00804732612,309054.29276150651,304210.43109493359,313429.45850861893,341086.54074967495,366871.00804732612,389054.29276150651]
["ORANGE15%","15%",240344,250715,281829,310927,335847,320344,330715,361829,390927,415847,null,240344,250715,281829,310927,335847,320344,330715,361829,390927,415847,null,240343.72906888294,250715.13490927895,281829.35243046697,310926.90770491131,335847.09118252946,320343.72906888294,330715.13490927895,361829.35243046697,390926.90770491131,415847.09118252946]
["PLACER60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["PLACER55%","55%",105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105947.59505375134,106667.8315704455,108972.58842386684,111277.34527728817,113149.96022069301,185947.59505375134,186667.8315704455,188972.58842386684,191277.34527728817,193149.960220693]
["PLACER50%","50%",116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751.14280416384,118335.66314089102,122945.17684773367,127410.64325123752,131155.8731380472,196751.14280416386,198335.663140891,202945.17684773367,207410.64325123752,211155.8731380472]
["PLACER45%","45%",127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127698.73785791518,130003.49471133653,136917.76527160054,143543.94122518686,149161.78605540138,207698.7378579152,210003.49471133653,216917.76527160054,223543.94122518686,229161.78605540138]
["PLACER40%","40%",138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502.28560832769,141671.32628178204,150890.35369546735,159677.23919913621,167167.69897275555,218502.28560832769,221671.32628178204,230890.35369546735,239677.23919913621,247167.69897275555]
["PLACER35%","35%",149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149449.88066207903,153339.15785222754,165006.98942267307,175954.58447642438,185317.65919344855,229449.88066207903,233339.15785222754,245006.98942267307,255954.58447642438,265317.65919344855]
["PLACER30%","30%",160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397.47571583037,165006.98942267307,178979.57784653991,192087.88245037373,203323.57211080275,240397.47571583037,245006.98942267307,258979.57784653991,272087.88245037373,283323.57211080275]
["PLACER25%","25%",171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201.02346624288,176674.82099311857,192952.16627040674,208221.18042432307,221329.48502815695,251201.02346624288,256674.82099311857,272952.16627040674,288221.18042432307,301329.48502815695]
["PLACER20%","20%",182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182148.61851999423,188342.65256356407,206924.75469427358,224354.47839827242,239335.3979455111,262148.6185199942,268342.65256356407,286924.75469427358,304354.47839827242,319335.3979455111]
["PLACER15%","15%",193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096.21357374557,200010.48413400957,220897.34311814042,240631.82367556059,257485.35816620413,273096.21357374557,280010.48413400957,300897.34311814042,320631.82367556059,337485.35816620413]
["PLUMAS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["PLUMAS55%","55%",104219,104795,106812,108540,110125,184219,184795,186812,188540,190125,null,104219,104795,106812,108540,110125,184219,184795,186812,188540,190125,null,104219.02741368534,104795.21662704067,106811.87887378434,108540.44651385034,110124.9668505775,184219.02741368534,184795.21662704067,186811.87887378433,188540.44651385036,190124.9668505775]
["PLUMAS50%","50%",113294,114590,118480,122081,125250,193294,194590,198480,202081,205250,null,113294,114590,118480,122081,125250,193294,194590,198480,202081,205250,null,113294.00752403184,114590.43325408135,118479.71044422984,122080.89302770069,125249.93370115502,193294.00752403185,194590.43325408135,198479.71044422986,202080.89302770069,205249.93370115501]
["PLUMAS45%","45%",122369,124386,130148,135621,140375,202369,204386,210148,215621,220375,null,122369,124386,130148,135621,140375,202369,204386,210148,215621,220375,null,122368.98763437835,124385.64988112202,130147.54201467536,135621.33954155102,140374.90055173251,202368.98763437837,204385.64988112202,210147.54201467536,215621.33954155102,220374.90055173251]
["PLUMAS40%","40%",131444,134037,141815,149018,155356,211444,214037,221815,229018,235356,null,131444,134037,141815,149018,155356,211444,214037,221815,229018,235356,null,131443.96774472485,134036.81920482387,141815.37358512089,149017.73875206255,155355.82009897122,211443.96774472485,214036.81920482387,221815.37358512089,229017.73875206255,235355.82009897122]
["PLUMAS35%","35%",140663,143832,153627,162558,170481,220663,223832,233627,242558,250481,null,140663,143832,153627,162558,170481,220663,223832,233627,242558,250481,null,140662.99515841019,143832.03583186452,153627.25245890522,162558.18526591288,170480.7869495487,220662.99515841019,223832.03583186452,233627.25245890522,242558.18526591288,250480.7869495487]
["PLUMAS30%","30%",149738,153627,165295,176099,185606,229738,233627,245295,256099,265606,null,149738,153627,165295,176099,185606,229738,233627,245295,256099,265606,null,149737.97526875671,153627.25245890522,165295.08402935072,176098.63177976321,185605.75380012623,229737.97526875671,233627.25245890522,245295.08402935072,256098.63177976321,265605.75380012626]
["PLUMAS25%","25%",158813,163422,176963,189639,200731,238813,243422,256963,269639,280731,null,158813,163422,176963,189639,200731,238813,243422,256963,269639,280731,null,158812.95537910319,163422.46908594586,176962.91559979622,189639.07829361357,200730.7206507037,238812.95537910319,243422.46908594586,256962.91559979622,269639.07829361357,280730.7206507037]
["PLUMAS20%","20%",167888,173074,188631,203180,215712,247888,253074,268631,283180,295712,null,167888,173074,188631,203180,215712,247888,253074,268631,283180,295712,null,167887.93548944971,173073.63840964771,188630.74717024175,203179.52480746389,215711.64019794244,247887.93548944971,253073.63840964771,268630.74717024178,283179.52480746387,295711.64019794244]
["PLUMAS15%","15%",177107,182869,200443,216720,230837,257107,262869,280443,296720,310837,null,177107,182869,200443,216720,230837,257107,262869,280443,296720,310837,null,177106.96290313505,182868.85503668839,200442.62604402608,216719.97132131425,230836.60704851992,257106.96290313505,262868.85503668839,280442.62604402611,296719.97132131422,310836.60704851989]
["RIVERSIDE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,{"$f":"ROUND(Z322,0)","v":95000},{"$f":"ROUND(AA322,0)","v":95000},{"$f":"ROUND(AB322,0)","v":95000},{"$f":"ROUND(AC322,0)","v":95000},{"$f":"ROUND(AD322,0)","v":175000},{"$f":"ROUND(AE322,0)","v":175000},{"$f":"ROUND(AF322,0)","v":175000},{"$f":"ROUND(AG322,0)","v":175000},{"$f":"ROUND(AH322,0)","v":175000},null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["RIVERSIDE55%","55%",104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,null,{"$f":"ROUND(Y323,0)","v":104507},105227,107244,109117,110845,184507,185227,187244,189117,190845,null,104507.12202036301,105227.35853705718,107244.02078380084,109116.63572720568,110845.20336727168,184507.12202036299,185227.35853705718,187244.02078380084,189116.63572720566,190845.20336727169]
["RIVERSIDE50%","50%",114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014.24404072601,115454.71707411435,119488.04156760169,123233.27145441136,126546.35943120452,194014.24404072601,195454.71707411436,199488.04156760167,203233.27145441136,206546.35943120453]
["RIVERSIDE45%","45%",123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521.36606108902,125538.02830783269,131732.06235140254,137349.90718161705,142247.51549513737,203521.36606108901,205538.02830783269,211732.06235140254,217349.90718161705,222247.51549513737]
["RIVERSIDE40%","40%",133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028.48808145203,135765.38684488984,143832.03583186452,151466.54290882271,157948.67155907021,213028.48808145203,215765.38684488984,223832.03583186452,231466.54290882271,237948.67155907021]
["RIVERSIDE35%","35%",142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142535.61010181502,145992.74538194702,156076.05661566538,165583.17863602837,173793.8749263419,222535.61010181502,225992.74538194702,236076.05661566538,245583.17863602837,253793.8749263419]
["RIVERSIDE30%","30%",152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152042.73212217804,156076.05661566538,168320.07739946622,179699.81436323409,189495.03099027471,232042.73212217804,236076.05661566538,248320.07739946622,259699.81436323409,269495.03099027474]
["RIVERSIDE25%","25%",161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161549.85414254107,166303.41515272256,180564.09818326705,193816.45009043973,205196.18705420761,241549.85414254107,246303.41515272256,260564.09818326705,273816.45009043976,285196.18705420761]
["RIVERSIDE20%","20%",171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171056.97616290406,176530.77368977971,192664.07166372906,207933.08581764542,220897.34311814042,251056.97616290406,256530.77368977971,272664.07166372903,287933.08581764542,300897.34311814042]
["RIVERSIDE15%","15%",180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564.09818326705,186614.08492349804,204908.0924475299,222049.72154485108,236742.54648541211,260564.09818326705,266614.08492349804,284908.0924475299,302049.72154485108,316742.54648541211]
["SACRAMENTO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SACRAMENTO55%","55%",105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105948,106668,108973,111277,113150,185948,186668,188973,191277,193150,null,105947.59505375134,106667.8315704455,108972.58842386684,111277.34527728817,113149.96022069301,185947.59505375134,186667.8315704455,188972.58842386684,191277.34527728817,193149.960220693]
["SACRAMENTO50%","50%",116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751,118336,122945,127411,131156,196751,198336,202945,207411,211156,null,116751.14280416384,118335.66314089102,122945.17684773367,127410.64325123752,131155.8731380472,196751.14280416386,198335.663140891,202945.17684773367,207410.64325123752,211155.8731380472]
["SACRAMENTO45%","45%",127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127699,130003,136918,143544,149162,207699,210003,216918,223544,229162,null,127698.73785791518,130003.49471133653,136917.76527160054,143543.94122518686,149161.78605540138,207698.7378579152,210003.49471133653,216917.76527160054,223543.94122518686,229161.78605540138]
["SACRAMENTO40%","40%",138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502,141671,150890,159677,167168,218502,221671,230890,239677,247168,null,138502.28560832769,141671.32628178204,150890.35369546735,159677.23919913621,167167.69897275555,218502.28560832769,221671.32628178204,230890.35369546735,239677.23919913621,247167.69897275555]
["SACRAMENTO35%","35%",149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149450,153339,165007,175955,185318,229450,233339,245007,255955,265318,null,149449.88066207903,153339.15785222754,165006.98942267307,175954.58447642438,185317.65919344855,229449.88066207903,233339.15785222754,245006.98942267307,255954.58447642438,265317.65919344855]
["SACRAMENTO30%","30%",160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397,165007,178980,192088,203324,240397,245007,258980,272088,283324,null,160397.47571583037,165006.98942267307,178979.57784653991,192087.88245037373,203323.57211080275,240397.47571583037,245006.98942267307,258979.57784653991,272087.88245037373,283323.57211080275]
["SACRAMENTO25%","25%",171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201,176675,192952,208221,221329,251201,256675,272952,288221,301329,null,171201.02346624288,176674.82099311857,192952.16627040674,208221.18042432307,221329.48502815695,251201.02346624288,256674.82099311857,272952.16627040674,288221.18042432307,301329.48502815695]
["SACRAMENTO20%","20%",182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182149,188343,206925,224354,239335,262149,268343,286925,304354,319335,null,182148.61851999423,188342.65256356407,206924.75469427358,224354.47839827242,239335.3979455111,262148.6185199942,268342.65256356407,286924.75469427358,304354.47839827242,319335.3979455111]
["SACRAMENTO15%","15%",193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096,200010,220897,240632,257485,273096,280010,300897,320632,337485,null,193096.21357374557,200010.48413400957,220897.34311814042,240631.82367556059,257485.35816620413,273096.21357374557,280010.48413400957,300897.34311814042,320631.82367556059,337485.35816620413]
["SAN BENITO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN BENITO55%","55%",107676,108540,111277,113726,115887,187676,188540,191277,193726,195887,null,107676,108540,111277,113726,115887,187676,188540,191277,193726,195887,null,107676.16269381734,108540.44651385034,111277.34527728817,113726.14943404835,115886.85898413084,187676.16269381734,188540.44651385036,191277.34527728817,193726.14943404833,195886.85898413084]
["SAN BENITO50%","50%",120208,121937,127411,132308,136630,200208,201937,207411,212308,216630,null,120208,121937,127411,132308,136630,200208,201937,207411,212308,216630,null,120208.27808429586,121936.84572436186,127410.64325123752,132308.25156475787,136629.67066492286,200208.27808429586,201936.84572436186,207410.64325123752,212308.25156475787,216629.67066492286]
["SAN BENITO45%","45%",132740,135477,143544,151034,157517,212740,215477,223544,231034,237517,null,132740,135477,143544,151034,157517,212740,215477,223544,231034,237517,null,132740.39347477435,135477.29223821219,143543.94122518686,151034.4009988062,157516.5296490537,212740.39347477435,215477.29223821219,223543.94122518686,231034.4009988062,237516.5296490537]
["SAN BENITO40%","40%",145273,148874,159677,169617,178259,225273,228874,239677,249617,258259,null,145273,148874,159677,169617,178259,225273,228874,239677,249617,258259,null,145272.50886525286,148873.69144872372,159677.23919913621,169616.50312951574,178259.34132984572,225272.50886525286,228873.69144872372,239677.23919913621,249616.50312951574,258259.34132984572]
["SAN BENITO35%","35%",157949,162414,175955,188343,199146,237949,242414,255955,268343,279146,null,157949,162414,175955,188343,199146,237949,242414,255955,268343,279146,null,157948.67155907021,162414.13796257405,175954.58447642438,188342.65256356407,199146.20031397659,237948.67155907021,242414.13796257405,255954.58447642438,268342.65256356407,279146.20031397662]
["SAN BENITO30%","30%",170481,175811,192088,207069,220033,250481,255811,272088,287069,300033,null,170481,175811,192088,207069,220033,250481,255811,272088,287069,300033,null,170480.7869495487,175810.53717308555,192087.88245037373,207068.80199761241,220033.0592981074,250480.7869495487,255810.53717308555,272087.88245037373,287068.80199761241,300033.0592981074]
["SAN BENITO25%","25%",183013,189351,208221,225651,240776,263013,269351,288221,305651,320776,null,183013,189351,208221,225651,240776,263013,269351,288221,305651,320776,null,183012.90234002724,189350.98368693591,208221.18042432307,225650.90412832194,240775.87097889942,263012.90234002727,269350.98368693591,288221.18042432307,305650.90412832191,320775.87097889942]
["SAN BENITO20%","20%",195545,202747,224354,244377,261663,275545,282747,304354,324377,341663,null,195545,202747,224354,244377,261663,275545,282747,304354,324377,341663,null,195545.01773050573,202747.38289744745,224354.47839827242,244377.05356237027,261662.72996303026,275545.01773050573,282747.38289744745,304354.47839827242,324377.05356237025,341662.72996303026]
["SAN BENITO15%","15%",208221,216288,240632,263103,282550,288221,296288,320632,343103,362550,null,208221,216288,240632,263103,282550,288221,296288,320632,343103,362550,null,208221.18042432307,216287.82941129775,240631.82367556059,263103.20299641858,282549.5889471611,288221.18042432307,296287.82941129775,320631.82367556059,343103.20299641858,362549.5889471611]
["SAN BERNARDINO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN BERNARDINO55%","55%",104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,null,104507,105227,107244,109117,110845,184507,185227,187244,189117,190845,null,104507.12202036301,105227.35853705718,107244.02078380084,109116.63572720568,110845.20336727168,184507.12202036299,185227.35853705718,187244.02078380084,189116.63572720566,190845.20336727169]
["SAN BERNARDINO50%","50%",114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014,115455,119488,123233,126546,194014,195455,199488,203233,206546,null,114014.24404072601,115454.71707411435,119488.04156760169,123233.27145441136,126546.35943120452,194014.24404072601,195454.71707411436,199488.04156760167,203233.27145441136,206546.35943120453]
["SAN BERNARDINO45%","45%",123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521,125538,131732,137350,142248,203521,205538,211732,217350,222248,null,123521.36606108902,125538.02830783269,131732.06235140254,137349.90718161705,142247.51549513737,203521.36606108901,205538.02830783269,211732.06235140254,217349.90718161705,222247.51549513737]
["SAN BERNARDINO40%","40%",133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028,135765,143832,151467,157949,213028,215765,223832,231467,237949,null,133028.48808145203,135765.38684488984,143832.03583186452,151466.54290882271,157948.67155907021,213028.48808145203,215765.38684488984,223832.03583186452,231466.54290882271,237948.67155907021]
["SAN BERNARDINO35%","35%",142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142536,145993,156076,165583,173794,222536,225993,236076,245583,253794,null,142535.61010181502,145992.74538194702,156076.05661566538,165583.17863602837,173793.8749263419,222535.61010181502,225992.74538194702,236076.05661566538,245583.17863602837,253793.8749263419]
["SAN BERNARDINO30%","30%",152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152043,156076,168320,179700,189495,232043,236076,248320,259700,269495,null,152042.73212217804,156076.05661566538,168320.07739946622,179699.81436323409,189495.03099027471,232042.73212217804,236076.05661566538,248320.07739946622,259699.81436323409,269495.03099027474]
["SAN BERNARDINO25%","25%",161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161550,166303,180564,193816,205196,241550,246303,260564,273816,285196,null,161549.85414254107,166303.41515272256,180564.09818326705,193816.45009043973,205196.18705420761,241549.85414254107,246303.41515272256,260564.09818326705,273816.45009043976,285196.18705420761]
["SAN BERNARDINO20%","20%",171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171057,176531,192664,207933,220897,251057,256531,272664,287933,300897,null,171056.97616290406,176530.77368977971,192664.07166372906,207933.08581764542,220897.34311814042,251056.97616290406,256530.77368977971,272664.07166372903,287933.08581764542,300897.34311814042]
["SAN BERNARDINO15%","15%",180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564,186614,204908,222050,236743,260564,266614,284908,302050,316743,null,180564.09818326705,186614.08492349804,204908.0924475299,222049.72154485108,236742.54648541211,260564.09818326705,266614.08492349804,284908.0924475299,302049.72154485108,316742.54648541211]
["SAN DIEGO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN DIEGO55%","55%",109549,110557,113726,116607,119200,189549,190557,193726,196607,199200,null,109549,110557,113726,116607,119200,189549,190557,193726,196607,199200,null,109548.77763722217,110557.10876059401,113726.14943404835,116607.09550082502,119199.94696092402,189548.77763722217,190557.10876059401,193726.14943404833,196607.09550082503,199199.94696092402]
["SAN DIEGO50%","50%",124098,126114,132452,138358,143256,204098,206114,212452,218358,223256,null,124098,126114,132452,138358,143256,204098,206114,212452,218358,223256,null,124097.55527444436,126114.21752118802,132452.2988680967,138358.23830498886,143255.84661850921,204097.55527444434,206114.21752118802,212452.2988680967,218358.23830498886,223255.84661850921]
["SAN DIEGO45%","45%",138646,141815,151178,159965,167456,218646,221815,231178,239965,247456,null,138646,141815,151178,159965,167456,218646,221815,231178,239965,247456,null,138646.33291166654,141815.37358512089,151178.44830214506,159965.33380581389,167455.79357943323,218646.33291166654,221815.37358512089,231178.44830214506,239965.33380581389,247455.79357943323]
["SAN DIEGO40%","40%",153195,157372,169905,181572,191512,233195,237372,249905,261572,271512,null,153195,157372,169905,181572,191512,233195,237372,249905,261572,271512,null,153195.11054888871,157372.48234571487,169904.59773619339,181572.42930663889,191511.69323701842,233195.11054888871,237372.48234571487,249904.59773619339,261572.42930663889,271511.69323701842]
["SAN DIEGO35%","35%",167888,172930,188631,203180,215712,247888,252930,268631,283180,295712,null,167888,172930,188631,203180,215712,247888,252930,268631,283180,295712,null,167887.93548944971,172929.59110630889,188630.74717024175,203179.52480746389,215711.64019794244,247887.93548944971,252929.59110630889,268630.74717024178,283179.52480746387,295711.64019794244]
["SAN DIEGO30%","30%",182437,188631,207357,224787,239768,262437,268631,287357,304787,319768,null,182437,188631,207357,224787,239768,262437,268631,287357,304787,319768,null,182436.71312667191,188630.74717024175,207356.89660429009,224786.6203082889,239767.5398555276,262436.71312667191,268630.74717024178,287356.89660429012,304786.6203082889,319767.53985552758]
["SAN DIEGO25%","25%",196985,204188,226083,246538,263967,276985,284188,306083,326538,343967,null,196985,204188,226083,246538,263967,276985,284188,306083,326538,343967,null,196985.49076389405,204187.85593083577,226083.04603833845,246537.76311245278,263967.48681645165,276985.49076389405,284187.85593083577,306083.04603833845,326537.76311245281,343967.48681645165]
["SAN DIEGO20%","20%",211534,219745,244809,268145,288023,291534,299745,324809,348145,368023,null,211534,219745,244809,268145,288023,291534,299745,324809,348145,368023,null,211534.26840111625,219744.96469142975,244809.19547238678,268144.85861327779,288023.38647403684,291534.26840111625,299744.96469142975,324809.19547238678,348144.85861327779,368023.38647403684]
["SAN DIEGO15%","15%",226083,235446,263535,289752,312223,306083,315446,343535,369752,392223,null,226083,235446,263535,289752,312223,306083,315446,343535,369752,392223,null,226083.04603833845,235446.12075536262,263535.34490643512,289751.95411410282,312223.3334349608,306083.04603833845,315446.12075536262,343535.34490643512,369751.95411410282,392223.3334349608]
["SAN FRANCISCO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN FRANCISCO55%","55%",117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039.23741084151,118479.71044422984,123233.27145441136,127698.73785791518,131299.92044138603,197039.23741084151,198479.71044422986,203233.27145441136,207698.7378579152,211299.92044138603]
["SAN FRANCISCO50%","50%",138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934.42751834419,141959.42088845969,151466.54290882271,160253.42841249154,167743.88818611088,218934.42751834419,221959.42088845969,231466.54290882271,240253.42841249154,247743.88818611088]
["SAN FRANCISCO45%","45%",160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160829.61762584688,165439.13133268955,179699.81436323409,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259699.81436323409,272808.11896706792,284043.80862749694]
["SAN FRANCISCO40%","40%",182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182724.80773334956,188918.84177691938,207789.03851430659,225362.80952164426,240343.72906888294,262724.80773334956,268918.84177691938,287789.03851430659,305362.80952164426,320343.72906888294]
["SAN FRANCISCO35%","35%",204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764.04514419107,212542.59952448809,236022.30996871795,258061.54737955943,276787.69681360782,284764.04514419107,292542.59952448809,316022.30996871798,338061.54737955943,356787.69681360782]
["SAN FRANCISCO30%","30%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["SAN FRANCISCO25%","25%",248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554.42535919644,259502.02041294778,292488.85287754063,323170.92848871218,349531.5849997187,328554.42535919644,339502.02041294775,372488.85287754063,403170.92848871218,429531.5849997187]
["SAN FRANCISCO20%","20%",270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270449.61546669912,282981.73085717764,320578.07702861319,355725.61904328852,385831.5054411047,350449.61546669912,362981.73085717764,400578.07702861319,435725.61904328852,465831.5054411047]
["SAN FRANCISCO15%","15%",292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292488.85287754063,306461.44130140741,348811.34848302451,388424.35690120369,422131.42588249076,372488.85287754063,386461.44130140741,428811.34848302451,468424.35690120369,502131.42588249076]
["SAN JOAQUIN60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN JOAQUIN55%","55%",104507,105083,107100,109117,110701,184507,185083,187100,189117,190701,null,104507,105083,107100,109117,110701,184507,185083,187100,189117,190701,null,104507.12202036301,105083.31123371834,107099.97348046201,109116.63572720568,110701.15606393284,184507.12202036299,185083.31123371836,187099.97348046201,189116.63572720566,190701.15606393284]
["SAN JOAQUIN50%","50%",113870,115167,119344,123089,126402,193870,195167,199344,203089,206402,null,113870,115167,119344,123089,126402,193870,195167,199344,203089,206402,null,113870.19673738717,115166.62246743668,119343.99426426284,123089.22415107253,126402.31212786569,193870.19673738719,195166.62246743668,199343.99426426284,203089.22415107253,206402.31212786568]
["SAN JOAQUIN45%","45%",123377,125394,131444,137206,142103,203377,205394,211444,217206,222103,null,123377,125394,131444,137206,142103,203377,205394,211444,217206,222103,null,123377.31875775018,125393.98100449385,131443.96774472485,137205.85987827819,142103.46819179854,203377.31875775018,205393.98100449386,211443.96774472485,217205.85987827819,222103.46819179854]
["SAN JOAQUIN40%","40%",132740,135477,143544,151178,157661,212740,215477,223544,231178,237661,null,132740,{"$f":"ROUND(Z386,0)","v":135477},{"$f":"ROUND(AA386,0)","v":143544},{"$f":"ROUND(AB386,0)","v":151178},{"$f":"ROUND(AC386,0)","v":157661},{"$f":"ROUND(AD386,0)","v":212740},{"$f":"ROUND(AE386,0)","v":215477},{"$f":"ROUND(AF386,0)","v":223544},{"$f":"ROUND(AG386,0)","v":231178},{"$f":"ROUND(AH386,0)","v":237661},null,132740.39347477435,135477.29223821219,143543.94122518686,151178.44830214506,157660.57695239253,212740.39347477435,215477.29223821219,223543.94122518686,231178.44830214506,237660.57695239253]
["SAN JOAQUIN35%","35%",142248,145561,155788,165295,173362,222248,225561,235788,245295,253362,null,{"$f":"ROUND(Y387,0)","v":142248},145561,155788,165295,173362,222248,225561,235788,245295,253362,null,142247.51549513737,145560.60347193055,155787.9620089877,165295.08402935072,173361.73301632539,222247.51549513737,225560.60347193055,235787.9620089877,245295.08402935072,253361.73301632539]
["SAN JOAQUIN30%","30%",151755,155788,167888,179268,189063,231755,235788,247888,259268,269063,null,151755,155788,167888,179268,189063,231755,235788,247888,259268,269063,null,151754.63751550036,155787.9620089877,167887.93548944971,179267.67245321756,189062.88908025826,231754.63751550036,235787.9620089877,247887.93548944971,259267.67245321756,269062.88908025826]
["SAN JOAQUIN25%","25%",161118,165871,180132,193384,204764,241118,245871,260132,273384,284764,null,161118,165871,180132,193384,204764,241118,245871,260132,273384,284764,null,161117.71223252453,165871.27324270605,180131.95627325057,193384.30818042328,204764.04514419107,241117.71223252453,245871.27324270605,260131.95627325057,273384.30818042328,284764.04514419107]
["SAN JOAQUIN20%","20%",170625,175955,192232,207357,220321,250625,255955,272232,287357,300321,null,170625,175955,192232,207357,220321,250625,255955,272232,287357,300321,null,170624.83425288755,175954.58447642438,192231.92975371258,207356.89660429009,220321.15390478508,250624.83425288755,255954.58447642438,272231.92975371261,287356.89660429012,300321.15390478505]
["SAN JOAQUIN15%","15%",180132,186182,204332,221474,236022,260132,266182,284332,301474,316022,null,180132,186182,204332,221474,236022,260132,266182,284332,301474,316022,null,180131.95627325057,186181.94301348156,204331.90323417456,221473.53233149575,236022.30996871795,260131.95627325057,266181.94301348156,284331.90323417459,301473.53233149578,316022.30996871798]
["SAN LUIS OBISPO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN LUIS OBISPO55%","55%",107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244,108108,110701,113150,115311,187244,188108,190701,193150,195311,null,107244.02078380084,108108.30460383385,110701.15606393284,113149.96022069301,115310.66977077551,187244.02078380084,188108.30460383385,190701.15606393284,193149.960220693,195310.66977077551]
["SAN LUIS OBISPO50%","50%",119488,121217,126402,131300,135621,199488,201217,206402,211300,215621,null,119488,121217,126402,131300,135621,199488,201217,206402,211300,215621,null,119488.04156760169,121216.60920766769,126402.31212786569,131299.92044138603,135621.33954155102,199488.04156760167,201216.6092076677,206402.31212786568,211299.92044138603,215621.33954155102]
["SAN LUIS OBISPO45%","45%",131732,134325,142103,149450,155932,211732,214325,222103,229450,235932,null,131732,134325,142103,149450,155932,211732,214325,222103,229450,235932,null,131732.06235140254,134324.91381150152,142103.46819179854,149449.88066207903,155932.00931232655,211732.06235140254,214324.91381150152,222103.46819179854,229449.88066207903,235932.00931232655]
["SAN LUIS OBISPO40%","40%",143832,147433,157805,167600,176099,223832,227433,237805,247600,256099,null,143832,147433,157805,167600,176099,223832,227433,237805,247600,256099,null,143832.03583186452,147433.21841533537,157804.62425573138,167599.84088277206,176098.63177976321,223832.03583186452,227433.21841533537,237804.62425573138,247599.84088277206,256098.63177976321]
["SAN LUIS OBISPO35%","35%",156076,160542,173650,185894,196409,236076,240542,253650,265894,276409,null,156076,160542,173650,185894,196409,236076,240542,253650,265894,276409,null,156076.05661566538,160541.52301916922,173649.82762300305,185893.84840680391,196409.30155053874,236076.05661566538,240541.52301916922,253649.82762300305,265893.84840680391,276409.30155053874]
["SAN LUIS OBISPO30%","30%",168320,173650,189351,204044,216720,248320,253650,269351,284044,296720,null,168320,173650,189351,204044,216720,248320,253650,269351,284044,296720,null,168320.07739946622,173649.82762300305,189350.98368693591,204043.80862749694,216719.97132131425,248320.07739946622,253649.82762300305,269350.98368693591,284043.80862749694,296719.97132131422]
["SAN LUIS OBISPO25%","25%",180564,186758,205052,222194,237031,260564,266758,285052,302194,317031,null,180564,186758,205052,222194,237031,260564,266758,285052,302194,317031,null,180564.09818326705,186758.13222683693,205052.13975086872,222193.76884818991,237030.64109208976,260564.09818326705,266758.13222683693,285052.13975086872,302193.76884818991,317030.64109208976]
["SAN LUIS OBISPO20%","20%",192808,199866,220753,240344,257197,272808,279866,300753,320344,337197,null,192808,199866,220753,240344,257197,272808,279866,300753,320344,337197,null,192808.11896706792,199866.43683067075,220753.29581480159,240343.72906888294,257197.26355952644,272808.11896706792,279866.43683067075,300753.29581480159,320343.72906888294,337197.26355952641]
["SAN LUIS OBISPO15%","15%",205052,212975,236454,258494,277508,285052,292975,316454,338494,357508,null,205052,212975,236454,258494,277508,285052,292975,316454,338494,357508,null,205052.13975086872,212974.74143450457,236454.45187873443,258493.68928957594,277507.93333030189,285052.13975086872,292974.74143450457,316454.4518787344,338493.68928957591,357507.93333030189]
["SAN MATEO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SAN MATEO55%","55%",117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039,118480,123233,127699,131300,197039,198480,203233,207699,211300,null,117039.23741084151,118479.71044422984,123233.27145441136,127698.73785791518,131299.92044138603,197039.23741084151,198479.71044422986,203233.27145441136,207698.7378579152,211299.92044138603]
["SAN MATEO50%","50%",138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934,141959,151467,160253,167744,218934,221959,231467,240253,247744,null,138934.42751834419,141959.42088845969,151466.54290882271,160253.42841249154,167743.88818611088,218934.42751834419,221959.42088845969,231466.54290882271,240253.42841249154,247743.88818611088]
["SAN MATEO45%","45%",160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160830,165439,179700,192808,204044,240830,245439,259700,272808,284044,null,160829.61762584688,165439.13133268955,179699.81436323409,192808.11896706792,204043.80862749694,240829.61762584688,245439.13133268955,259699.81436323409,272808.11896706792,284043.80862749694]
["SAN MATEO40%","40%",182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182725,188919,207789,225363,240344,262725,268919,287789,305363,320344,null,182724.80773334956,188918.84177691938,207789.03851430659,225362.80952164426,240343.72906888294,262724.80773334956,268918.84177691938,287789.03851430659,305362.80952164426,320343.72906888294]
["SAN MATEO35%","35%",204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764,212543,236022,258062,276788,284764,292543,316022,338062,356788,null,204764.04514419107,212542.59952448809,236022.30996871795,258061.54737955943,276787.69681360782,284764.04514419107,292542.59952448809,316022.30996871798,338061.54737955943,356787.69681360782]
["SAN MATEO30%","30%",226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659,236022,264256,290616,313088,306659,316022,344256,370616,393088,null,226659.23525169378,236022.30996871795,264255.5814231293,290616.23793413583,313087.61725499388,306659.23525169375,316022.30996871798,344255.5814231293,370616.23793413583,393087.61725499388]
["SAN MATEO25%","25%",248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554,259502,292489,323171,349532,328554,339502,372489,403171,429532,null,248554.42535919644,259502.02041294778,292488.85287754063,323170.92848871218,349531.5849997187,328554.42535919644,339502.02041294775,372488.85287754063,403170.92848871218,429531.5849997187]
["SAN MATEO20%","20%",270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270450,282982,320578,355726,385832,350450,362982,400578,435726,465832,null,270449.61546669912,282981.73085717764,320578.07702861319,355725.61904328852,385831.5054411047,350449.61546669912,362981.73085717764,400578.07702861319,435725.61904328852,465831.5054411047]
["SAN MATEO15%","15%",292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292489,306461,348811,388424,422131,372489,386461,428811,468424,502131,null,292488.85287754063,306461.44130140741,348811.34848302451,388424.35690120369,422131.42588249076,372488.85287754063,386461.44130140741,428811.34848302451,468424.35690120369,502131.42588249076]
["SANTA BARBARA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SANTA BARBARA55%","55%",109981,110989,114302,117327,119920,189981,190989,194302,197327,199920,null,109981,110989,114302,117327,119920,189981,190989,194302,197327,199920,null,109980.91954723868,110989.25067061051,114302.33864740368,117327.33201751919,119920.18347761818,189980.91954723868,190989.25067061052,194302.3386474037,197327.33201751919,199920.18347761818]
["SANTA BARBARA50%","50%",124962,127123,133605,139655,144696,204962,207123,213605,219655,224696,null,124962,127123,133605,139655,144696,204962,207123,213605,219655,224696,null,124961.83909447736,127122.54864455985,133604.67729480736,139654.66403503838,144696.31965189753,204961.83909447736,207122.54864455987,213604.67729480736,219654.66403503838,224696.31965189753]
["SANTA BARBARA45%","45%",139943,143112,152907,161982,169617,219943,223112,232907,241982,249617,null,139943,143112,152907,161982,169617,219943,223112,232907,241982,249617,null,139942.75864171603,143111.79931517038,152907.01594221103,161981.99605255754,169616.50312951574,219942.75864171603,223111.79931517038,232907.01594221103,241981.99605255754,249616.50312951574]
["SANTA BARBARA40%","40%",154924,159245,172065,184165,194393,234924,239245,252065,264165,274393,null,154924,159245,172065,184165,194393,234924,239245,252065,264165,274393,null,154923.67818895471,159245.0972891197,172065.3072862759,184165.28076673788,194392.63930379506,234923.67818895471,239245.0972891197,252065.3072862759,264165.28076673788,274392.63930379506]
["SANTA BARBARA35%","35%",170049,175378,191368,206493,219313,250049,255378,271368,286493,299313,null,170049,175378,191368,206493,219313,250049,255378,271368,286493,299313,null,170048.64503953222,175378.39526306908,191367.64593367954,206492.6127842571,219312.82278141327,250048.64503953222,255378.39526306908,271367.64593367954,286492.6127842571,299312.82278141327]
["SANTA BARBARA30%","30%",185030,191368,210670,228820,244233,265030,271368,290670,308820,324233,null,185030,191368,210670,228820,244233,265030,271368,290670,308820,324233,null,185029.5645867709,191367.64593367954,210669.98458108323,228819.94480177626,244233.00625903145,265029.5645867709,271367.64593367954,290669.98458108323,308819.94480177626,324233.00625903148]
["SANTA BARBARA25%","25%",200010,207501,229972,251147,269009,280010,287501,309972,331147,349009,null,200010,207501,229972,251147,269009,280010,287501,309972,331147,349009,null,200010.48413400957,207500.94390762888,229972.32322848693,251147.27681929542,269009.14243331074,280010.48413400957,287500.94390762888,309972.32322848693,331147.27681929542,349009.14243331074]
["SANTA BARBARA20%","20%",214991,223490,249275,273331,293929,294991,303490,329275,353331,373929,null,214991,223490,249275,273331,293929,294991,303490,329275,353331,373929,null,214991.40368124825,223490.1945782394,249274.6618758906,273330.56153347576,293929.32591092901,294991.40368124825,303490.1945782394,329274.66187589057,353330.56153347576,373929.32591092901]
["SANTA BARBARA15%","15%",229972,239623,268577,295658,318850,309972,319623,348577,375658,398850,null,229972,239623,268577,295658,318850,309972,319623,348577,375658,398850,null,229972.32322848693,239623.49255218878,268577.00052329426,295657.89355099492,318849.50938854716,309972.32322848693,319623.49255218881,348577.00052329426,375657.89355099492,398849.50938854716]
["SANTA CLARA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SANTA CLARA55%","55%",115023,116319,120640,124530,127987,195023,196319,200640,204530,207987,null,115023,116319,120640,124530,127987,195023,196319,200640,204530,207987,null,115022.57516409784,116319.00089414735,120640.41999431235,124529.69718446086,127986.83246459285,195022.57516409786,196319.00089414735,200640.41999431234,204529.69718446085,207986.83246459285]
["SANTA CLARA50%","50%",134901,137638,146281,154059,160974,214901,217638,226281,234059,240974,null,134901,137638,146281,154059,160974,214901,217638,226281,234059,240974,null,134901.10302485686,137638.0017882947,146280.83998862471,154059.39436892173,160973.6649291857,214901.10302485686,217638.0017882947,226280.83998862471,234059.39436892173,240973.6649291857]
["SANTA CLARA45%","45%",154780,158957,171921,183733,193960,234780,238957,251921,263733,273960,null,154780,158957,171921,183733,193960,234780,238957,251921,263733,273960,null,154779.63088561589,158957.00268244202,171921.25998293704,183733.1388567214,193960.49739377858,234779.63088561589,238957.00268244202,251921.25998293704,263733.1388567214,273960.49739377858]
["SANTA CLARA40%","40%",174658,180276,197418,213263,226947,254658,260276,277418,293263,306947,null,174658,180276,197418,213263,226947,254658,260276,277418,293263,306947,null,174658.15874637489,180276.0035765894,197417.63267391056,213262.83604118225,226947.32985837143,254658.15874637489,260276.0035765894,277417.63267391059,293262.83604118228,306947.32985837141]
["SANTA CLARA35%","35%",194681,201739,223058,242793,259934,274681,281739,303058,322793,339934,null,194681,201739,223058,242793,259934,274681,281739,303058,322793,339934,null,194680.73391047271,201739.05177407557,223058.05266822292,242792.53322564313,259934.16232296429,274680.73391047271,281739.0517740756,303058.05266822292,322792.5332256431,339934.16232296429]
["SANTA CLARA30%","30%",214559,223058,248698,272466,292921,294559,303058,328698,352466,372921,null,214559,223058,248698,272466,292921,294559,303058,328698,352466,372921,null,214559.26177123177,223058.05266822292,248698.47266253526,272466.2777134428,292920.99478755717,294559.26177123177,303058.05266822292,328698.47266253526,352466.2777134428,372920.99478755717]
["SANTA CLARA25%","25%",234438,244377,274339,301996,325908,314438,324377,354339,381996,405908,null,234438,244377,274339,301996,325908,314438,324377,354339,381996,405908,null,234437.78963199077,244377.05356237027,274338.89265684766,301995.97489790362,325907.82725215005,314437.78963199077,324377.05356237025,354338.89265684766,381995.97489790362,405907.82725215005]
["SANTA CLARA20%","20%",254316,265696,299835,331526,358895,334316,345696,379835,411526,438895,null,254316,265696,299835,331526,358895,334316,345696,379835,411526,438895,null,254316.31749274977,265696.05445651768,299835.26534782111,331525.6720823645,358894.65971674287,334316.31749274977,345696.05445651768,379835.26534782111,411525.6720823645,438894.65971674287]
["SANTA CLARA15%","15%",274339,287015,325476,361199,391881,354339,367015,405476,441199,471881,null,274339,287015,325476,361199,391881,354339,367015,405476,441199,471881,null,274338.89265684766,287015.05535066494,325475.68534213351,361199.41657016421,391881.49218133569,354338.89265684766,367015.05535066494,405475.68534213351,441199.41657016421,471881.49218133569]
["SANTA CRUZ60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SANTA CRUZ55%","55%",111709,112862,116463,119776,122657,191709,192862,196463,199776,202657,null,111709,112862,116463,119776,122657,191709,192862,196463,199776,202657,null,111709.48718730468,112861.86561401535,116463.04819748618,119776.13617427935,122657.08224105602,191709.48718730468,192861.86561401535,196463.04819748618,199776.13617427935,202657.08224105602]
["SANTA CRUZ50%","50%",128419,130868,137926,144552,150314,208419,210868,217926,224552,230314,null,128419,130868,137926,144552,150314,208419,210868,217926,224552,230314,null,128418.97437460936,130867.77853136952,137926.09639497235,144552.2723485587,150314.16448211204,208418.97437460936,210867.77853136952,217926.09639497235,224552.2723485587,230314.16448211204]
["SANTA CRUZ45%","45%",145128,148730,159389,169328,177971,225128,228730,239389,249328,257971,null,145128,148730,159389,169328,177971,225128,228730,239389,249328,257971,null,145128.46156191404,148729.64414538487,159389.14459245856,169328.40852283806,177971.24672316806,225128.46156191404,228729.64414538487,239389.14459245856,249328.40852283806,257971.24672316806]
["SANTA CRUZ40%","40%",161694,166592,180852,194105,205628,241694,246592,260852,274105,285628,null,161694,166592,180852,194105,205628,241694,246592,260852,274105,285628,null,161693.90144587989,166591.50975940021,180852.1927899447,194104.54469711741,205628.32896422406,241693.90144587989,246591.50975940021,260852.1927899447,274104.54469711741,285628.32896422409]
["SANTA CRUZ35%","35%",178403,184453,202315,219025,233285,258403,264453,282315,299025,313285,null,178403,184453,202315,219025,233285,258403,264453,282315,299025,313285,null,178403.38863318454,184453.37537341556,202315.24098743091,219024.72817473559,233285.41120528011,258403.38863318454,264453.37537341553,282315.24098743091,299024.72817473556,313285.41120528011]
["SANTA CRUZ30%","30%",195113,202315,223778,243801,260942,275113,282315,303778,323801,340942,null,195113,202315,223778,243801,260942,275113,282315,303778,323801,340942,null,195112.87582048922,202315.24098743091,223778.28918491711,243800.86434901494,260942.4934463361,275112.87582048925,282315.24098743091,303778.28918491711,323800.86434901494,340942.49344633613]
["SANTA CRUZ25%","25%",211822,220321,245241,268577,288600,291822,300321,325241,348577,368600,null,211822,220321,245241,268577,288600,291822,300321,325241,348577,368600,null,211822.3630077939,220321.15390478508,245241.33738240329,268577.00052329426,288599.57568739215,291822.3630077939,300321.15390478505,325241.33738240332,348577.00052329426,368599.57568739215]
["SANTA CRUZ20%","20%",228532,238183,266704,293353,316257,308532,318183,346704,373353,396257,null,228532,238183,266704,293353,316257,308532,318183,346704,373353,396257,null,228531.85019509861,238183.01951880043,266704.38557988941,293353.13669757359,316256.65792844811,308531.85019509861,318183.01951880043,346704.38557988941,373353.13669757359,396256.65792844811]
["SANTA CRUZ15%","15%",245241,256045,288167,318129,343914,325241,336045,368167,398129,423914,null,245241,256045,288167,318129,343914,325241,336045,368167,398129,423914,null,245241.33738240329,256044.88513281578,288167.43377737561,318129.27287185297,343913.74016950419,325241.33738240332,336044.88513281581,368167.43377737561,398129.27287185297,423913.74016950419]
["SHASTA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SHASTA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["SHASTA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["SHASTA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["SHASTA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["SHASTA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["SHASTA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["SHASTA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["SHASTA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,{"$f":"ROUND(Z450,0)","v":170625},{"$f":"ROUND(AA450,0)","v":185750},{"$f":"ROUND(AB450,0)","v":199722},{"$f":"ROUND(AC450,0)","v":211822},{"$f":"ROUND(AD450,0)","v":245583},{"$f":"ROUND(AE450,0)","v":250625},{"$f":"ROUND(AF450,0)","v":265750},{"$f":"ROUND(AG450,0)","v":279722},{"$f":"ROUND(AH450,0)","v":291822},null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["SHASTA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,{"$f":"ROUND(Y451,0)","v":174514},180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["SIERRA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SIERRA55%","55%",105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227,105948,108108,110125,111854,185227,185948,188108,190125,191854,null,105227.35853705718,105947.59505375134,108108.30460383385,110124.9668505775,111853.53449064351,185227.35853705718,185947.59505375134,188108.30460383385,190124.9668505775,191853.53449064351]
["SIERRA50%","50%",115311,116751,121073,125250,128707,195311,196751,201073,205250,208707,null,115311,116751,121073,125250,128707,195311,196751,201073,205250,208707,null,115310.66977077551,116751.14280416384,121072.56190432885,125249.93370115502,128707.06898128703,195310.66977077551,196751.14280416386,201072.56190432885,205249.93370115501,208707.06898128701]
["SIERRA45%","45%",125538,127699,134181,140231,145561,205538,207699,214181,220231,225561,null,125538,127699,134181,140231,145561,205538,207699,214181,220231,225561,null,125538.02830783269,127698.73785791518,134180.8665081627,140230.85324839372,145560.60347193055,205538.02830783269,207698.7378579152,214180.8665081627,220230.85324839372,225560.60347193055]
["SIERRA40%","40%",135621,138502,147145,155356,162270,215621,218502,227145,235356,242270,null,135621,138502,147145,155356,162270,215621,218502,227145,235356,242270,null,135621.33954155102,138502.28560832769,147145.12380865769,155355.82009897122,162270.0906592352,215621.33954155102,218502.28560832769,227145.12380865769,235355.82009897122,242270.0906592352]
["SIERRA35%","35%",145849,149450,160253,170481,179124,225849,229450,240253,250481,259124,null,145849,149450,160253,170481,179124,225849,229450,240253,250481,259124,null,145848.6980786082,149449.88066207903,160253.42841249154,170480.7869495487,179123.62514987873,225848.6980786082,229449.88066207903,240253.42841249154,250480.7869495487,259123.62514987873]
["SIERRA30%","30%",155932,160253,173362,185462,195977,235932,240253,253362,265462,275977,null,155932,160253,173362,185462,195977,235932,240253,253362,265462,275977,null,155932.00931232655,160253.42841249154,173361.73301632539,185461.70649678743,195977.15964052224,235932.00931232655,240253.42841249154,253361.73301632539,265461.70649678743,275977.15964052221]
["SIERRA25%","25%",166159,171201,186326,200587,212831,246159,251201,266326,280587,292831,null,166159,171201,186326,200587,212831,246159,251201,266326,280587,292831,null,166159.36784938374,171201.02346624288,186325.99031682039,200586.67334736491,212830.69413116574,246159.36784938374,251201.02346624288,266325.99031682039,280586.67334736488,292830.69413116574]
["SIERRA20%","20%",176243,182005,199434,215712,229540,256243,262005,279434,295712,309540,null,176243,182005,199434,215712,229540,256243,262005,279434,295712,309540,null,176242.67908310206,182004.57121665537,199434.29492065424,215711.64019794244,229540.18131847042,256242.67908310206,262004.57121665537,279434.29492065427,295711.64019794244,309540.18131847039]
["SIERRA15%","15%",186470,192952,212543,230693,246394,266470,272952,292543,310693,326394,null,186470,192952,212543,230693,246394,266470,272952,292543,310693,326394,null,186470.03762015922,192952.16627040674,212542.59952448809,230692.55974518112,246393.71580911393,266470.03762015922,272952.16627040674,292542.59952448809,310692.55974518112,326393.71580911393]
["SISKIYOU60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SISKIYOU55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["SISKIYOU50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["SISKIYOU45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["SISKIYOU40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["SISKIYOU35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["SISKIYOU30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["SISKIYOU25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["SISKIYOU20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["SISKIYOU15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["SOLANO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SOLANO55%","55%",106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106667.8315704455,107532.11539047852,109980.91954723868,112429.72370399884,114302.33864740368,186667.8315704455,187532.11539047852,189980.91954723868,192429.72370399884,194302.3386474037]
["SOLANO50%","50%",118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118335.66314089102,120064.23078095702,124961.83909447736,129715.40010465885,133604.67729480736,198335.663140891,200064.23078095703,204961.83909447736,209715.40010465885,213604.67729480736]
["SOLANO45%","45%",130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003.49471133653,132596.34617143552,139942.75864171603,147001.07650531887,152907.01594221103,210003.49471133653,212596.34617143552,219942.75864171603,227001.07650531887,232907.01594221103]
["SOLANO40%","40%",141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671.32628178204,144984.41425857518,154923.67818895471,164286.75290597888,172209.35458961473,221671.32628178204,224984.41425857518,234923.67818895471,244286.75290597888,252209.35458961473]
["SOLANO35%","35%",153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339.15785222754,157516.5296490537,170048.64503953222,181716.47660997772,191655.74054035725,233339.15785222754,237516.5296490537,250048.64503953222,261716.47660997772,271655.74054035725]
["SOLANO30%","30%",165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165006.98942267307,170048.64503953222,185029.5645867709,199002.15301063773,210958.07918776092,245006.98942267307,250048.64503953222,265029.5645867709,279002.15301063773,290958.07918776094]
["SOLANO25%","25%",176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176674.82099311857,182580.76043001073,200010.48413400957,216287.82941129775,230260.41783516458,256674.82099311857,262580.76043001073,280010.48413400957,296287.82941129775,310260.41783516458]
["SOLANO20%","20%",188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188342.65256356407,194968.8285171504,214991.40368124825,233573.50581195779,249562.75648256828,268342.65256356407,274968.82851715037,294991.40368124825,313573.50581195776,329562.75648256828]
["SOLANO15%","15%",200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010.48413400957,207500.94390762888,229972.32322848693,251003.2295159566,268865.09512997197,280010.48413400957,287500.94390762888,309972.32322848693,331003.2295159566,348865.09512997197]
["SONOMA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SONOMA55%","55%",109405,110269,113438,116319,118768,189405,190269,193438,196319,198768,null,109405,110269,113438,116319,118768,189405,190269,193438,196319,198768,null,109404.73033388334,110269.01415391635,113438.05482737068,116319.00089414735,118767.80505090751,189404.73033388334,190269.01415391633,193438.05482737068,196319.00089414735,198767.80505090751]
["SONOMA50%","50%",123665,125682,131876,137638,142536,203665,205682,211876,217638,222536,null,123665,125682,131876,137638,142536,203665,205682,211876,217638,222536,null,123665.41336442786,125682.07561117152,131876.10965474136,137638.0017882947,142535.61010181502,203665.41336442786,205682.07561117152,211876.10965474136,217638.0017882947,222535.61010181502]
["SONOMA45%","45%",138070,140951,150314,158813,166303,218070,220951,230314,238813,246303,null,138070,140951,150314,158813,166303,218070,220951,230314,238813,246303,null,138070.14369831118,140951.08976508788,150314.16448211204,158812.95537910319,166303.41515272256,218070.14369831118,220951.08976508788,230314.16448211204,238812.95537910319,246303.41515272256]
["SONOMA40%","40%",152331,156364,168608,180132,189927,232331,236364,248608,260132,269927,null,152331,156364,168608,180132,189927,232331,236364,248608,260132,269927,null,152330.82672885573,156364.15122234303,168608.1720061439,180131.95627325057,189927.17290029122,232330.82672885573,236364.15122234303,248608.1720061439,260131.95627325057,269927.17290029122]
["SONOMA35%","35%",166736,171777,187046,201451,213695,246736,251777,267046,281451,293695,null,166736,171777,187046,201451,213695,246736,251777,267046,281451,293695,null,166735.55706273904,171777.21267959822,187046.22683351455,201450.95716739789,213694.97795119873,246735.55706273904,251777.21267959822,267046.22683351452,281450.95716739789,293694.9779511987]
["SONOMA30%","30%",180996,187046,205484,222626,237463,260996,267046,285484,302626,317463,null,180996,187046,205484,222626,237463,260996,267046,285484,302626,317463,null,180996.24009328356,187046.22683351455,205484.28166088526,222625.91075820642,237462.78300210627,260996.24009328356,267046.22683351452,285484.28166088526,302625.91075820639,317462.78300210624]
["SONOMA25%","25%",195401,202459,223922,243945,261231,275401,282459,303922,323945,341231,null,195401,202459,223922,243945,261231,275401,282459,303922,323945,341231,null,195400.9704271669,202459.28829076973,223922.33648825594,243944.91165235377,261230.58805301378,275400.9704271669,282459.28829076973,303922.33648825594,323944.91165235377,341230.58805301378]
["SONOMA20%","20%",209662,217728,242360,265264,284854,289662,297728,322360,345264,364854,null,209662,217728,242360,265264,284854,289662,297728,322360,345264,364854,null,209661.65345771142,217728.30244468609,242360.39131562659,265263.91254650115,284854.34580058244,289661.65345771145,297728.30244468607,322360.39131562656,345263.91254650115,364854.34580058244]
["SONOMA15%","15%",224066,233141,260798,286439,308622,304066,313141,340798,366439,388622,null,224066,233141,260798,286439,308622,304066,313141,340798,366439,388622,null,224066.38379159474,233141.36390194128,260798.4461429973,286438.8661373097,308622.15085148998,304066.38379159477,313141.36390194128,340798.4461429973,366438.8661373097,388622.15085148998]
["STANISLAUS60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["STANISLAUS55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["STANISLAUS50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["STANISLAUS45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["STANISLAUS40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["STANISLAUS35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["STANISLAUS30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["STANISLAUS25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["STANISLAUS20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["STANISLAUS15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["SUTTER60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["SUTTER55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["SUTTER50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["SUTTER45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["SUTTER40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["SUTTER35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["SUTTER30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["SUTTER25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["SUTTER20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["SUTTER15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TEHAMA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TEHAMA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["TEHAMA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,{"$f":"ROUND(Z514,0)","v":113870},{"$f":"ROUND(AA514,0)","v":117759},{"$f":"ROUND(AB514,0)","v":121217},{"$f":"ROUND(AC514,0)","v":124242},{"$f":"ROUND(AD514,0)","v":192718},{"$f":"ROUND(AE514,0)","v":193870},{"$f":"ROUND(AF514,0)","v":197759},{"$f":"ROUND(AG514,0)","v":201217},{"$f":"ROUND(AH514,0)","v":204242},null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["TEHAMA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,{"$f":"ROUND(Y515,0)","v":121505},123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["TEHAMA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["TEHAMA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["TEHAMA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["TEHAMA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["TEHAMA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["TEHAMA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TRINITY60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TRINITY55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["TRINITY50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["TRINITY45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["TRINITY40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["TRINITY35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["TRINITY30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["TRINITY25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["TRINITY20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["TRINITY15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TULARE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TULARE55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["TULARE50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["TULARE45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["TULARE40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["TULARE35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["TULARE30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["TULARE25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["TULARE20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["TULARE15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]
["TUOLUMNE60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["TUOLUMNE55%","55%",103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103931,104507,106524,108252,109837,183931,184507,186524,188252,189837,null,103930.93280700767,104507.12202036301,106523.78426710668,108252.35190717268,109836.87224389984,183930.93280700769,184507.12202036299,186523.78426710668,188252.35190717268,189836.87224389985]
["TUOLUMNE50%","50%",112862,114158,118048,121649,124674,192862,194158,198048,201649,204674,null,112862,114158,118048,121649,124674,192862,194158,198048,201649,204674,null,112861.86561401535,114158.29134406484,118047.56853421335,121648.75111768418,124673.74448779967,192861.86561401535,194158.29134406484,198047.56853421335,201648.75111768418,204673.74448779967]
["TUOLUMNE45%","45%",121793,123665,129571,134901,139511,201793,203665,209571,214901,219511,null,121793,123665,129571,134901,139511,201793,203665,209571,214901,219511,null,121792.79842102302,123665.41336442786,129571.35280132003,134901.10302485686,139510.61673169953,201792.79842102301,203665.41336442786,209571.35280132003,214901.10302485686,219510.61673169953]
["TUOLUMNE40%","40%",130724,133317,140951,148153,154203,210724,213317,220951,228153,234203,null,130724,133317,140951,148153,154203,210724,213317,220951,228153,234203,null,130723.73122803069,133316.58268812968,140951.08976508788,148153.45493202953,154203.44167226055,210723.73122803069,213316.58268812968,220951.08976508788,228153.45493202953,234203.44167226055]
["TUOLUMNE35%","35%",139799,142968,152475,161406,169040,219799,222968,232475,241406,249040,null,139799,142968,152475,161406,169040,219799,222968,232475,241406,249040,null,139798.71133837721,142967.75201183153,152474.87403219452,161405.80683920221,169040.31391616038,219798.71133837721,222967.75201183153,232474.87403219452,241405.80683920221,249040.31391616038]
["TUOLUMNE30%","30%",148730,152475,163999,174658,183877,228730,232475,243999,254658,263877,null,148730,152475,163999,174658,183877,228730,232475,243999,254658,263877,null,148729.64414538487,152474.87403219452,163998.65829930123,174658.15874637489,183877.18616006023,228729.64414538487,232474.87403219452,243998.65829930123,254658.15874637489,263877.18616006023]
["TUOLUMNE25%","25%",157661,162126,175522,188055,198714,237661,242126,255522,268055,278714,null,157661,162126,175522,188055,198714,237661,242126,255522,268055,278714,null,157660.57695239253,162126.04335589637,175522.4425664079,188054.55795688639,198714.05840396008,237660.57695239253,242126.04335589637,255522.4425664079,268054.55795688636,278714.05840396008]
["TUOLUMNE20%","20%",166592,171633,187046,201307,213551,246592,251633,267046,281307,293551,null,166592,171633,187046,201307,213551,246592,251633,267046,281307,293551,null,166591.50975940021,171633.16537625939,187046.22683351455,201306.90986405907,213550.9306478599,246591.50975940021,251633.16537625939,267046.22683351452,281306.90986405907,293550.93064785993]
["TUOLUMNE15%","15%",175522,181284,198570,214559,228388,255522,261284,278570,294559,308388,null,175522,181284,198570,214559,228388,255522,261284,278570,294559,308388,null,175522.4425664079,181284.33469996124,198570.01110062125,214559.26177123177,228387.80289175975,255522.4425664079,261284.33469996124,278570.01110062125,294559.26177123177,308387.80289175978]
["VENTURA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["VENTURA55%","55%",109261,110269,113294,116175,118624,189261,190269,193294,196175,198624,null,109261,110269,113294,116175,118624,189261,190269,193294,196175,198624,null,109260.6830305445,110269.01415391635,113294.00752403184,116174.95359080852,118623.75774756868,189260.68303054452,190269.01415391633,193294.00752403185,196174.95359080852,198623.75774756868]
["VENTURA50%","50%",123521,125538,131588,137206,142248,203521,205538,211588,217206,222248,null,123521,125538,131588,137206,142248,203521,205538,211588,217206,222248,null,123521.36606108902,125538.02830783269,131588.01504806368,137205.85987827819,142247.51549513737,203521.36606108901,205538.02830783269,211588.01504806368,217205.85987827819,222247.51549513737]
["VENTURA45%","45%",137782,140807,149882,158381,165871,217782,220807,229882,238381,245871,null,137782,140807,149882,158381,165871,217782,220807,229882,238381,245871,null,137782.04909163353,140807.04246174902,149882.02257209553,158380.81346908672,165871.27324270605,217782.04909163353,220807.04246174902,229882.02257209553,238380.81346908672,245871.27324270605]
["VENTURA40%","40%",151899,156076,168176,179556,189351,231899,236076,248176,259556,269351,null,151899,156076,168176,179556,189351,231899,236076,248176,259556,269351,null,151898.68481883922,156076.05661566538,168176.03009612736,179555.76705989521,189350.98368693591,231898.68481883922,236076.05661566538,248176.03009612736,259555.76705989521,269350.98368693591]
["VENTURA35%","35%",166159,171345,186614,200731,212975,246159,251345,266614,280731,292975,null,166159,171345,186614,200731,212975,246159,251345,266614,280731,292975,null,166159.36784938374,171345.07076958171,186614.08492349804,200730.7206507037,212974.74143450457,246159.36784938374,251345.07076958171,266614.08492349804,280730.7206507037,292974.74143450457]
["VENTURA30%","30%",180420,186614,204908,221906,236598,260420,266614,284908,301906,316598,null,180420,186614,204908,221906,236598,260420,266614,284908,301906,316598,null,180420.05087992823,186614.08492349804,204908.0924475299,221905.67424151226,236598.49918207325,260420.05087992823,266614.08492349804,284908.0924475299,301905.67424151226,316598.49918207328]
["VENTURA25%","25%",194681,201883,223202,242937,260222,274681,281883,303202,322937,340222,null,194681,201883,223202,242937,260222,274681,281883,303202,322937,340222,null,194680.73391047271,201883.0990774144,223202.09997156178,242936.58052898195,260222.25692964194,274680.73391047271,281883.09907741437,303202.09997156181,322936.58052898198,340222.25692964194]
["VENTURA20%","20%",208941,217152,241496,264112,283702,288941,297152,321496,344112,363702,null,208941,217152,241496,264112,283702,288941,297152,321496,344112,363702,null,208941.41694101726,217152.11323133076,241496.10749559363,264111.53411979042,283701.96737387183,288941.41694101726,297152.11323133076,321496.10749559361,344111.53411979042,363701.96737387183]
["VENTURA15%","15%",223202,232421,259790,285286,307326,303202,312421,339790,365286,387326,null,223202,232421,259790,285286,307326,303202,312421,339790,365286,387326,null,223202.09997156178,232421.12738524709,259790.11501962546,285286.48771059897,307325.72512144048,303202.09997156181,312421.12738524709,339790.11501962546,365286.48771059897,387325.72512144048]
["YOLO60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["YOLO55%","55%",106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106668,107532,109981,112430,114302,186668,187532,189981,192430,194302,null,106667.8315704455,107532.11539047852,109980.91954723868,112429.72370399884,114302.33864740368,186667.8315704455,187532.11539047852,189980.91954723868,192429.72370399884,194302.3386474037]
["YOLO50%","50%",118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118336,120064,124962,129715,133605,198336,200064,204962,209715,213605,null,118335.66314089102,120064.23078095702,124961.83909447736,129715.40010465885,133604.67729480736,198335.663140891,200064.23078095703,204961.83909447736,209715.40010465885,213604.67729480736]
["YOLO45%","45%",130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003,132596,139943,147001,152907,210003,212596,219943,227001,232907,null,130003.49471133653,132596.34617143552,139942.75864171603,147001.07650531887,152907.01594221103,210003.49471133653,212596.34617143552,219942.75864171603,227001.07650531887,232907.01594221103]
["YOLO40%","40%",141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671,144984,154924,164287,172209,221671,224984,234924,244287,252209,null,141671.32628178204,144984.41425857518,154923.67818895471,164286.75290597888,172209.35458961473,221671.32628178204,224984.41425857518,234923.67818895471,244286.75290597888,252209.35458961473]
["YOLO35%","35%",153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339,157517,170049,181716,191656,233339,237517,250049,261716,271656,null,153339.15785222754,157516.5296490537,170048.64503953222,181716.47660997772,191655.74054035725,233339.15785222754,237516.5296490537,250048.64503953222,261716.47660997772,271655.74054035725]
["YOLO30%","30%",165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165007,170049,185030,199002,210958,245007,250049,265030,279002,290958,null,165006.98942267307,170048.64503953222,185029.5645867709,199002.15301063773,210958.07918776092,245006.98942267307,250048.64503953222,265029.5645867709,279002.15301063773,290958.07918776094]
["YOLO25%","25%",176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176675,182581,200010,216288,230260,256675,262581,280010,296288,310260,null,176674.82099311857,182580.76043001073,200010.48413400957,216287.82941129775,230260.41783516458,256674.82099311857,262580.76043001073,280010.48413400957,296287.82941129775,310260.41783516458]
["YOLO20%","20%",188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188343,194969,214991,233574,249563,268343,274969,294991,313574,329563,null,188342.65256356407,194968.8285171504,214991.40368124825,233573.50581195779,249562.75648256828,268342.65256356407,274968.82851715037,294991.40368124825,313573.50581195776,329562.75648256828]
["YOLO15%","15%",200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010,207501,229972,251003,268865,280010,287501,309972,331003,348865,null,200010.48413400957,207500.94390762888,229972.32322848693,251003.2295159566,268865.09512997197,280010.48413400957,287500.94390762888,309972.32322848693,331003.2295159566,348865.09512997197]
["YUBA60%","60%",95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000,null,95000,95000,95000,95000,95000,175000,175000,175000,175000,175000]
["YUBA55%","55%",103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103931,104507,106380,108108,109549,183931,184507,186380,188108,189549,null,103930.93280700767,104507.12202036301,106379.73696376785,108108.30460383385,109548.77763722217,183930.93280700769,184507.12202036299,186379.73696376785,188108.30460383385,189548.77763722217]
["YUBA50%","50%",112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112718,113870,117759,121217,124242,192718,193870,197759,201217,204242,null,112717.81831067652,113870.19673738717,117759.47392753568,121216.60920766769,124241.6025777832,192717.81831067652,193870.19673738719,197759.4739275357,201216.6092076677,204241.6025777832]
["YUBA45%","45%",121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121505,123377,129139,134325,138790,201505,203377,209139,214325,218790,null,121504.70381434535,123377.31875775018,129139.21089130352,134324.91381150152,138790.38021500537,201504.70381434535,203377.31875775018,209139.21089130352,214324.91381150152,218790.38021500537]
["YUBA40%","40%",130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130292,132740,140375,147289,153339,210292,212740,220375,227289,233339,null,130291.58931801419,132740.39347477435,140374.90055173251,147289.17111199655,153339.15785222754,210291.58931801419,212740.39347477435,220374.90055173251,227289.17111199655,233339.15785222754]
["YUBA35%","35%",139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139223,142248,151755,160397,168032,219223,222248,231755,240397,248032,null,139222.52212502185,142247.51549513737,151754.63751550036,160397.47571583037,168031.98279278853,219222.52212502185,222247.51549513737,231754.63751550036,240397.47571583037,248031.98279278853]
["YUBA30%","30%",148009,151755,163134,173506,182581,228009,231755,243134,253506,262581,null,148009,{"$f":"ROUND(Z578,0)","v":151755},{"$f":"ROUND(AA578,0)","v":163134},{"$f":"ROUND(AB578,0)","v":173506},{"$f":"ROUND(AC578,0)","v":182581},{"$f":"ROUND(AD578,0)","v":228009},{"$f":"ROUND(AE578,0)","v":231755},{"$f":"ROUND(AF578,0)","v":243134},{"$f":"ROUND(AG578,0)","v":253506},{"$f":"ROUND(AH578,0)","v":262581},null,148009.40762869071,151754.63751550036,163134.37447926821,173505.78031966422,182580.76043001073,228009.40762869071,231754.63751550036,243134.37447926821,253505.78031966422,262580.76043001073]
["YUBA25%","25%",156796,161118,174514,186614,197274,236796,241118,254514,266614,277274,null,{"$f":"ROUND(Y579,0)","v":156796},161118,174514,186614,197274,236796,241118,254514,266614,277274,null,156796.29313235954,161117.71223252453,174514.11144303606,186614.08492349804,197273.58537057176,236796.29313235954,241117.71223252453,254514.11144303606,266614.08492349804,277273.58537057176]
["YUBA20%","20%",165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583,170625,185750,199722,211822,245583,250625,265750,279722,291822,null,165583.17863602837,170624.83425288755,185749.80110346506,199722.38952733192,211822.3630077939,245583.17863602837,250624.83425288755,265749.80110346503,279722.38952733192,291822.3630077939]
["YUBA15%","15%",174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514,180132,197130,212831,226371,254514,260132,277130,292831,306371,null,174514.11144303606,180131.95627325057,197129.53806723293,212830.69413116574,226371.1406450161,254514.11144303606,260131.95627325057,277129.53806723293,292830.69413116574,306371.1406450161]

{"sheet":"Rent Limits","index":20,"n_rows":1045,"n_cols":16,"rows_kept":1045,"cut":false,"hidden":true,"merged":[]}
["County","County","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person",0,1,2,3,4,5]
["Alameda","Alameda0.15",{"$f":"C9*2*0.15","v":15000},{"$f":"D9*2*0.15","v":17145},{"$f":"E9*2*0.15","v":19290},{"$f":"F9*2*0.15","v":21420},{"$f":"G9*2*0.15","v":23145},{"$f":"H9*2*0.15","v":24855},26565,28275,{"$f":"TRUNC(C2/12*0.3)","v":375},{"$f":"TRUNC((C2+D2)/2/12*0.3)","v":401},{"$f":"TRUNC((E2)/12*0.3)","v":482},{"$f":"TRUNC(((F2+G2)/2)/12*0.3)","v":557},{"$f":"TRUNC(H2/12*0.3)","v":621},{"$f":"TRUNC(((I2+J2)/2)/12*0.3)","v":685}]
["Alameda","Alameda0.2",{"$f":"C9*2*0.2","v":20000},{"$f":"D9*2*0.2","v":22860},25720,28560,30860,33140,35420,37700,500,535,643,742,828,914]
["Alameda","Alameda0.25",{"$f":"C9*2*0.25","v":25000},{"$f":"D9*2*0.25","v":28575},32150,35700,38575,41425,44275,47125,625,669,803,928,1035,1142]
["Alameda","Alameda0.3",{"$f":"C9*2*0.3","v":30000},{"$f":"D9*2*0.3","v":34290},{"$f":"E9*2*0.3","v":38580},42840,46290,49710,53130,56550,750,803,964,1114,1242,1371]
["Alameda","Alameda0.35",{"$f":"C9*2*0.35","v":35000},{"$f":"D9*2*0.35","v":40005},45010,49980,54005,57994.999999999993,61984.999999999993,65975,875,937,1125,1299,1449,1599]
["Alameda","Alameda0.4",{"$f":"C9*2*0.4","v":40000},{"$f":"D9*2*0.4","v":45720},51440,57120,61720,66280,70840,75400,1000,1071,1286,1485,1657,1828]
["Alameda","Alameda0.45",{"$f":"C9*2*0.45","v":45000},{"$f":"D9*2*0.45","v":51435},57870,64260,69435,74565,{"$f":"I9*2*0.45","v":79695},84825,1125,1205,1446,1671,1864,2056]
["Alameda","Alameda0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":50000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":57150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":64300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":71400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":77150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":82850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":88550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":94250},{"$f":"TRUNC(C9/12*0.3)","v":1250},{"$f":"TRUNC((C9+D9)/2/12*0.3)","v":1339},{"$f":"TRUNC((E9)/12*0.3)","v":1607},{"$f":"TRUNC(((F9+G9)/2)/12*0.3)","v":1856},{"$f":"TRUNC(H9/12*0.3)","v":2071},{"$f":"TRUNC(((I9+J9)/2)/12*0.3)","v":2285}]
["Alameda","Alameda0.55",{"$f":"C9*2*0.55","v":55000.000000000007},{"$f":"D9*2*0.55","v":62865.000000000007},70730,78540,84865,91135.000000000015,97405.000000000015,103675.00000000001,{"$f":"TRUNC(C10/12*0.3)","v":1375},{"$f":"TRUNC((C10+D10)/2/12*0.3)","v":1473},{"$f":"TRUNC((E10)/12*0.3)","v":1768},{"$f":"TRUNC(((F10+G10)/2)/12*0.3)","v":2042},{"$f":"TRUNC(H10/12*0.3)","v":2278},{"$f":"TRUNC(((I10+J10)/2)/12*0.3)","v":2513}]
["Alameda","Alameda0.6",{"$f":"C9*2*0.6","v":60000},{"$f":"D9*2*0.6","v":68580},77160,85680,92580,99420,106260,113100,1500,1607,1929,2228,2485,2742]
["Alameda","Alameda0.65",{"$f":"C9*2*0.65","v":65000},{"$f":"D9*2*0.65","v":74295},83590,92820,100295,107705,115115,122525,1625,1741,2089,2413,2692,2970]
["Alameda","Alameda0.7",{"$f":"C9*2*0.7","v":70000},{"$f":"D9*2*0.7","v":80010},90020,99960,108010,115989.99999999999,123969.99999999999,131950,1750,1875,2250,2599,2899,3199]
["Alameda","Alameda0.75",{"$f":"C9*2*0.75","v":75000},{"$f":"D9*2*0.75","v":85725},96450,107100,115725,124275,132825,141375,1875,2009,2411,2785,3106,3427]
["Alameda","Alameda0.8",{"$f":"C9*2*0.8","v":80000},{"$f":"D9*2*0.8","v":91440},102880,114240,123440,132560,141680,150800,2000,2143,2572,2971,3314,3656]
["Alameda","Alameda0.9",{"$f":"C9*2*0.9","v":90000},{"$f":"D9*2*0.9","v":102870},115740,128520,138870,149130,159390,169650,2250,2410,2893,3342,3728,4113]
["Alameda","Alameda1",{"$f":"C9*2","v":100000},{"$f":"D9*2","v":114300},128600,142800,154300,165700,177100,188500,{"$f":"K9*2","v":2500},{"$f":"L9*2","v":2678},3214,3712,4142,4570]
["Alameda","Alameda1.1",{"$f":"C9*2*1.1","v":110000.00000000001},{"$f":"D9*2*1.1","v":125730.00000000001},141460,157080,169730,182270.00000000003,194810.00000000003,207350.00000000003,2750,2946,3536,4085,4556,5027]
["Alameda","Alameda1.2",{"$f":"C9*2*1.2","v":120000},{"$f":"D9*2*1.2","v":137160},154320,171360,185160,198840,212520,226200,3000,3214,3858,4456,4971,5484]
["Alpine","Alpine0.15",{"$f":"C27*2*0.15","v":9540},{"$f":"D27*2*0.15","v":10905},{"$f":"E27*2*0.15","v":12270},{"$f":"F27*2*0.15","v":13620},{"$f":"G27*2*0.15","v":14715},{"$f":"H27*2*0.15","v":15810},16890,17985,238,255,306,354,395,435]
["Alpine","Alpine0.2",{"$f":"C27*2*0.2","v":12720},{"$f":"D27*2*0.2","v":14540},16360,18160,19620,21080,22520,23980,318,340,409,472,527,581]
["Alpine","Alpine0.25",{"$f":"C27*2*0.25","v":15900},{"$f":"D27*2*0.25","v":18175},20450,22700,24525,26350,28150,29975,397,425,511,590,658,726]
["Alpine","Alpine0.3",{"$f":"C27*2*0.3","v":19080},{"$f":"D27*2*0.3","v":21810},24540,27240,29430,31620,33780,35970,477,511,613,708,790,871]
["Alpine","Alpine0.35",{"$f":"C27*2*0.35","v":22260},{"$f":"D27*2*0.35","v":25445},28630,31779.999999999996,34335,36890,39410,41965,556,596,715,826,922,1017]
["Alpine","Alpine0.4",{"$f":"C27*2*0.4","v":25440},{"$f":"D27*2*0.4","v":29080},32720,36320,39240,42160,45040,47960,636,681,818,944,1054,1162]
["Alpine","Alpine0.45",{"$f":"C27*2*0.45","v":28620},{"$f":"D27*2*0.45","v":32715},36810,40860,44145,47430,50670,53955,715,766,920,1062,1185,1307]
["Alpine","Alpine0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":31800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":36350},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":40900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":45400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":49050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":52700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":56300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":59950},{"$f":"TRUNC(C27/12*0.3)","v":795},{"$f":"TRUNC((C27+D27)/2/12*0.3)","v":851},{"$f":"TRUNC((E27)/12*0.3)","v":1022},{"$f":"TRUNC(((F27+G27)/2)/12*0.3)","v":1180},{"$f":"TRUNC(H27/12*0.3)","v":1317},{"$f":"TRUNC(((I27+J27)/2)/12*0.3)","v":1453}]
["Alpine","Alpine0.55",{"$f":"C27*2*0.55","v":34980},{"$f":"D27*2*0.55","v":39985},44990,49940.000000000007,53955.000000000007,57970.000000000007,61930.000000000007,65945,{"$f":"TRUNC(C28/12*0.3)","v":874},{"$f":"TRUNC((C28+D28)/2/12*0.3)","v":937},{"$f":"TRUNC((E28)/12*0.3)","v":1124},{"$f":"TRUNC(((F28+G28)/2)/12*0.3)","v":1298},{"$f":"TRUNC(H28/12*0.3)","v":1449},{"$f":"TRUNC(((I28+J28)/2)/12*0.3)","v":1598}]
["Alpine","Alpine0.6",{"$f":"C27*2*0.6","v":38160},{"$f":"D27*2*0.6","v":43620},49080,54480,58860,63240,67560,71940,954,1022,1227,1416,1581,1743]
["Alpine","Alpine0.65",{"$f":"C27*2*0.65","v":41340},{"$f":"D27*2*0.65","v":47255},53170,59020,63765,68510,73190,77935,1033,1107,1329,1534,1712,1889]
["Alpine","Alpine0.7",{"$f":"C27*2*0.7","v":44520},{"$f":"D27*2*0.7","v":50890},57260,63559.999999999993,68670,73780,78820,83930,1113,1192,1431,1652,1844,2034]
["Alpine","Alpine0.75",{"$f":"C27*2*0.75","v":47700},{"$f":"D27*2*0.75","v":54525},61350,68100,73575,79050,84450,89925,1192,1277,1533,1770,1976,2179]
["Alpine","Alpine0.8",{"$f":"C27*2*0.8","v":50880},{"$f":"D27*2*0.8","v":58160},65440,72640,78480,84320,90080,95920,1272,1363,1636,1889,2108,2325]
["Alpine","Alpine0.9",{"$f":"C27*2*0.9","v":57240},{"$f":"D27*2*0.9","v":65430},73620,81720,88290,94860,101340,107910,1431,1533,1840,2125,2371,2615]
["Alpine","Alpine1",{"$f":"C27*2","v":63600},{"$f":"D27*2","v":72700},81800,90800,98100,105400,112600,119900,{"$f":"K27*2","v":1590},{"$f":"L27*2","v":1702},2044,2360,2634,2906]
["Alpine","Alpine1.1",{"$f":"C27*2*1.1","v":69960},{"$f":"D27*2*1.1","v":79970},89980,99880.000000000015,107910.00000000001,115940.00000000001,123860.00000000001,131890,{"$f":"TRUNC(C36/12*0.3)","v":1749},{"$f":"TRUNC((C36+D36)/2/12*0.3)","v":1874},{"$f":"TRUNC((E36)/12*0.3)","v":2249},{"$f":"TRUNC(((F36+G36)/2)/12*0.3)","v":2597},{"$f":"TRUNC(H36/12*0.3)","v":2898},{"$f":"TRUNC(((I36+J36)/2)/12*0.3)","v":3196}]
["Alpine","Alpine1.2",{"$f":"C27*2*1.2","v":76320},{"$f":"D27*2*1.2","v":87240},98160,108960,117720,126480,135120,143880,1908,2044,2454,2833,3162,3487]
["Amador","Amador0.15",{"$f":"C45*2*0.15","v":9105},{"$f":"D45*2*0.15","v":10395},{"$f":"E45*2*0.15","v":11700},{"$f":"F45*2*0.15","v":12990},{"$f":"G45*2*0.15","v":14040},{"$f":"H45*2*0.15","v":15075},16110,17160,227,243,292,337,376,415]
["Amador","Amador0.2",{"$f":"C45*2*0.2","v":12140},{"$f":"D45*2*0.2","v":13860},15600,17320,18720,20100,21480,22880,303,325,390,450,502,554]
["Amador","Amador0.25",{"$f":"C45*2*0.25","v":15175},{"$f":"D45*2*0.25","v":17325},19500,21650,23400,25125,26850,28600,379,406,487,563,628,693]
["Amador","Amador0.3",{"$f":"C45*2*0.3","v":18210},{"$f":"D45*2*0.3","v":20790},23400,25980,28080,30150,32220,34320,455,487,585,675,753,831]
["Amador","Amador0.35",{"$f":"C45*2*0.35","v":21245},{"$f":"D45*2*0.35","v":24255},27300,30309.999999999996,32759.999999999996,35175,37590,40040,531,568,682,788,879,970]
["Amador","Amador0.4",{"$f":"C45*2*0.4","v":24280},{"$f":"D45*2*0.4","v":27720},31200,34640,37440,40200,42960,45760,607,650,780,901,1005,1109]
["Amador","Amador0.45",{"$f":"C45*2*0.45","v":27315},{"$f":"D45*2*0.45","v":31185},35100,38970,42120,45225,48330,51480,682,731,877,1013,1130,1247]
["Amador","Amador0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":30350},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":34650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":39000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":43300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":46800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":50250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":53700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":57200},{"$f":"TRUNC(C45/12*0.3)","v":758},{"$f":"TRUNC((C45+D45)/2/12*0.3)","v":812},{"$f":"TRUNC((E45)/12*0.3)","v":975},{"$f":"TRUNC(((F45+G45)/2)/12*0.3)","v":1126},{"$f":"TRUNC(H45/12*0.3)","v":1256},{"$f":"TRUNC(((I45+J45)/2)/12*0.3)","v":1386}]
["Amador","Amador0.55",{"$f":"C45*2*0.55","v":33385},{"$f":"D45*2*0.55","v":38115},42900,47630.000000000007,51480.000000000007,55275.000000000007,59070.000000000007,62920.000000000007,{"$f":"TRUNC(C46/12*0.3)","v":834},{"$f":"TRUNC((C46+D46)/2/12*0.3)","v":893},{"$f":"TRUNC((E46)/12*0.3)","v":1072},{"$f":"TRUNC(((F46+G46)/2)/12*0.3)","v":1238},{"$f":"TRUNC(H46/12*0.3)","v":1381},{"$f":"TRUNC(((I46+J46)/2)/12*0.3)","v":1524}]
["Amador","Amador0.6",{"$f":"C45*2*0.6","v":36420},{"$f":"D45*2*0.6","v":41580},46800,51960,56160,60300,64440,68640,910,975,1170,1351,1507,1663]
["Amador","Amador0.65",{"$f":"C45*2*0.65","v":39455},{"$f":"D45*2*0.65","v":45045},50700,56290,60840,65325,69810,74360,986,1056,1267,1464,1633,1802]
["Amador","Amador0.7",{"$f":"C45*2*0.7","v":42490},{"$f":"D45*2*0.7","v":48510},54600,60619.999999999993,65519.999999999993,70350,75180,80080,1062,1137,1365,1576,1758,1940]
["Amador","Amador0.75",{"$f":"C45*2*0.75","v":45525},{"$f":"D45*2*0.75","v":51975},58500,64950,70200,75375,80550,85800,1138,1218,1462,1689,1884,2079]
["Amador","Amador0.8",{"$f":"C45*2*0.8","v":48560},{"$f":"D45*2*0.8","v":55440},62400,69280,74880,80400,85920,91520,1214,1300,1560,1802,2010,2218]
["Amador","Amador0.9",{"$f":"C45*2*0.9","v":54630},{"$f":"D45*2*0.9","v":62370},70200,77940,84240,90450,96660,102960,1365,1462,1755,2027,2261,2495]
["Amador","Amador1",{"$f":"C45*2","v":60700},{"$f":"D45*2","v":69300},78000,86600,93600,100500,107400,114400,{"$f":"K45*2","v":1516},{"$f":"L45*2","v":1624},1950,2252,2512,2772]
["Amador","Amador1.1",{"$f":"C45*2*1.1","v":66770},{"$f":"D45*2*1.1","v":76230},85800,95260.000000000015,102960.00000000001,110550.00000000001,118140.00000000001,125840.00000000001,{"$f":"TRUNC(C54/12*0.3)","v":1669},{"$f":"TRUNC((C54+D54)/2/12*0.3)","v":1787},{"$f":"TRUNC((E54)/12*0.3)","v":2145},{"$f":"TRUNC(((F54+G54)/2)/12*0.3)","v":2477},{"$f":"TRUNC(H54/12*0.3)","v":2763},{"$f":"TRUNC(((I54+J54)/2)/12*0.3)","v":3049}]
["Amador","Amador1.2",{"$f":"C45*2*1.2","v":72840},{"$f":"D45*2*1.2","v":83160},93600,103920,112320,120600,128880,137280,1821,1950,2340,2703,3015,3327]
["Butte","Butte0.15",{"$f":"C63*2*0.15","v":8190},{"$f":"D63*2*0.15","v":9360},{"$f":"E63*2*0.15","v":10530},{"$f":"F63*2*0.15","v":11685},{"$f":"G63*2*0.15","v":12630},{"$f":"H63*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Butte","Butte0.2",{"$f":"C63*2*0.2","v":10920},{"$f":"D63*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Butte","Butte0.25",{"$f":"C63*2*0.25","v":13650},{"$f":"D63*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Butte","Butte0.3",{"$f":"C63*2*0.3","v":16380},{"$f":"D63*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Butte","Butte0.35",{"$f":"C63*2*0.35","v":19110},{"$f":"D63*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Butte","Butte0.4",{"$f":"C63*2*0.4","v":21840},{"$f":"D63*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Butte","Butte0.45",{"$f":"C63*2*0.45","v":24570},{"$f":"D63*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Butte","Butte0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C63/12*0.3)","v":682},{"$f":"TRUNC((C63+D63)/2/12*0.3)","v":731},{"$f":"TRUNC((E63)/12*0.3)","v":877},{"$f":"TRUNC(((F63+G63)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H63/12*0.3)","v":1130},{"$f":"TRUNC(((I63+J63)/2)/12*0.3)","v":1246}]
["Butte","Butte0.55",{"$f":"C63*2*0.55","v":30030.000000000004},{"$f":"D63*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C64/12*0.3)","v":750},{"$f":"TRUNC((C64+D64)/2/12*0.3)","v":804},{"$f":"TRUNC((E64)/12*0.3)","v":965},{"$f":"TRUNC(((F64+G64)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H64/12*0.3)","v":1243},{"$f":"TRUNC(((I64+J64)/2)/12*0.3)","v":1371}]
["Butte","Butte0.6",{"$f":"C63*2*0.6","v":32760},{"$f":"D63*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Butte","Butte0.65",{"$f":"C63*2*0.65","v":35490},{"$f":"D63*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Butte","Butte0.7",{"$f":"C63*2*0.7","v":38220},{"$f":"D63*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Butte","Butte0.75",{"$f":"C63*2*0.75","v":40950},{"$f":"D63*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Butte","Butte0.8",{"$f":"C63*2*0.8","v":43680},{"$f":"D63*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Butte","Butte0.9",{"$f":"C63*2*0.9","v":49140},{"$f":"D63*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Butte","Butte1",{"$f":"C63*2","v":54600},{"$f":"D63*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K63*2","v":1364},{"$f":"L63*2","v":1462},1754,2026,2260,2492]
["Butte","Butte1.1",{"$f":"C63*2*1.1","v":60060.000000000007},{"$f":"D63*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C72/12*0.3)","v":1501},{"$f":"TRUNC((C72+D72)/2/12*0.3)","v":1608},{"$f":"TRUNC((E72)/12*0.3)","v":1930},{"$f":"TRUNC(((F72+G72)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H72/12*0.3)","v":2486},{"$f":"TRUNC(((I72+J72)/2)/12*0.3)","v":2743}]
["Butte","Butte1.2",{"$f":"C63*2*1.2","v":65520},{"$f":"D63*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Calaveras","Calaveras0.15",{"$f":"C81*2*0.15","v":9450},{"$f":"D81*2*0.15","v":10800},{"$f":"E81*2*0.15","v":12150},{"$f":"F81*2*0.15","v":13500},{"$f":"G81*2*0.15","v":14580},{"$f":"H81*2*0.15","v":15660},16740,17820,236,253,303,351,391,432]
["Calaveras","Calaveras0.2",{"$f":"C81*2*0.2","v":12600},{"$f":"D81*2*0.2","v":14400},16200,18000,19440,20880,22320,23760,315,337,405,468,522,576]
["Calaveras","Calaveras0.25",{"$f":"C81*2*0.25","v":15750},{"$f":"D81*2*0.25","v":18000},20250,22500,24300,26100,27900,29700,393,421,506,585,652,720]
["Calaveras","Calaveras0.3",{"$f":"C81*2*0.3","v":18900},{"$f":"D81*2*0.3","v":21600},24300,27000,29160,31320,33480,35640,472,506,607,702,783,864]
["Calaveras","Calaveras0.35",{"$f":"C81*2*0.35","v":22050},{"$f":"D81*2*0.35","v":25200},28350,31499.999999999996,34020,36540,39060,41580,551,590,708,819,913,1008]
["Calaveras","Calaveras0.4",{"$f":"C81*2*0.4","v":25200},{"$f":"D81*2*0.4","v":28800},32400,36000,38880,41760,44640,47520,630,675,810,936,1044,1152]
["Calaveras","Calaveras0.45",{"$f":"C81*2*0.45","v":28350},{"$f":"D81*2*0.45","v":32400},36450,40500,43740,46980,50220,53460,708,759,911,1053,1174,1296]
["Calaveras","Calaveras0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":31500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":36000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":40500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":45000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":48600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":52200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":55800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":59400},{"$f":"TRUNC(C81/12*0.3)","v":787},{"$f":"TRUNC((C81+D81)/2/12*0.3)","v":843},{"$f":"TRUNC((E81)/12*0.3)","v":1012},{"$f":"TRUNC(((F81+G81)/2)/12*0.3)","v":1170},{"$f":"TRUNC(H81/12*0.3)","v":1305},{"$f":"TRUNC(((I81+J81)/2)/12*0.3)","v":1440}]
["Calaveras","Calaveras0.55",{"$f":"C81*2*0.55","v":34650},{"$f":"D81*2*0.55","v":39600},44550,49500.000000000007,53460.000000000007,57420.000000000007,61380.000000000007,65340.000000000007,{"$f":"TRUNC(C82/12*0.3)","v":866},{"$f":"TRUNC((C82+D82)/2/12*0.3)","v":928},{"$f":"TRUNC((E82)/12*0.3)","v":1113},{"$f":"TRUNC(((F82+G82)/2)/12*0.3)","v":1287},{"$f":"TRUNC(H82/12*0.3)","v":1435},{"$f":"TRUNC(((I82+J82)/2)/12*0.3)","v":1584}]
["Calaveras","Calaveras0.6",{"$f":"C81*2*0.6","v":37800},{"$f":"D81*2*0.6","v":43200},48600,54000,58320,62640,66960,71280,945,1012,1215,1404,1566,1728]
["Calaveras","Calaveras0.65",{"$f":"C81*2*0.65","v":40950},{"$f":"D81*2*0.65","v":46800},52650,58500,63180,67860,72540,77220,1023,1096,1316,1521,1696,1872]
["Calaveras","Calaveras0.7",{"$f":"C81*2*0.7","v":44100},{"$f":"D81*2*0.7","v":50400},56700,62999.999999999993,68040,73080,78120,83160,1102,1181,1417,1638,1827,2016]
["Calaveras","Calaveras0.75",{"$f":"C81*2*0.75","v":47250},{"$f":"D81*2*0.75","v":54000},60750,67500,72900,78300,83700,89100,1181,1265,1518,1755,1957,2160]
["Calaveras","Calaveras0.8",{"$f":"C81*2*0.8","v":50400},{"$f":"D81*2*0.8","v":57600},64800,72000,77760,83520,89280,95040,1260,1350,1620,1872,2088,2304]
["Calaveras","Calaveras0.9",{"$f":"C81*2*0.9","v":56700},{"$f":"D81*2*0.9","v":64800},72900,81000,87480,93960,100440,106920,1417,1518,1822,2106,2349,2592]
["Calaveras","Calaveras1",{"$f":"C81*2","v":63000},{"$f":"D81*2","v":72000},81000,90000,97200,104400,111600,118800,{"$f":"K81*2","v":1574},{"$f":"L81*2","v":1686},2024,2340,2610,2880]
["Calaveras","Calaveras1.1",{"$f":"C81*2*1.1","v":69300},{"$f":"D81*2*1.1","v":79200},89100,99000.000000000015,106920.00000000001,114840.00000000001,122760.00000000001,130680.00000000001,{"$f":"TRUNC(C90/12*0.3)","v":1732},{"$f":"TRUNC((C90+D90)/2/12*0.3)","v":1856},{"$f":"TRUNC((E90)/12*0.3)","v":2227},{"$f":"TRUNC(((F90+G90)/2)/12*0.3)","v":2574},{"$f":"TRUNC(H90/12*0.3)","v":2871},{"$f":"TRUNC(((I90+J90)/2)/12*0.3)","v":3168}]
["Calaveras","Calaveras1.2",{"$f":"C81*2*1.2","v":75600},{"$f":"D81*2*1.2","v":86400},97200,108000,116640,125280,133920,142560,1890,2025,2430,2808,3132,3456]
["Colusa","Colusa0.15",{"$f":"C99*2*0.15","v":8190},{"$f":"D99*2*0.15","v":9360},{"$f":"E99*2*0.15","v":10530},{"$f":"F99*2*0.15","v":11685},{"$f":"G99*2*0.15","v":12630},{"$f":"H99*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Colusa","Colusa0.2",{"$f":"C99*2*0.2","v":10920},{"$f":"D99*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Colusa","Colusa0.25",{"$f":"C99*2*0.25","v":13650},{"$f":"D99*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Colusa","Colusa0.3",{"$f":"C99*2*0.3","v":16380},{"$f":"D99*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Colusa","Colusa0.35",{"$f":"C99*2*0.35","v":19110},{"$f":"D99*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Colusa","Colusa0.4",{"$f":"C99*2*0.4","v":21840},{"$f":"D99*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Colusa","Colusa0.45",{"$f":"C99*2*0.45","v":24570},{"$f":"D99*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Colusa","Colusa0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C99/12*0.3)","v":682},{"$f":"TRUNC((C99+D99)/2/12*0.3)","v":731},{"$f":"TRUNC((E99)/12*0.3)","v":877},{"$f":"TRUNC(((F99+G99)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H99/12*0.3)","v":1130},{"$f":"TRUNC(((I99+J99)/2)/12*0.3)","v":1246}]
["Colusa","Colusa0.55",{"$f":"C99*2*0.55","v":30030.000000000004},{"$f":"D99*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C100/12*0.3)","v":750},{"$f":"TRUNC((C100+D100)/2/12*0.3)","v":804},{"$f":"TRUNC((E100)/12*0.3)","v":965},{"$f":"TRUNC(((F100+G100)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H100/12*0.3)","v":1243},{"$f":"TRUNC(((I100+J100)/2)/12*0.3)","v":1371}]
["Colusa","Colusa0.6",{"$f":"C99*2*0.6","v":32760},{"$f":"D99*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Colusa","Colusa0.65",{"$f":"C99*2*0.65","v":35490},{"$f":"D99*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Colusa","Colusa0.7",{"$f":"C99*2*0.7","v":38220},{"$f":"D99*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Colusa","Colusa0.75",{"$f":"C99*2*0.75","v":40950},{"$f":"D99*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Colusa","Colusa0.8",{"$f":"C99*2*0.8","v":43680},{"$f":"D99*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Colusa","Colusa0.9",{"$f":"C99*2*0.9","v":49140},{"$f":"D99*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Colusa","Colusa1",{"$f":"C99*2","v":54600},{"$f":"D99*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K99*2","v":1364},{"$f":"L99*2","v":1462},1754,2026,2260,2492]
["Colusa","Colusa1.1",{"$f":"C99*2*1.1","v":60060.000000000007},{"$f":"D99*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C108/12*0.3)","v":1501},{"$f":"TRUNC((C108+D108)/2/12*0.3)","v":1608},{"$f":"TRUNC((E108)/12*0.3)","v":1930},{"$f":"TRUNC(((F108+G108)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H108/12*0.3)","v":2486},{"$f":"TRUNC(((I108+J108)/2)/12*0.3)","v":2743}]
["Colusa","Colusa1.2",{"$f":"C99*2*1.2","v":65520},{"$f":"D99*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Contra Costa","Contra Costa0.15",{"$f":"C117*2*0.15","v":15000},{"$f":"D117*2*0.15","v":17145},{"$f":"E117*2*0.15","v":19290},{"$f":"F117*2*0.15","v":21420},{"$f":"G117*2*0.15","v":23145},{"$f":"H117*2*0.15","v":24855},26565,28275,375,401,482,557,621,685]
["Contra Costa","Contra Costa0.2",{"$f":"C117*2*0.2","v":20000},{"$f":"D117*2*0.2","v":22860},25720,28560,30860,33140,35420,37700,500,535,643,742,828,914]
["Contra Costa","Contra Costa0.25",{"$f":"C117*2*0.25","v":25000},{"$f":"D117*2*0.25","v":28575},32150,35700,38575,41425,44275,47125,625,669,803,928,1035,1142]
["Contra Costa","Contra Costa0.3",{"$f":"C117*2*0.3","v":30000},{"$f":"D117*2*0.3","v":34290},38580,42840,46290,49710,53130,56550,750,803,964,1114,1242,1371]
["Contra Costa","Contra Costa0.35",{"$f":"C117*2*0.35","v":35000},{"$f":"D117*2*0.35","v":40005},45010,49980,54005,57994.999999999993,61984.999999999993,65975,875,937,1125,1299,1449,1599]
["Contra Costa","Contra Costa0.4",{"$f":"C117*2*0.4","v":40000},{"$f":"D117*2*0.4","v":45720},51440,57120,61720,66280,70840,75400,1000,1071,1286,1485,1657,1828]
["Contra Costa","Contra Costa0.45",{"$f":"C117*2*0.45","v":45000},{"$f":"D117*2*0.45","v":51435},57870,64260,69435,74565,79695,84825,1125,1205,1446,1671,1864,2056]
["Contra Costa","Contra Costa0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":50000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":57150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":64300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":71400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":77150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":82850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":88550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":94250},{"$f":"TRUNC(C117/12*0.3)","v":1250},{"$f":"TRUNC((C117+D117)/2/12*0.3)","v":1339},{"$f":"TRUNC((E117)/12*0.3)","v":1607},{"$f":"TRUNC(((F117+G117)/2)/12*0.3)","v":1856},{"$f":"TRUNC(H117/12*0.3)","v":2071},{"$f":"TRUNC(((I117+J117)/2)/12*0.3)","v":2285}]
["Contra Costa","Contra Costa0.55",{"$f":"C117*2*0.55","v":55000.000000000007},{"$f":"D117*2*0.55","v":62865.000000000007},70730,78540,84865,91135.000000000015,97405.000000000015,103675.00000000001,{"$f":"TRUNC(C118/12*0.3)","v":1375},{"$f":"TRUNC((C118+D118)/2/12*0.3)","v":1473},{"$f":"TRUNC((E118)/12*0.3)","v":1768},{"$f":"TRUNC(((F118+G118)/2)/12*0.3)","v":2042},{"$f":"TRUNC(H118/12*0.3)","v":2278},{"$f":"TRUNC(((I118+J118)/2)/12*0.3)","v":2513}]
["Contra Costa","Contra Costa0.6",{"$f":"C117*2*0.6","v":60000},{"$f":"D117*2*0.6","v":68580},77160,85680,92580,99420,106260,113100,1500,1607,1929,2228,2485,2742]
["Contra Costa","Contra Costa0.65",{"$f":"C117*2*0.65","v":65000},{"$f":"D117*2*0.65","v":74295},83590,92820,100295,107705,115115,122525,1625,1741,2089,2413,2692,2970]
["Contra Costa","Contra Costa0.7",{"$f":"C117*2*0.7","v":70000},{"$f":"D117*2*0.7","v":80010},90020,99960,108010,115989.99999999999,123969.99999999999,131950,1750,1875,2250,2599,2899,3199]
["Contra Costa","Contra Costa0.75",{"$f":"C117*2*0.75","v":75000},{"$f":"D117*2*0.75","v":85725},96450,107100,115725,124275,132825,141375,1875,2009,2411,2785,3106,3427]
["Contra Costa","Contra Costa0.8",{"$f":"C117*2*0.8","v":80000},{"$f":"D117*2*0.8","v":91440},102880,114240,123440,132560,141680,150800,2000,2143,2572,2971,3314,3656]
["Contra Costa","Contra Costa0.9",{"$f":"C117*2*0.9","v":90000},{"$f":"D117*2*0.9","v":102870},115740,128520,138870,149130,159390,169650,2250,2410,2893,3342,3728,4113]
["Contra Costa","Contra Costa1",{"$f":"C117*2","v":100000},{"$f":"D117*2","v":114300},128600,142800,154300,165700,177100,188500,{"$f":"K117*2","v":2500},{"$f":"L117*2","v":2678},3214,3712,4142,4570]
["Contra Costa","Contra Costa1.1",{"$f":"C117*2*1.1","v":110000.00000000001},{"$f":"D117*2*1.1","v":125730.00000000001},141460,157080,169730,182270.00000000003,194810.00000000003,207350.00000000003,{"$f":"TRUNC(C126/12*0.3)","v":2750},{"$f":"TRUNC((C126+D126)/2/12*0.3)","v":2946},{"$f":"TRUNC((E126)/12*0.3)","v":3536},{"$f":"TRUNC(((F126+G126)/2)/12*0.3)","v":4085},{"$f":"TRUNC(H126/12*0.3)","v":4556},{"$f":"TRUNC(((I126+J126)/2)/12*0.3)","v":5027}]
["Contra Costa","Contra Costa1.2",{"$f":"C117*2*1.2","v":120000},{"$f":"D117*2*1.2","v":137160},154320,171360,185160,198840,212520,226200,3000,3214,3858,4456,4971,5484]
["Del Norte","Del Norte0.15",{"$f":"C135*2*0.15","v":8190},{"$f":"D135*2*0.15","v":9360},{"$f":"E135*2*0.15","v":10530},{"$f":"F135*2*0.15","v":11685},{"$f":"G135*2*0.15","v":12630},{"$f":"H135*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Del Norte","Del Norte0.2",{"$f":"C135*2*0.2","v":10920},{"$f":"D135*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Del Norte","Del Norte0.25",{"$f":"C135*2*0.25","v":13650},{"$f":"D135*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Del Norte","Del Norte0.3",{"$f":"C135*2*0.3","v":16380},{"$f":"D135*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Del Norte","Del Norte0.35",{"$f":"C135*2*0.35","v":19110},{"$f":"D135*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Del Norte","Del Norte0.4",{"$f":"C135*2*0.4","v":21840},{"$f":"D135*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Del Norte","Del Norte0.45",{"$f":"C135*2*0.45","v":24570},{"$f":"D135*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Del Norte","Del Norte0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C135/12*0.3)","v":682},{"$f":"TRUNC((C135+D135)/2/12*0.3)","v":731},{"$f":"TRUNC((E135)/12*0.3)","v":877},{"$f":"TRUNC(((F135+G135)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H135/12*0.3)","v":1130},{"$f":"TRUNC(((I135+J135)/2)/12*0.3)","v":1246}]
["Del Norte","Del Norte0.55",{"$f":"C135*2*0.55","v":30030.000000000004},{"$f":"D135*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C136/12*0.3)","v":750},{"$f":"TRUNC((C136+D136)/2/12*0.3)","v":804},{"$f":"TRUNC((E136)/12*0.3)","v":965},{"$f":"TRUNC(((F136+G136)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H136/12*0.3)","v":1243},{"$f":"TRUNC(((I136+J136)/2)/12*0.3)","v":1371}]
["Del Norte","Del Norte0.6",{"$f":"C135*2*0.6","v":32760},{"$f":"D135*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Del Norte","Del Norte0.65",{"$f":"C135*2*0.65","v":35490},{"$f":"D135*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Del Norte","Del Norte0.7",{"$f":"C135*2*0.7","v":38220},{"$f":"D135*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Del Norte","Del Norte0.75",{"$f":"C135*2*0.75","v":40950},{"$f":"D135*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Del Norte","Del Norte0.8",{"$f":"C135*2*0.8","v":43680},{"$f":"D135*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Del Norte","Del Norte0.9",{"$f":"C135*2*0.9","v":49140},{"$f":"D135*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Del Norte","Del Norte1",{"$f":"C135*2","v":54600},{"$f":"D135*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K135*2","v":1364},{"$f":"L135*2","v":1462},1754,2026,2260,2492]
["Del Norte","Del Norte1.1",{"$f":"C135*2*1.1","v":60060.000000000007},{"$f":"D135*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C144/12*0.3)","v":1501},{"$f":"TRUNC((C144+D144)/2/12*0.3)","v":1608},{"$f":"TRUNC((E144)/12*0.3)","v":1930},{"$f":"TRUNC(((F144+G144)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H144/12*0.3)","v":2486},{"$f":"TRUNC(((I144+J144)/2)/12*0.3)","v":2743}]
["Del Norte","Del Norte1.2",{"$f":"C135*2*1.2","v":65520},{"$f":"D135*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["El Dorado","El Dorado0.15",{"$f":"C153*2*0.15","v":10650},{"$f":"D153*2*0.15","v":12165},{"$f":"E153*2*0.15","v":13680},{"$f":"F153*2*0.15","v":15195},{"$f":"G153*2*0.15","v":16425},{"$f":"H153*2*0.15","v":17640},18855,20070,266,285,342,395,441,486]
["El Dorado","El Dorado0.2",{"$f":"C153*2*0.2","v":14200},{"$f":"D153*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,355,380,456,527,588,648]
["El Dorado","El Dorado0.25",{"$f":"C153*2*0.25","v":17750},{"$f":"D153*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,443,475,570,658,735,810]
["El Dorado","El Dorado0.3",{"$f":"C153*2*0.3","v":21300},{"$f":"D153*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,532,570,684,790,882,973]
["El Dorado","El Dorado0.35",{"$f":"C153*2*0.35","v":24850},{"$f":"D153*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,621,665,798,922,1029,1135]
["El Dorado","El Dorado0.4",{"$f":"C153*2*0.4","v":28400},{"$f":"D153*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,710,760,912,1054,1176,1297]
["El Dorado","El Dorado0.45",{"$f":"C153*2*0.45","v":31950},{"$f":"D153*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,798,855,1026,1185,1323,1459]
["El Dorado","El Dorado0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":40550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":45600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":50650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":54750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":58800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":66900},{"$f":"TRUNC(C153/12*0.3)","v":887},{"$f":"TRUNC((C153+D153)/2/12*0.3)","v":950},{"$f":"TRUNC((E153)/12*0.3)","v":1140},{"$f":"TRUNC(((F153+G153)/2)/12*0.3)","v":1317},{"$f":"TRUNC(H153/12*0.3)","v":1470},{"$f":"TRUNC(((I153+J153)/2)/12*0.3)","v":1621}]
["El Dorado","El Dorado0.55",{"$f":"C153*2*0.55","v":39050},{"$f":"D153*2*0.55","v":44605},50160.000000000007,55715.000000000007,60225.000000000007,64680.000000000007,69135,73590,{"$f":"TRUNC(C154/12*0.3)","v":976},{"$f":"TRUNC((C154+D154)/2/12*0.3)","v":1045},{"$f":"TRUNC((E154)/12*0.3)","v":1254},{"$f":"TRUNC(((F154+G154)/2)/12*0.3)","v":1449},{"$f":"TRUNC(H154/12*0.3)","v":1617},{"$f":"TRUNC(((I154+J154)/2)/12*0.3)","v":1784}]
["El Dorado","El Dorado0.6",{"$f":"C153*2*0.6","v":42600},{"$f":"D153*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,1065,1140,1368,1581,1764,1946]
["El Dorado","El Dorado0.65",{"$f":"C153*2*0.65","v":46150},{"$f":"D153*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,1153,1235,1482,1712,1911,2108]
["El Dorado","El Dorado0.7",{"$f":"C153*2*0.7","v":49700},{"$f":"D153*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,1242,1330,1596,1844,2058,2270]
["El Dorado","El Dorado0.75",{"$f":"C153*2*0.75","v":53250},{"$f":"D153*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,1331,1425,1710,1976,2205,2432]
["El Dorado","El Dorado0.8",{"$f":"C153*2*0.8","v":56800},{"$f":"D153*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,1420,1521,1824,2108,2352,2595]
["El Dorado","El Dorado0.9",{"$f":"C153*2*0.9","v":63900},{"$f":"D153*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,1597,1711,2052,2371,2646,2919]
["El Dorado","El Dorado1",{"$f":"C153*2","v":71000},{"$f":"D153*2","v":81100},91200,101300,109500,117600,125700,133800,{"$f":"K153*2","v":1774},{"$f":"L153*2","v":1900},2280,2634,2940,3242]
["El Dorado","El Dorado1.1",{"$f":"C153*2*1.1","v":78100},{"$f":"D153*2*1.1","v":89210},100320.00000000001,111430.00000000001,120450.00000000001,129360.00000000001,138270,147180,{"$f":"TRUNC(C162/12*0.3)","v":1952},{"$f":"TRUNC((C162+D162)/2/12*0.3)","v":2091},{"$f":"TRUNC((E162)/12*0.3)","v":2508},{"$f":"TRUNC(((F162+G162)/2)/12*0.3)","v":2898},{"$f":"TRUNC(H162/12*0.3)","v":3234},{"$f":"TRUNC(((I162+J162)/2)/12*0.3)","v":3568}]
["El Dorado","El Dorado1.2",{"$f":"C153*2*1.2","v":85200},{"$f":"D153*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,2130,2281,2736,3162,3528,3892]
["Fresno","Fresno0.15",{"$f":"C171*2*0.15","v":8190},{"$f":"D171*2*0.15","v":9360},{"$f":"E171*2*0.15","v":10530},{"$f":"F171*2*0.15","v":11685},{"$f":"G171*2*0.15","v":12630},{"$f":"H171*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Fresno","Fresno0.2",{"$f":"C171*2*0.2","v":10920},{"$f":"D171*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Fresno","Fresno0.25",{"$f":"C171*2*0.25","v":13650},{"$f":"D171*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Fresno","Fresno0.3",{"$f":"C171*2*0.3","v":16380},{"$f":"D171*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Fresno","Fresno0.35",{"$f":"C171*2*0.35","v":19110},{"$f":"D171*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Fresno","Fresno0.4",{"$f":"C171*2*0.4","v":21840},{"$f":"D171*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Fresno","Fresno0.45",{"$f":"C171*2*0.45","v":24570},{"$f":"D171*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Fresno","Fresno0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C171/12*0.3)","v":682},{"$f":"TRUNC((C171+D171)/2/12*0.3)","v":731},{"$f":"TRUNC((E171)/12*0.3)","v":877},{"$f":"TRUNC(((F171+G171)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H171/12*0.3)","v":1130},{"$f":"TRUNC(((I171+J171)/2)/12*0.3)","v":1246}]
["Fresno","Fresno0.55",{"$f":"C171*2*0.55","v":30030.000000000004},{"$f":"D171*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C172/12*0.3)","v":750},{"$f":"TRUNC((C172+D172)/2/12*0.3)","v":804},{"$f":"TRUNC((E172)/12*0.3)","v":965},{"$f":"TRUNC(((F172+G172)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H172/12*0.3)","v":1243},{"$f":"TRUNC(((I172+J172)/2)/12*0.3)","v":1371}]
["Fresno","Fresno0.6",{"$f":"C171*2*0.6","v":32760},{"$f":"D171*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Fresno","Fresno0.65",{"$f":"C171*2*0.65","v":35490},{"$f":"D171*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Fresno","Fresno0.7",{"$f":"C171*2*0.7","v":38220},{"$f":"D171*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Fresno","Fresno0.75",{"$f":"C171*2*0.75","v":40950},{"$f":"D171*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Fresno","Fresno0.8",{"$f":"C171*2*0.8","v":43680},{"$f":"D171*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Fresno","Fresno0.9",{"$f":"C171*2*0.9","v":49140},{"$f":"D171*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Fresno","Fresno1",{"$f":"C171*2","v":54600},{"$f":"D171*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K171*2","v":1364},{"$f":"L171*2","v":1462},1754,2026,2260,2492]
["Fresno","Fresno1.1",{"$f":"C171*2*1.1","v":60060.000000000007},{"$f":"D171*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C180/12*0.3)","v":1501},{"$f":"TRUNC((C180+D180)/2/12*0.3)","v":1608},{"$f":"TRUNC((E180)/12*0.3)","v":1930},{"$f":"TRUNC(((F180+G180)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H180/12*0.3)","v":2486},{"$f":"TRUNC(((I180+J180)/2)/12*0.3)","v":2743}]
["Fresno","Fresno1.2",{"$f":"C171*2*1.2","v":65520},{"$f":"D171*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Glenn","Glenn0.15",{"$f":"C189*2*0.15","v":8190},{"$f":"D189*2*0.15","v":9360},{"$f":"E189*2*0.15","v":10530},{"$f":"F189*2*0.15","v":11685},{"$f":"G189*2*0.15","v":12630},{"$f":"H189*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Glenn","Glenn0.2",{"$f":"C189*2*0.2","v":10920},{"$f":"D189*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Glenn","Glenn0.25",{"$f":"C189*2*0.25","v":13650},{"$f":"D189*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Glenn","Glenn0.3",{"$f":"C189*2*0.3","v":16380},{"$f":"D189*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Glenn","Glenn0.35",{"$f":"C189*2*0.35","v":19110},{"$f":"D189*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Glenn","Glenn0.4",{"$f":"C189*2*0.4","v":21840},{"$f":"D189*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Glenn","Glenn0.45",{"$f":"C189*2*0.45","v":24570},{"$f":"D189*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Glenn","Glenn0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C189/12*0.3)","v":682},{"$f":"TRUNC((C189+D189)/2/12*0.3)","v":731},{"$f":"TRUNC((E189)/12*0.3)","v":877},{"$f":"TRUNC(((F189+G189)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H189/12*0.3)","v":1130},{"$f":"TRUNC(((I189+J189)/2)/12*0.3)","v":1246}]
["Glenn","Glenn0.55",{"$f":"C189*2*0.55","v":30030.000000000004},{"$f":"D189*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C190/12*0.3)","v":750},{"$f":"TRUNC((C190+D190)/2/12*0.3)","v":804},{"$f":"TRUNC((E190)/12*0.3)","v":965},{"$f":"TRUNC(((F190+G190)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H190/12*0.3)","v":1243},{"$f":"TRUNC(((I190+J190)/2)/12*0.3)","v":1371}]
["Glenn","Glenn0.6",{"$f":"C189*2*0.6","v":32760},{"$f":"D189*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Glenn","Glenn0.65",{"$f":"C189*2*0.65","v":35490},{"$f":"D189*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Glenn","Glenn0.7",{"$f":"C189*2*0.7","v":38220},{"$f":"D189*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Glenn","Glenn0.75",{"$f":"C189*2*0.75","v":40950},{"$f":"D189*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Glenn","Glenn0.8",{"$f":"C189*2*0.8","v":43680},{"$f":"D189*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Glenn","Glenn0.9",{"$f":"C189*2*0.9","v":49140},{"$f":"D189*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Glenn","Glenn1",{"$f":"C189*2","v":54600},{"$f":"D189*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K189*2","v":1364},{"$f":"L189*2","v":1462},1754,2026,2260,2492]
["Glenn","Glenn1.1",{"$f":"C189*2*1.1","v":60060.000000000007},{"$f":"D189*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C198/12*0.3)","v":1501},{"$f":"TRUNC((C198+D198)/2/12*0.3)","v":1608},{"$f":"TRUNC((E198)/12*0.3)","v":1930},{"$f":"TRUNC(((F198+G198)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H198/12*0.3)","v":2486},{"$f":"TRUNC(((I198+J198)/2)/12*0.3)","v":2743}]
["Glenn","Glenn1.2",{"$f":"C189*2*1.2","v":65520},{"$f":"D189*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Humboldt","Humboldt0.15",{"$f":"C207*2*0.15","v":8190},{"$f":"D207*2*0.15","v":9360},{"$f":"E207*2*0.15","v":10530},{"$f":"F207*2*0.15","v":11685},{"$f":"G207*2*0.15","v":12630},{"$f":"H207*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Humboldt","Humboldt0.2",{"$f":"C207*2*0.2","v":10920},{"$f":"D207*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Humboldt","Humboldt0.25",{"$f":"C207*2*0.25","v":13650},{"$f":"D207*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Humboldt","Humboldt0.3",{"$f":"C207*2*0.3","v":16380},{"$f":"D207*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Humboldt","Humboldt0.35",{"$f":"C207*2*0.35","v":19110},{"$f":"D207*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Humboldt","Humboldt0.4",{"$f":"C207*2*0.4","v":21840},{"$f":"D207*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Humboldt","Humboldt0.45",{"$f":"C207*2*0.45","v":24570},{"$f":"D207*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Humboldt","Humboldt0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C207/12*0.3)","v":682},{"$f":"TRUNC((C207+D207)/2/12*0.3)","v":731},{"$f":"TRUNC((E207)/12*0.3)","v":877},{"$f":"TRUNC(((F207+G207)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H207/12*0.3)","v":1130},{"$f":"TRUNC(((I207+J207)/2)/12*0.3)","v":1246}]
["Humboldt","Humboldt0.55",{"$f":"C207*2*0.55","v":30030.000000000004},{"$f":"D207*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C208/12*0.3)","v":750},{"$f":"TRUNC((C208+D208)/2/12*0.3)","v":804},{"$f":"TRUNC((E208)/12*0.3)","v":965},{"$f":"TRUNC(((F208+G208)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H208/12*0.3)","v":1243},{"$f":"TRUNC(((I208+J208)/2)/12*0.3)","v":1371}]
["Humboldt","Humboldt0.6",{"$f":"C207*2*0.6","v":32760},{"$f":"D207*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Humboldt","Humboldt0.65",{"$f":"C207*2*0.65","v":35490},{"$f":"D207*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Humboldt","Humboldt0.7",{"$f":"C207*2*0.7","v":38220},{"$f":"D207*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Humboldt","Humboldt0.75",{"$f":"C207*2*0.75","v":40950},{"$f":"D207*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Humboldt","Humboldt0.8",{"$f":"C207*2*0.8","v":43680},{"$f":"D207*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Humboldt","Humboldt0.9",{"$f":"C207*2*0.9","v":49140},{"$f":"D207*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Humboldt","Humboldt1",{"$f":"C207*2","v":54600},{"$f":"D207*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K207*2","v":1364},{"$f":"L207*2","v":1462},1754,2026,2260,2492]
["Humboldt","Humboldt1.1",{"$f":"C207*2*1.1","v":60060.000000000007},{"$f":"D207*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C216/12*0.3)","v":1501},{"$f":"TRUNC((C216+D216)/2/12*0.3)","v":1608},{"$f":"TRUNC((E216)/12*0.3)","v":1930},{"$f":"TRUNC(((F216+G216)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H216/12*0.3)","v":2486},{"$f":"TRUNC(((I216+J216)/2)/12*0.3)","v":2743}]
["Humboldt","Humboldt1.2",{"$f":"C207*2*1.2","v":65520},{"$f":"D207*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Imperial","Imperial0.15",{"$f":"C225*2*0.15","v":8190},{"$f":"D225*2*0.15","v":9360},{"$f":"E225*2*0.15","v":10530},{"$f":"F225*2*0.15","v":11685},{"$f":"G225*2*0.15","v":12630},{"$f":"H225*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Imperial","Imperial0.2",{"$f":"C225*2*0.2","v":10920},{"$f":"D225*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Imperial","Imperial0.25",{"$f":"C225*2*0.25","v":13650},{"$f":"D225*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Imperial","Imperial0.3",{"$f":"C225*2*0.3","v":16380},{"$f":"D225*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Imperial","Imperial0.35",{"$f":"C225*2*0.35","v":19110},{"$f":"D225*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Imperial","Imperial0.4",{"$f":"C225*2*0.4","v":21840},{"$f":"D225*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Imperial","Imperial0.45",{"$f":"C225*2*0.45","v":24570},{"$f":"D225*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Imperial","Imperial0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C225/12*0.3)","v":682},{"$f":"TRUNC((C225+D225)/2/12*0.3)","v":731},{"$f":"TRUNC((E225)/12*0.3)","v":877},{"$f":"TRUNC(((F225+G225)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H225/12*0.3)","v":1130},{"$f":"TRUNC(((I225+J225)/2)/12*0.3)","v":1246}]
["Imperial","Imperial0.55",{"$f":"C225*2*0.55","v":30030.000000000004},{"$f":"D225*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C226/12*0.3)","v":750},{"$f":"TRUNC((C226+D226)/2/12*0.3)","v":804},{"$f":"TRUNC((E226)/12*0.3)","v":965},{"$f":"TRUNC(((F226+G226)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H226/12*0.3)","v":1243},{"$f":"TRUNC(((I226+J226)/2)/12*0.3)","v":1371}]
["Imperial","Imperial0.6",{"$f":"C225*2*0.6","v":32760},{"$f":"D225*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Imperial","Imperial0.65",{"$f":"C225*2*0.65","v":35490},{"$f":"D225*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Imperial","Imperial0.7",{"$f":"C225*2*0.7","v":38220},{"$f":"D225*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Imperial","Imperial0.75",{"$f":"C225*2*0.75","v":40950},{"$f":"D225*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Imperial","Imperial0.8",{"$f":"C225*2*0.8","v":43680},{"$f":"D225*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Imperial","Imperial0.9",{"$f":"C225*2*0.9","v":49140},{"$f":"D225*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Imperial","Imperial1",{"$f":"C225*2","v":54600},{"$f":"D225*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K225*2","v":1364},{"$f":"L225*2","v":1462},1754,2026,2260,2492]
["Imperial","Imperial1.1",{"$f":"C225*2*1.1","v":60060.000000000007},{"$f":"D225*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C234/12*0.3)","v":1501},{"$f":"TRUNC((C234+D234)/2/12*0.3)","v":1608},{"$f":"TRUNC((E234)/12*0.3)","v":1930},{"$f":"TRUNC(((F234+G234)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H234/12*0.3)","v":2486},{"$f":"TRUNC(((I234+J234)/2)/12*0.3)","v":2743}]
["Imperial","Imperial1.2",{"$f":"C225*2*1.2","v":65520},{"$f":"D225*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Inyo","Inyo0.15",{"$f":"C243*2*0.15","v":8685},{"$f":"D243*2*0.15","v":9930},{"$f":"E243*2*0.15","v":11175},{"$f":"F243*2*0.15","v":12405},{"$f":"G243*2*0.15","v":13410},{"$f":"H243*2*0.15","v":14400},15390,16380,217,232,279,322,360,397]
["Inyo","Inyo0.2",{"$f":"C243*2*0.2","v":11580},{"$f":"D243*2*0.2","v":13240},14900,16540,17880,19200,20520,21840,289,310,372,430,480,529]
["Inyo","Inyo0.25",{"$f":"C243*2*0.25","v":14475},{"$f":"D243*2*0.25","v":16550},18625,20675,22350,24000,25650,27300,361,387,465,537,600,661]
["Inyo","Inyo0.3",{"$f":"C243*2*0.3","v":17370},{"$f":"D243*2*0.3","v":19860},22350,24810,26820,28800,30780,32760,434,465,558,645,720,794]
["Inyo","Inyo0.35",{"$f":"C243*2*0.35","v":20265},{"$f":"D243*2*0.35","v":23170},26075,28944.999999999996,31289.999999999996,33600,35910,38220,506,542,651,752,840,926]
["Inyo","Inyo0.4",{"$f":"C243*2*0.4","v":23160},{"$f":"D243*2*0.4","v":26480},29800,33080,35760,38400,41040,43680,579,620,745,860,960,1059]
["Inyo","Inyo0.45",{"$f":"C243*2*0.45","v":26055},{"$f":"D243*2*0.45","v":29790},33525,37215,40230,43200,46170,49140,651,698,838,968,1080,1191]
["Inyo","Inyo0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":28950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":33100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":37250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":41350},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":44700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":48000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":51300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":54600},{"$f":"TRUNC(C243/12*0.3)","v":723},{"$f":"TRUNC((C243+D243)/2/12*0.3)","v":775},{"$f":"TRUNC((E243)/12*0.3)","v":931},{"$f":"TRUNC(((F243+G243)/2)/12*0.3)","v":1075},{"$f":"TRUNC(H243/12*0.3)","v":1200},{"$f":"TRUNC(((I243+J243)/2)/12*0.3)","v":1323}]
["Inyo","Inyo0.55",{"$f":"C243*2*0.55","v":31845.000000000004},{"$f":"D243*2*0.55","v":36410},40975,45485.000000000007,49170.000000000007,52800.000000000007,56430.000000000007,60060.000000000007,{"$f":"TRUNC(C244/12*0.3)","v":796},{"$f":"TRUNC((C244+D244)/2/12*0.3)","v":853},{"$f":"TRUNC((E244)/12*0.3)","v":1024},{"$f":"TRUNC(((F244+G244)/2)/12*0.3)","v":1183},{"$f":"TRUNC(H244/12*0.3)","v":1320},{"$f":"TRUNC(((I244+J244)/2)/12*0.3)","v":1456}]
["Inyo","Inyo0.6",{"$f":"C243*2*0.6","v":34740},{"$f":"D243*2*0.6","v":39720},44700,49620,53640,57600,61560,65520,868,930,1117,1290,1440,1588]
["Inyo","Inyo0.65",{"$f":"C243*2*0.65","v":37635},{"$f":"D243*2*0.65","v":43030},48425,53755,58110,62400,66690,70980,940,1008,1210,1398,1560,1720]
["Inyo","Inyo0.7",{"$f":"C243*2*0.7","v":40530},{"$f":"D243*2*0.7","v":46340},52150,57889.999999999993,62579.999999999993,67200,71820,76440,1013,1085,1303,1505,1680,1853]
["Inyo","Inyo0.75",{"$f":"C243*2*0.75","v":43425},{"$f":"D243*2*0.75","v":49650},55875,62025,67050,72000,76950,81900,1085,1163,1396,1613,1800,1985]
["Inyo","Inyo0.8",{"$f":"C243*2*0.8","v":46320},{"$f":"D243*2*0.8","v":52960},59600,66160,71520,76800,82080,87360,1158,1241,1490,1721,1920,2118]
["Inyo","Inyo0.9",{"$f":"C243*2*0.9","v":52110},{"$f":"D243*2*0.9","v":59580},67050,74430,80460,86400,92340,98280,1302,1396,1676,1936,2160,2382]
["Inyo","Inyo1",{"$f":"C243*2","v":57900},{"$f":"D243*2","v":66200},74500,82700,89400,96000,102600,109200,{"$f":"K243*2","v":1446},{"$f":"L243*2","v":1550},1862,2150,2400,2646]
["Inyo","Inyo1.1",{"$f":"C243*2*1.1","v":63690.000000000007},{"$f":"D243*2*1.1","v":72820},81950,90970.000000000015,98340.000000000015,105600.00000000001,112860.00000000001,120120.00000000001,{"$f":"TRUNC(C252/12*0.3)","v":1592},{"$f":"TRUNC((C252+D252)/2/12*0.3)","v":1706},{"$f":"TRUNC((E252)/12*0.3)","v":2048},{"$f":"TRUNC(((F252+G252)/2)/12*0.3)","v":2366},{"$f":"TRUNC(H252/12*0.3)","v":2640},{"$f":"TRUNC(((I252+J252)/2)/12*0.3)","v":2912}]
["Inyo","Inyo1.2",{"$f":"C243*2*1.2","v":69480},{"$f":"D243*2*1.2","v":79440},89400,99240,107280,115200,123120,131040,1737,1861,2235,2581,2880,3177]
["Kern","Kern0.15",{"$f":"C261*2*0.15","v":8190},{"$f":"D261*2*0.15","v":9360},{"$f":"E261*2*0.15","v":10530},{"$f":"F261*2*0.15","v":11685},{"$f":"G261*2*0.15","v":12630},{"$f":"H261*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Kern","Kern0.2",{"$f":"C261*2*0.2","v":10920},{"$f":"D261*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Kern","Kern0.25",{"$f":"C261*2*0.25","v":13650},{"$f":"D261*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Kern","Kern0.3",{"$f":"C261*2*0.3","v":16380},{"$f":"D261*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Kern","Kern0.35",{"$f":"C261*2*0.35","v":19110},{"$f":"D261*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Kern","Kern0.4",{"$f":"C261*2*0.4","v":21840},{"$f":"D261*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Kern","Kern0.45",{"$f":"C261*2*0.45","v":24570},{"$f":"D261*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Kern","Kern0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C261/12*0.3)","v":682},{"$f":"TRUNC((C261+D261)/2/12*0.3)","v":731},{"$f":"TRUNC((E261)/12*0.3)","v":877},{"$f":"TRUNC(((F261+G261)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H261/12*0.3)","v":1130},{"$f":"TRUNC(((I261+J261)/2)/12*0.3)","v":1246}]
["Kern","Kern0.55",{"$f":"C261*2*0.55","v":30030.000000000004},{"$f":"D261*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C262/12*0.3)","v":750},{"$f":"TRUNC((C262+D262)/2/12*0.3)","v":804},{"$f":"TRUNC((E262)/12*0.3)","v":965},{"$f":"TRUNC(((F262+G262)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H262/12*0.3)","v":1243},{"$f":"TRUNC(((I262+J262)/2)/12*0.3)","v":1371}]
["Kern","Kern0.6",{"$f":"C261*2*0.6","v":32760},{"$f":"D261*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Kern","Kern0.65",{"$f":"C261*2*0.65","v":35490},{"$f":"D261*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Kern","Kern0.7",{"$f":"C261*2*0.7","v":38220},{"$f":"D261*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Kern","Kern0.75",{"$f":"C261*2*0.75","v":40950},{"$f":"D261*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Kern","Kern0.8",{"$f":"C261*2*0.8","v":43680},{"$f":"D261*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Kern","Kern0.9",{"$f":"C261*2*0.9","v":49140},{"$f":"D261*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Kern","Kern1",{"$f":"C261*2","v":54600},{"$f":"D261*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K261*2","v":1364},{"$f":"L261*2","v":1462},1754,2026,2260,2492]
["Kern","Kern1.1",{"$f":"C261*2*1.1","v":60060.000000000007},{"$f":"D261*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C270/12*0.3)","v":1501},{"$f":"TRUNC((C270+D270)/2/12*0.3)","v":1608},{"$f":"TRUNC((E270)/12*0.3)","v":1930},{"$f":"TRUNC(((F270+G270)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H270/12*0.3)","v":2486},{"$f":"TRUNC(((I270+J270)/2)/12*0.3)","v":2743}]
["Kern","Kern1.2",{"$f":"C261*2*1.2","v":65520},{"$f":"D261*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Kings","Kings0.15",{"$f":"C279*2*0.15","v":8190},{"$f":"D279*2*0.15","v":9360},{"$f":"E279*2*0.15","v":10530},{"$f":"F279*2*0.15","v":11685},{"$f":"G279*2*0.15","v":12630},{"$f":"H279*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Kings","Kings0.2",{"$f":"C279*2*0.2","v":10920},{"$f":"D279*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Kings","Kings0.25",{"$f":"C279*2*0.25","v":13650},{"$f":"D279*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Kings","Kings0.3",{"$f":"C279*2*0.3","v":16380},{"$f":"D279*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Kings","Kings0.35",{"$f":"C279*2*0.35","v":19110},{"$f":"D279*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Kings","Kings0.4",{"$f":"C279*2*0.4","v":21840},{"$f":"D279*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Kings","Kings0.45",{"$f":"C279*2*0.45","v":24570},{"$f":"D279*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Kings","Kings0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C279/12*0.3)","v":682},{"$f":"TRUNC((C279+D279)/2/12*0.3)","v":731},{"$f":"TRUNC((E279)/12*0.3)","v":877},{"$f":"TRUNC(((F279+G279)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H279/12*0.3)","v":1130},{"$f":"TRUNC(((I279+J279)/2)/12*0.3)","v":1246}]
["Kings","Kings0.55",{"$f":"C279*2*0.55","v":30030.000000000004},{"$f":"D279*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C280/12*0.3)","v":750},{"$f":"TRUNC((C280+D280)/2/12*0.3)","v":804},{"$f":"TRUNC((E280)/12*0.3)","v":965},{"$f":"TRUNC(((F280+G280)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H280/12*0.3)","v":1243},{"$f":"TRUNC(((I280+J280)/2)/12*0.3)","v":1371}]
["Kings","Kings0.6",{"$f":"C279*2*0.6","v":32760},{"$f":"D279*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Kings","Kings0.65",{"$f":"C279*2*0.65","v":35490},{"$f":"D279*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Kings","Kings0.7",{"$f":"C279*2*0.7","v":38220},{"$f":"D279*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Kings","Kings0.75",{"$f":"C279*2*0.75","v":40950},{"$f":"D279*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Kings","Kings0.8",{"$f":"C279*2*0.8","v":43680},{"$f":"D279*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Kings","Kings0.9",{"$f":"C279*2*0.9","v":49140},{"$f":"D279*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Kings","Kings1",{"$f":"C279*2","v":54600},{"$f":"D279*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K279*2","v":1364},{"$f":"L279*2","v":1462},1754,2026,2260,2492]
["Kings","Kings1.1",{"$f":"C279*2*1.1","v":60060.000000000007},{"$f":"D279*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C288/12*0.3)","v":1501},{"$f":"TRUNC((C288+D288)/2/12*0.3)","v":1608},{"$f":"TRUNC((E288)/12*0.3)","v":1930},{"$f":"TRUNC(((F288+G288)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H288/12*0.3)","v":2486},{"$f":"TRUNC(((I288+J288)/2)/12*0.3)","v":2743}]
["Kings","Kings1.2",{"$f":"C279*2*1.2","v":65520},{"$f":"D279*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Lake","Lake0.15",{"$f":"C297*2*0.15","v":8190},{"$f":"D297*2*0.15","v":9360},{"$f":"E297*2*0.15","v":10530},{"$f":"F297*2*0.15","v":11685},{"$f":"G297*2*0.15","v":12630},{"$f":"H297*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Lake","Lake0.2",{"$f":"C297*2*0.2","v":10920},{"$f":"D297*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Lake","Lake0.25",{"$f":"C297*2*0.25","v":13650},{"$f":"D297*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Lake","Lake0.3",{"$f":"C297*2*0.3","v":16380},{"$f":"D297*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Lake","Lake0.35",{"$f":"C297*2*0.35","v":19110},{"$f":"D297*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Lake","Lake0.4",{"$f":"C297*2*0.4","v":21840},{"$f":"D297*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Lake","Lake0.45",{"$f":"C297*2*0.45","v":24570},{"$f":"D297*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Lake","Lake0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C297/12*0.3)","v":682},{"$f":"TRUNC((C297+D297)/2/12*0.3)","v":731},{"$f":"TRUNC((E297)/12*0.3)","v":877},{"$f":"TRUNC(((F297+G297)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H297/12*0.3)","v":1130},{"$f":"TRUNC(((I297+J297)/2)/12*0.3)","v":1246}]
["Lake","Lake0.55",{"$f":"C297*2*0.55","v":30030.000000000004},{"$f":"D297*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C298/12*0.3)","v":750},{"$f":"TRUNC((C298+D298)/2/12*0.3)","v":804},{"$f":"TRUNC((E298)/12*0.3)","v":965},{"$f":"TRUNC(((F298+G298)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H298/12*0.3)","v":1243},{"$f":"TRUNC(((I298+J298)/2)/12*0.3)","v":1371}]
["Lake","Lake0.6",{"$f":"C297*2*0.6","v":32760},{"$f":"D297*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Lake","Lake0.65",{"$f":"C297*2*0.65","v":35490},{"$f":"D297*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Lake","Lake0.7",{"$f":"C297*2*0.7","v":38220},{"$f":"D297*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Lake","Lake0.75",{"$f":"C297*2*0.75","v":40950},{"$f":"D297*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Lake","Lake0.8",{"$f":"C297*2*0.8","v":43680},{"$f":"D297*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Lake","Lake0.9",{"$f":"C297*2*0.9","v":49140},{"$f":"D297*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Lake","Lake1",{"$f":"C297*2","v":54600},{"$f":"D297*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K297*2","v":1364},{"$f":"L297*2","v":1462},1754,2026,2260,2492]
["Lake","Lake1.1",{"$f":"C297*2*1.1","v":60060.000000000007},{"$f":"D297*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C306/12*0.3)","v":1501},{"$f":"TRUNC((C306+D306)/2/12*0.3)","v":1608},{"$f":"TRUNC((E306)/12*0.3)","v":1930},{"$f":"TRUNC(((F306+G306)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H306/12*0.3)","v":2486},{"$f":"TRUNC(((I306+J306)/2)/12*0.3)","v":2743}]
["Lake","Lake1.2",{"$f":"C297*2*1.2","v":65520},{"$f":"D297*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Lassen","Lassen0.15",{"$f":"C315*2*0.15","v":8445},{"$f":"D315*2*0.15","v":9645},{"$f":"E315*2*0.15","v":10845},{"$f":"F315*2*0.15","v":12045},{"$f":"G315*2*0.15","v":13020},{"$f":"H315*2*0.15","v":13980},14940,15900,211,226,271,313,349,385]
["Lassen","Lassen0.2",{"$f":"C315*2*0.2","v":11260},{"$f":"D315*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,281,301,361,417,466,514]
["Lassen","Lassen0.25",{"$f":"C315*2*0.25","v":14075},{"$f":"D315*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,351,376,451,522,582,642]
["Lassen","Lassen0.3",{"$f":"C315*2*0.3","v":16890},{"$f":"D315*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,422,452,542,626,699,771]
["Lassen","Lassen0.35",{"$f":"C315*2*0.35","v":19705},{"$f":"D315*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,492,527,632,731,815,899]
["Lassen","Lassen0.4",{"$f":"C315*2*0.4","v":22520},{"$f":"D315*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,563,603,723,835,932,1028]
["Lassen","Lassen0.45",{"$f":"C315*2*0.45","v":25335},{"$f":"D315*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,633,678,813,939,1048,1156]
["Lassen","Lassen0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":28150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":32150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":40150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":43400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":46600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":49800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":53000},{"$f":"TRUNC(C315/12*0.3)","v":703},{"$f":"TRUNC((C315+D315)/2/12*0.3)","v":753},{"$f":"TRUNC((E315)/12*0.3)","v":903},{"$f":"TRUNC(((F315+G315)/2)/12*0.3)","v":1044},{"$f":"TRUNC(H315/12*0.3)","v":1165},{"$f":"TRUNC(((I315+J315)/2)/12*0.3)","v":1285}]
["Lassen","Lassen0.55",{"$f":"C315*2*0.55","v":30965.000000000004},{"$f":"D315*2*0.55","v":35365},39765,44165,47740.000000000007,51260.000000000007,54780.000000000007,58300.000000000007,{"$f":"TRUNC(C316/12*0.3)","v":774},{"$f":"TRUNC((C316+D316)/2/12*0.3)","v":829},{"$f":"TRUNC((E316)/12*0.3)","v":994},{"$f":"TRUNC(((F316+G316)/2)/12*0.3)","v":1148},{"$f":"TRUNC(H316/12*0.3)","v":1281},{"$f":"TRUNC(((I316+J316)/2)/12*0.3)","v":1413}]
["Lassen","Lassen0.6",{"$f":"C315*2*0.6","v":33780},{"$f":"D315*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,844,904,1084,1253,1398,1542]
["Lassen","Lassen0.65",{"$f":"C315*2*0.65","v":36595},{"$f":"D315*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,914,979,1174,1357,1514,1670]
["Lassen","Lassen0.7",{"$f":"C315*2*0.7","v":39410},{"$f":"D315*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,985,1055,1265,1462,1631,1799]
["Lassen","Lassen0.75",{"$f":"C315*2*0.75","v":42225},{"$f":"D315*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,1055,1130,1355,1566,1747,1927]
["Lassen","Lassen0.8",{"$f":"C315*2*0.8","v":45040},{"$f":"D315*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,1126,1206,1446,1671,1864,2056]
["Lassen","Lassen0.9",{"$f":"C315*2*0.9","v":50670},{"$f":"D315*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,1266,1356,1626,1879,2097,2313]
["Lassen","Lassen1",{"$f":"C315*2","v":56300},{"$f":"D315*2","v":64300},72300,80300,86800,93200,99600,106000,{"$f":"K315*2","v":1406},{"$f":"L315*2","v":1506},1806,2088,2330,2570]
["Lassen","Lassen1.1",{"$f":"C315*2*1.1","v":61930.000000000007},{"$f":"D315*2*1.1","v":70730},79530,88330,95480.000000000015,102520.00000000001,109560.00000000001,116600.00000000001,{"$f":"TRUNC(C324/12*0.3)","v":1548},{"$f":"TRUNC((C324+D324)/2/12*0.3)","v":1658},{"$f":"TRUNC((E324)/12*0.3)","v":1988},{"$f":"TRUNC(((F324+G324)/2)/12*0.3)","v":2297},{"$f":"TRUNC(H324/12*0.3)","v":2563},{"$f":"TRUNC(((I324+J324)/2)/12*0.3)","v":2827}]
["Lassen","Lassen1.2",{"$f":"C315*2*1.2","v":67560},{"$f":"D315*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,1689,1809,2169,2506,2796,3084]
["Los Angeles","Los Angeles0.15",{"$f":"C333*2*0.15","v":12510},{"$f":"D333*2*0.15","v":14295},{"$f":"E333*2*0.15","v":16080},{"$f":"F333*2*0.15","v":17865},{"$f":"G333*2*0.15","v":19305},{"$f":"H333*2*0.15","v":20730},22155,23595,312,335,402,464,518,571]
["Los Angeles","Los Angeles0.2",{"$f":"C333*2*0.2","v":16680},{"$f":"D333*2*0.2","v":19060},21440,23820,25740,27640,29540,31460,417,446,536,619,691,762]
["Los Angeles","Los Angeles0.25",{"$f":"C333*2*0.25","v":20850},{"$f":"D333*2*0.25","v":23825},26800,29775,32175,34550,36925,39325,521,558,670,774,863,953]
["Los Angeles","Los Angeles0.3",{"$f":"C333*2*0.3","v":25020},{"$f":"D333*2*0.3","v":28590},32160,35730,38610,41460,44310,47190,625,670,804,929,1036,1143]
["Los Angeles","Los Angeles0.35",{"$f":"C333*2*0.35","v":29189.999999999996},{"$f":"D333*2*0.35","v":33355},37520,41685,45045,48370,51695,55055,729,781,938,1084,1209,1334]
["Los Angeles","Los Angeles0.4",{"$f":"C333*2*0.4","v":33360},{"$f":"D333*2*0.4","v":38120},42880,47640,51480,55280,59080,62920,834,893,1072,1239,1382,1525]
["Los Angeles","Los Angeles0.45",{"$f":"C333*2*0.45","v":37530},{"$f":"D333*2*0.45","v":42885},48240,53595,57915,62190,66465,70785,938,1005,1206,1393,1554,1715]
["Los Angeles","Los Angeles0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":41700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":47650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":53600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":59550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":64350},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":69100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":73850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":78650},{"$f":"TRUNC(C333/12*0.3)","v":1042},{"$f":"TRUNC((C333+D333)/2/12*0.3)","v":1116},{"$f":"TRUNC((E333)/12*0.3)","v":1340},{"$f":"TRUNC(((F333+G333)/2)/12*0.3)","v":1548},{"$f":"TRUNC(H333/12*0.3)","v":1727},{"$f":"TRUNC(((I333+J333)/2)/12*0.3)","v":1906}]
["Los Angeles","Los Angeles0.55",{"$f":"C333*2*0.55","v":45870.000000000007},{"$f":"D333*2*0.55","v":52415.000000000007},58960.000000000007,65505.000000000007,70785,76010,81235,86515,{"$f":"TRUNC(C334/12*0.3)","v":1146},{"$f":"TRUNC((C334+D334)/2/12*0.3)","v":1228},{"$f":"TRUNC((E334)/12*0.3)","v":1474},{"$f":"TRUNC(((F334+G334)/2)/12*0.3)","v":1703},{"$f":"TRUNC(H334/12*0.3)","v":1900},{"$f":"TRUNC(((I334+J334)/2)/12*0.3)","v":2096}]
["Los Angeles","Los Angeles0.6",{"$f":"C333*2*0.6","v":50040},{"$f":"D333*2*0.6","v":57180},64320,71460,77220,82920,88620,94380,1251,1340,1608,1858,2073,2287]
["Los Angeles","Los Angeles0.65",{"$f":"C333*2*0.65","v":54210},{"$f":"D333*2*0.65","v":61945},69680,77415,83655,89830,96005,102245,1355,1451,1742,2013,2245,2478]
["Los Angeles","Los Angeles0.7",{"$f":"C333*2*0.7","v":58379.999999999993},{"$f":"D333*2*0.7","v":66710},75040,83370,90090,96740,103390,110110,1459,1563,1876,2168,2418,2668]
["Los Angeles","Los Angeles0.75",{"$f":"C333*2*0.75","v":62550},{"$f":"D333*2*0.75","v":71475},80400,89325,96525,103650,110775,117975,1563,1675,2010,2323,2591,2859]
["Los Angeles","Los Angeles0.8",{"$f":"C333*2*0.8","v":66720},{"$f":"D333*2*0.8","v":76240},85760,95280,102960,110560,118160,125840,1668,1787,2144,2478,2764,3050]
["Los Angeles","Los Angeles0.9",{"$f":"C333*2*0.9","v":75060},{"$f":"D333*2*0.9","v":85770},96480,107190,115830,124380,132930,141570,1876,2010,2412,2787,3109,3431]
["Los Angeles","Los Angeles1",{"$f":"C333*2","v":83400},{"$f":"D333*2","v":95300},107200,119100,128700,138200,147700,157300,{"$f":"K333*2","v":2084},{"$f":"L333*2","v":2232},2680,3096,3454,3812]
["Los Angeles","Los Angeles1.1",{"$f":"C333*2*1.1","v":91740.000000000015},{"$f":"D333*2*1.1","v":104830.00000000001},117920.00000000001,131010.00000000001,141570,152020,162470,173030,{"$f":"TRUNC(C342/12*0.3)","v":2293},{"$f":"TRUNC((C342+D342)/2/12*0.3)","v":2457},{"$f":"TRUNC((E342)/12*0.3)","v":2948},{"$f":"TRUNC(((F342+G342)/2)/12*0.3)","v":3407},{"$f":"TRUNC(H342/12*0.3)","v":3800},{"$f":"TRUNC(((I342+J342)/2)/12*0.3)","v":4193}]
["Los Angeles","Los Angeles1.2",{"$f":"C333*2*1.2","v":100080},{"$f":"D333*2*1.2","v":114360},128640,142920,154440,165840,177240,188760,2502,2680,3216,3717,4146,4575]
["Madera","Madera0.15",{"$f":"C351*2*0.15","v":8190},{"$f":"D351*2*0.15","v":9360},{"$f":"E351*2*0.15","v":10530},{"$f":"F351*2*0.15","v":11685},{"$f":"G351*2*0.15","v":12630},{"$f":"H351*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Madera","Madera0.2",{"$f":"C351*2*0.2","v":10920},{"$f":"D351*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Madera","Madera0.25",{"$f":"C351*2*0.25","v":13650},{"$f":"D351*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Madera","Madera0.3",{"$f":"C351*2*0.3","v":16380},{"$f":"D351*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Madera","Madera0.35",{"$f":"C351*2*0.35","v":19110},{"$f":"D351*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Madera","Madera0.4",{"$f":"C351*2*0.4","v":21840},{"$f":"D351*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Madera","Madera0.45",{"$f":"C351*2*0.45","v":24570},{"$f":"D351*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Madera","Madera0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C351/12*0.3)","v":682},{"$f":"TRUNC((C351+D351)/2/12*0.3)","v":731},{"$f":"TRUNC((E351)/12*0.3)","v":877},{"$f":"TRUNC(((F351+G351)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H351/12*0.3)","v":1130},{"$f":"TRUNC(((I351+J351)/2)/12*0.3)","v":1246}]
["Madera","Madera0.55",{"$f":"C351*2*0.55","v":30030.000000000004},{"$f":"D351*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C352/12*0.3)","v":750},{"$f":"TRUNC((C352+D352)/2/12*0.3)","v":804},{"$f":"TRUNC((E352)/12*0.3)","v":965},{"$f":"TRUNC(((F352+G352)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H352/12*0.3)","v":1243},{"$f":"TRUNC(((I352+J352)/2)/12*0.3)","v":1371}]
["Madera","Madera0.6",{"$f":"C351*2*0.6","v":32760},{"$f":"D351*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Madera","Madera0.65",{"$f":"C351*2*0.65","v":35490},{"$f":"D351*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Madera","Madera0.7",{"$f":"C351*2*0.7","v":38220},{"$f":"D351*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Madera","Madera0.75",{"$f":"C351*2*0.75","v":40950},{"$f":"D351*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Madera","Madera0.8",{"$f":"C351*2*0.8","v":43680},{"$f":"D351*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Madera","Madera0.9",{"$f":"C351*2*0.9","v":49140},{"$f":"D351*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Madera","Madera1",{"$f":"C351*2","v":54600},{"$f":"D351*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K351*2","v":1364},{"$f":"L351*2","v":1462},1754,2026,2260,2492]
["Madera","Madera1.1",{"$f":"C351*2*1.1","v":60060.000000000007},{"$f":"D351*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C360/12*0.3)","v":1501},{"$f":"TRUNC((C360+D360)/2/12*0.3)","v":1608},{"$f":"TRUNC((E360)/12*0.3)","v":1930},{"$f":"TRUNC(((F360+G360)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H360/12*0.3)","v":2486},{"$f":"TRUNC(((I360+J360)/2)/12*0.3)","v":2743}]
["Madera","Madera1.2",{"$f":"C351*2*1.2","v":65520},{"$f":"D351*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Marin","Marin0.15",{"$f":"C369*2*0.15","v":19575},{"$f":"D369*2*0.15","v":22380},{"$f":"E369*2*0.15","v":25170},{"$f":"F369*2*0.15","v":27960},{"$f":"G369*2*0.15","v":30210},{"$f":"H369*2*0.15","v":32445},34680,36915,489,524,629,727,811,894]
["Marin","Marin0.2",{"$f":"C369*2*0.2","v":26100},{"$f":"D369*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,652,699,839,969,1081,1193]
["Marin","Marin0.25",{"$f":"C369*2*0.25","v":32625},{"$f":"D369*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,815,874,1048,1211,1351,1491]
["Marin","Marin0.3",{"$f":"C369*2*0.3","v":39150},{"$f":"D369*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,978,1048,1258,1454,1622,1789]
["Marin","Marin0.35",{"$f":"C369*2*0.35","v":45675},{"$f":"D369*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,1141,1223,1468,1696,1892,2088]
["Marin","Marin0.4",{"$f":"C369*2*0.4","v":52200},{"$f":"D369*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,1305,1398,1678,1939,2163,2386]
["Marin","Marin0.45",{"$f":"C369*2*0.45","v":58725},{"$f":"D369*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,1468,1573,1887,2181,2433,2684]
["Marin","Marin0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":65250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":83900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":93200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":100700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":108150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":115600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":123050},{"$f":"TRUNC(C369/12*0.3)","v":1631},{"$f":"TRUNC((C369+D369)/2/12*0.3)","v":1748},{"$f":"TRUNC((E369)/12*0.3)","v":2097},{"$f":"TRUNC(((F369+G369)/2)/12*0.3)","v":2423},{"$f":"TRUNC(H369/12*0.3)","v":2703},{"$f":"TRUNC(((I369+J369)/2)/12*0.3)","v":2983}]
["Marin","Marin0.55",{"$f":"C369*2*0.55","v":71775},{"$f":"D369*2*0.55","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,118965.00000000001,127160.00000000001,135355,{"$f":"TRUNC(C370/12*0.3)","v":1794},{"$f":"TRUNC((C370+D370)/2/12*0.3)","v":1922},{"$f":"TRUNC((E370)/12*0.3)","v":2307},{"$f":"TRUNC(((F370+G370)/2)/12*0.3)","v":2666},{"$f":"TRUNC(H370/12*0.3)","v":2974},{"$f":"TRUNC(((I370+J370)/2)/12*0.3)","v":3281}]
["Marin","Marin0.6",{"$f":"C369*2*0.6","v":78300},{"$f":"D369*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,1957,2097,2517,2908,3244,3579]
["Marin","Marin0.65",{"$f":"C369*2*0.65","v":84825},{"$f":"D369*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,2120,2272,2726,3150,3514,3878]
["Marin","Marin0.7",{"$f":"C369*2*0.7","v":91350},{"$f":"D369*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,2283,2447,2936,3393,3785,4176]
["Marin","Marin0.75",{"$f":"C369*2*0.75","v":97875},{"$f":"D369*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,2446,2622,3146,3635,4055,4474]
["Marin","Marin0.8",{"$f":"C369*2*0.8","v":104400},{"$f":"D369*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,2610,2797,3356,3878,4326,4773]
["Marin","Marin0.9",{"$f":"C369*2*0.9","v":117450},{"$f":"D369*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,2936,3146,3775,4362,4866,5369]
["Marin","Marin1",{"$f":"C369*2","v":130500},{"$f":"D369*2","v":149200},167800,186400,201400,216300,231200,246100,{"$f":"K369*2","v":3262},{"$f":"L369*2","v":3496},4194,4846,5406,5966]
["Marin","Marin1.1",{"$f":"C369*2*1.1","v":143550},{"$f":"D369*2*1.1","v":164120},184580.00000000003,205040.00000000003,221540.00000000003,237930.00000000003,254320.00000000003,270710,{"$f":"TRUNC(C378/12*0.3)","v":3588},{"$f":"TRUNC((C378+D378)/2/12*0.3)","v":3845},{"$f":"TRUNC((E378)/12*0.3)","v":4614},{"$f":"TRUNC(((F378+G378)/2)/12*0.3)","v":5332},{"$f":"TRUNC(H378/12*0.3)","v":5948},{"$f":"TRUNC(((I378+J378)/2)/12*0.3)","v":6562}]
["Marin","Marin1.2",{"$f":"C369*2*1.2","v":156600},{"$f":"D369*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,3915,4195,5034,5817,6489,7159]
["Mariposa","Mariposa0.15",{"$f":"C387*2*0.15","v":8190},{"$f":"D387*2*0.15","v":9360},{"$f":"E387*2*0.15","v":10530},{"$f":"F387*2*0.15","v":11685},{"$f":"G387*2*0.15","v":12630},{"$f":"H387*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Mariposa","Mariposa0.2",{"$f":"C387*2*0.2","v":10920},{"$f":"D387*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Mariposa","Mariposa0.25",{"$f":"C387*2*0.25","v":13650},{"$f":"D387*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Mariposa","Mariposa0.3",{"$f":"C387*2*0.3","v":16380},{"$f":"D387*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Mariposa","Mariposa0.35",{"$f":"C387*2*0.35","v":19110},{"$f":"D387*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Mariposa","Mariposa0.4",{"$f":"C387*2*0.4","v":21840},{"$f":"D387*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Mariposa","Mariposa0.45",{"$f":"C387*2*0.45","v":24570},{"$f":"D387*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Mariposa","Mariposa0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C387/12*0.3)","v":682},{"$f":"TRUNC((C387+D387)/2/12*0.3)","v":731},{"$f":"TRUNC((E387)/12*0.3)","v":877},{"$f":"TRUNC(((F387+G387)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H387/12*0.3)","v":1130},{"$f":"TRUNC(((I387+J387)/2)/12*0.3)","v":1246}]
["Mariposa","Mariposa0.55",{"$f":"C387*2*0.55","v":30030.000000000004},{"$f":"D387*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C388/12*0.3)","v":750},{"$f":"TRUNC((C388+D388)/2/12*0.3)","v":804},{"$f":"TRUNC((E388)/12*0.3)","v":965},{"$f":"TRUNC(((F388+G388)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H388/12*0.3)","v":1243},{"$f":"TRUNC(((I388+J388)/2)/12*0.3)","v":1371}]
["Mariposa","Mariposa0.6",{"$f":"C387*2*0.6","v":32760},{"$f":"D387*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Mariposa","Mariposa0.65",{"$f":"C387*2*0.65","v":35490},{"$f":"D387*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Mariposa","Mariposa0.7",{"$f":"C387*2*0.7","v":38220},{"$f":"D387*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Mariposa","Mariposa0.75",{"$f":"C387*2*0.75","v":40950},{"$f":"D387*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Mariposa","Mariposa0.8",{"$f":"C387*2*0.8","v":43680},{"$f":"D387*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Mariposa","Mariposa0.9",{"$f":"C387*2*0.9","v":49140},{"$f":"D387*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Mariposa","Mariposa1",{"$f":"C387*2","v":54600},{"$f":"D387*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K387*2","v":1364},{"$f":"L387*2","v":1462},1754,2026,2260,2492]
["Mariposa","Mariposa1.1",{"$f":"C387*2*1.1","v":60060.000000000007},{"$f":"D387*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C396/12*0.3)","v":1501},{"$f":"TRUNC((C396+D396)/2/12*0.3)","v":1608},{"$f":"TRUNC((E396)/12*0.3)","v":1930},{"$f":"TRUNC(((F396+G396)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H396/12*0.3)","v":2486},{"$f":"TRUNC(((I396+J396)/2)/12*0.3)","v":2743}]
["Mariposa","Mariposa1.2",{"$f":"C387*2*1.2","v":65520},{"$f":"D387*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Mendocino","Mendocino0.15",{"$f":"C405*2*0.15","v":8445},{"$f":"D405*2*0.15","v":9645},{"$f":"E405*2*0.15","v":10845},{"$f":"F405*2*0.15","v":12045},{"$f":"G405*2*0.15","v":13020},{"$f":"H405*2*0.15","v":13980},14940,15900,211,226,271,313,349,385]
["Mendocino","Mendocino0.2",{"$f":"C405*2*0.2","v":11260},{"$f":"D405*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,281,301,361,417,466,514]
["Mendocino","Mendocino0.25",{"$f":"C405*2*0.25","v":14075},{"$f":"D405*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,351,376,451,522,582,642]
["Mendocino","Mendocino0.3",{"$f":"C405*2*0.3","v":16890},{"$f":"D405*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,422,452,542,626,699,771]
["Mendocino","Mendocino0.35",{"$f":"C405*2*0.35","v":19705},{"$f":"D405*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,492,527,632,731,815,899]
["Mendocino","Mendocino0.4",{"$f":"C405*2*0.4","v":22520},{"$f":"D405*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,563,603,723,835,932,1028]
["Mendocino","Mendocino0.45",{"$f":"C405*2*0.45","v":25335},{"$f":"D405*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,633,678,813,939,1048,1156]
["Mendocino","Mendocino0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":28150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":32150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":40150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":43400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":46600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":49800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":53000},{"$f":"TRUNC(C405/12*0.3)","v":703},{"$f":"TRUNC((C405+D405)/2/12*0.3)","v":753},{"$f":"TRUNC((E405)/12*0.3)","v":903},{"$f":"TRUNC(((F405+G405)/2)/12*0.3)","v":1044},{"$f":"TRUNC(H405/12*0.3)","v":1165},{"$f":"TRUNC(((I405+J405)/2)/12*0.3)","v":1285}]
["Mendocino","Mendocino0.55",{"$f":"C405*2*0.55","v":30965.000000000004},{"$f":"D405*2*0.55","v":35365},39765,44165,47740.000000000007,51260.000000000007,54780.000000000007,58300.000000000007,{"$f":"TRUNC(C406/12*0.3)","v":774},{"$f":"TRUNC((C406+D406)/2/12*0.3)","v":829},{"$f":"TRUNC((E406)/12*0.3)","v":994},{"$f":"TRUNC(((F406+G406)/2)/12*0.3)","v":1148},{"$f":"TRUNC(H406/12*0.3)","v":1281},{"$f":"TRUNC(((I406+J406)/2)/12*0.3)","v":1413}]
["Mendocino","Mendocino0.6",{"$f":"C405*2*0.6","v":33780},{"$f":"D405*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,844,904,1084,1253,1398,1542]
["Mendocino","Mendocino0.65",{"$f":"C405*2*0.65","v":36595},{"$f":"D405*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,914,979,1174,1357,1514,1670]
["Mendocino","Mendocino0.7",{"$f":"C405*2*0.7","v":39410},{"$f":"D405*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,985,1055,1265,1462,1631,1799]
["Mendocino","Mendocino0.75",{"$f":"C405*2*0.75","v":42225},{"$f":"D405*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,1055,1130,1355,1566,1747,1927]
["Mendocino","Mendocino0.8",{"$f":"C405*2*0.8","v":45040},{"$f":"D405*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,1126,1206,1446,1671,1864,2056]
["Mendocino","Mendocino0.9",{"$f":"C405*2*0.9","v":50670},{"$f":"D405*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,1266,1356,1626,1879,2097,2313]
["Mendocino","Mendocino1",{"$f":"C405*2","v":56300},{"$f":"D405*2","v":64300},72300,80300,86800,93200,99600,106000,{"$f":"K405*2","v":1406},{"$f":"L405*2","v":1506},1806,2088,2330,2570]
["Mendocino","Mendocino1.1",{"$f":"C405*2*1.1","v":61930.000000000007},{"$f":"D405*2*1.1","v":70730},79530,88330,95480.000000000015,102520.00000000001,109560.00000000001,116600.00000000001,{"$f":"TRUNC(C414/12*0.3)","v":1548},{"$f":"TRUNC((C414+D414)/2/12*0.3)","v":1658},{"$f":"TRUNC((E414)/12*0.3)","v":1988},{"$f":"TRUNC(((F414+G414)/2)/12*0.3)","v":2297},{"$f":"TRUNC(H414/12*0.3)","v":2563},{"$f":"TRUNC(((I414+J414)/2)/12*0.3)","v":2827}]
["Mendocino","Mendocino1.2",{"$f":"C405*2*1.2","v":67560},{"$f":"D405*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,1689,1809,2169,2506,2796,3084]
["Merced","Merced0.15",{"$f":"C423*2*0.15","v":8190},{"$f":"D423*2*0.15","v":9360},{"$f":"E423*2*0.15","v":10530},{"$f":"F423*2*0.15","v":11685},{"$f":"G423*2*0.15","v":12630},{"$f":"H423*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Merced","Merced0.2",{"$f":"C423*2*0.2","v":10920},{"$f":"D423*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Merced","Merced0.25",{"$f":"C423*2*0.25","v":13650},{"$f":"D423*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Merced","Merced0.3",{"$f":"C423*2*0.3","v":16380},{"$f":"D423*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Merced","Merced0.35",{"$f":"C423*2*0.35","v":19110},{"$f":"D423*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Merced","Merced0.4",{"$f":"C423*2*0.4","v":21840},{"$f":"D423*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Merced","Merced0.45",{"$f":"C423*2*0.45","v":24570},{"$f":"D423*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Merced","Merced0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C423/12*0.3)","v":682},{"$f":"TRUNC((C423+D423)/2/12*0.3)","v":731},{"$f":"TRUNC((E423)/12*0.3)","v":877},{"$f":"TRUNC(((F423+G423)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H423/12*0.3)","v":1130},{"$f":"TRUNC(((I423+J423)/2)/12*0.3)","v":1246}]
["Merced","Merced0.55",{"$f":"C423*2*0.55","v":30030.000000000004},{"$f":"D423*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C424/12*0.3)","v":750},{"$f":"TRUNC((C424+D424)/2/12*0.3)","v":804},{"$f":"TRUNC((E424)/12*0.3)","v":965},{"$f":"TRUNC(((F424+G424)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H424/12*0.3)","v":1243},{"$f":"TRUNC(((I424+J424)/2)/12*0.3)","v":1371}]
["Merced","Merced0.6",{"$f":"C423*2*0.6","v":32760},{"$f":"D423*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Merced","Merced0.65",{"$f":"C423*2*0.65","v":35490},{"$f":"D423*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Merced","Merced0.7",{"$f":"C423*2*0.7","v":38220},{"$f":"D423*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Merced","Merced0.75",{"$f":"C423*2*0.75","v":40950},{"$f":"D423*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Merced","Merced0.8",{"$f":"C423*2*0.8","v":43680},{"$f":"D423*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Merced","Merced0.9",{"$f":"C423*2*0.9","v":49140},{"$f":"D423*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Merced","Merced1",{"$f":"C423*2","v":54600},{"$f":"D423*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K423*2","v":1364},{"$f":"L423*2","v":1462},1754,2026,2260,2492]
["Merced","Merced1.1",{"$f":"C423*2*1.1","v":60060.000000000007},{"$f":"D423*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C432/12*0.3)","v":1501},{"$f":"TRUNC((C432+D432)/2/12*0.3)","v":1608},{"$f":"TRUNC((E432)/12*0.3)","v":1930},{"$f":"TRUNC(((F432+G432)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H432/12*0.3)","v":2486},{"$f":"TRUNC(((I432+J432)/2)/12*0.3)","v":2743}]
["Merced","Merced1.2",{"$f":"C423*2*1.2","v":65520},{"$f":"D423*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Modoc","Modoc0.15",{"$f":"C441*2*0.15","v":8190},{"$f":"D441*2*0.15","v":9360},{"$f":"E441*2*0.15","v":10530},{"$f":"F441*2*0.15","v":11685},{"$f":"G441*2*0.15","v":12630},{"$f":"H441*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Modoc","Modoc0.2",{"$f":"C441*2*0.2","v":10920},{"$f":"D441*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Modoc","Modoc0.25",{"$f":"C441*2*0.25","v":13650},{"$f":"D441*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Modoc","Modoc0.3",{"$f":"C441*2*0.3","v":16380},{"$f":"D441*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Modoc","Modoc0.35",{"$f":"C441*2*0.35","v":19110},{"$f":"D441*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Modoc","Modoc0.4",{"$f":"C441*2*0.4","v":21840},{"$f":"D441*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Modoc","Modoc0.45",{"$f":"C441*2*0.45","v":24570},{"$f":"D441*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Modoc","Modoc0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C441/12*0.3)","v":682},{"$f":"TRUNC((C441+D441)/2/12*0.3)","v":731},{"$f":"TRUNC((E441)/12*0.3)","v":877},{"$f":"TRUNC(((F441+G441)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H441/12*0.3)","v":1130},{"$f":"TRUNC(((I441+J441)/2)/12*0.3)","v":1246}]
["Modoc","Modoc0.55",{"$f":"C441*2*0.55","v":30030.000000000004},{"$f":"D441*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C442/12*0.3)","v":750},{"$f":"TRUNC((C442+D442)/2/12*0.3)","v":804},{"$f":"TRUNC((E442)/12*0.3)","v":965},{"$f":"TRUNC(((F442+G442)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H442/12*0.3)","v":1243},{"$f":"TRUNC(((I442+J442)/2)/12*0.3)","v":1371}]
["Modoc","Modoc0.6",{"$f":"C441*2*0.6","v":32760},{"$f":"D441*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Modoc","Modoc0.65",{"$f":"C441*2*0.65","v":35490},{"$f":"D441*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Modoc","Modoc0.7",{"$f":"C441*2*0.7","v":38220},{"$f":"D441*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Modoc","Modoc0.75",{"$f":"C441*2*0.75","v":40950},{"$f":"D441*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Modoc","Modoc0.8",{"$f":"C441*2*0.8","v":43680},{"$f":"D441*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Modoc","Modoc0.9",{"$f":"C441*2*0.9","v":49140},{"$f":"D441*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Modoc","Modoc1",{"$f":"C441*2","v":54600},{"$f":"D441*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K441*2","v":1364},{"$f":"L441*2","v":1462},1754,2026,2260,2492]
["Modoc","Modoc1.1",{"$f":"C441*2*1.1","v":60060.000000000007},{"$f":"D441*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C450/12*0.3)","v":1501},{"$f":"TRUNC((C450+D450)/2/12*0.3)","v":1608},{"$f":"TRUNC((E450)/12*0.3)","v":1930},{"$f":"TRUNC(((F450+G450)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H450/12*0.3)","v":2486},{"$f":"TRUNC(((I450+J450)/2)/12*0.3)","v":2743}]
["Modoc","Modoc1.2",{"$f":"C441*2*1.2","v":65520},{"$f":"D441*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Mono","Mono0.15",{"$f":"C459*2*0.15","v":8445},{"$f":"D459*2*0.15","v":9645},{"$f":"E459*2*0.15","v":10845},{"$f":"F459*2*0.15","v":12045},{"$f":"G459*2*0.15","v":13020},{"$f":"H459*2*0.15","v":13980},14940,15900,211,226,271,313,349,385]
["Mono","Mono0.2",{"$f":"C459*2*0.2","v":11260},{"$f":"D459*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,281,301,361,417,466,514]
["Mono","Mono0.25",{"$f":"C459*2*0.25","v":14075},{"$f":"D459*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,351,376,451,522,582,642]
["Mono","Mono0.3",{"$f":"C459*2*0.3","v":16890},{"$f":"D459*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,422,452,542,626,699,771]
["Mono","Mono0.35",{"$f":"C459*2*0.35","v":19705},{"$f":"D459*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,492,527,632,731,815,899]
["Mono","Mono0.4",{"$f":"C459*2*0.4","v":22520},{"$f":"D459*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,563,603,723,835,932,1028]
["Mono","Mono0.45",{"$f":"C459*2*0.45","v":25335},{"$f":"D459*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,633,678,813,939,1048,1156]
["Mono","Mono0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":28150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":32150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":40150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":43400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":46600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":49800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":53000},{"$f":"TRUNC(C459/12*0.3)","v":703},{"$f":"TRUNC((C459+D459)/2/12*0.3)","v":753},{"$f":"TRUNC((E459)/12*0.3)","v":903},{"$f":"TRUNC(((F459+G459)/2)/12*0.3)","v":1044},{"$f":"TRUNC(H459/12*0.3)","v":1165},{"$f":"TRUNC(((I459+J459)/2)/12*0.3)","v":1285}]
["Mono","Mono0.55",{"$f":"C459*2*0.55","v":30965.000000000004},{"$f":"D459*2*0.55","v":35365},39765,44165,47740.000000000007,51260.000000000007,54780.000000000007,58300.000000000007,{"$f":"TRUNC(C460/12*0.3)","v":774},{"$f":"TRUNC((C460+D460)/2/12*0.3)","v":829},{"$f":"TRUNC((E460)/12*0.3)","v":994},{"$f":"TRUNC(((F460+G460)/2)/12*0.3)","v":1148},{"$f":"TRUNC(H460/12*0.3)","v":1281},{"$f":"TRUNC(((I460+J460)/2)/12*0.3)","v":1413}]
["Mono","Mono0.6",{"$f":"C459*2*0.6","v":33780},{"$f":"D459*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,844,904,1084,1253,1398,1542]
["Mono","Mono0.65",{"$f":"C459*2*0.65","v":36595},{"$f":"D459*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,914,979,1174,1357,1514,1670]
["Mono","Mono0.7",{"$f":"C459*2*0.7","v":39410},{"$f":"D459*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,985,1055,1265,1462,1631,1799]
["Mono","Mono0.75",{"$f":"C459*2*0.75","v":42225},{"$f":"D459*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,1055,1130,1355,1566,1747,1927]
["Mono","Mono0.8",{"$f":"C459*2*0.8","v":45040},{"$f":"D459*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,1126,1206,1446,1671,1864,2056]
["Mono","Mono0.9",{"$f":"C459*2*0.9","v":50670},{"$f":"D459*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,1266,1356,1626,1879,2097,2313]
["Mono","Mono1",{"$f":"C459*2","v":56300},{"$f":"D459*2","v":64300},72300,80300,86800,93200,99600,106000,{"$f":"K459*2","v":1406},{"$f":"L459*2","v":1506},1806,2088,2330,2570]
["Mono","Mono1.1",{"$f":"C459*2*1.1","v":61930.000000000007},{"$f":"D459*2*1.1","v":70730},79530,88330,95480.000000000015,102520.00000000001,109560.00000000001,116600.00000000001,{"$f":"TRUNC(C468/12*0.3)","v":1548},{"$f":"TRUNC((C468+D468)/2/12*0.3)","v":1658},{"$f":"TRUNC((E468)/12*0.3)","v":1988},{"$f":"TRUNC(((F468+G468)/2)/12*0.3)","v":2297},{"$f":"TRUNC(H468/12*0.3)","v":2563},{"$f":"TRUNC(((I468+J468)/2)/12*0.3)","v":2827}]
["Mono","Mono1.2",{"$f":"C459*2*1.2","v":67560},{"$f":"D459*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,1689,1809,2169,2506,2796,3084]
["Monterey","Monterey0.15",{"$f":"C477*2*0.15","v":11940},{"$f":"D477*2*0.15","v":13650},{"$f":"E477*2*0.15","v":15360},{"$f":"F477*2*0.15","v":17055},{"$f":"G477*2*0.15","v":18420},{"$f":"H477*2*0.15","v":19785},21150,22515,298,319,384,443,494,545]
["Monterey","Monterey0.2",{"$f":"C477*2*0.2","v":15920},{"$f":"D477*2*0.2","v":18200},20480,22740,24560,26380,28200,30020,398,426,512,591,659,727]
["Monterey","Monterey0.25",{"$f":"C477*2*0.25","v":19900},{"$f":"D477*2*0.25","v":22750},25600,28425,30700,32975,35250,37525,497,533,640,739,824,909]
["Monterey","Monterey0.3",{"$f":"C477*2*0.3","v":23880},{"$f":"D477*2*0.3","v":27300},30720,34110,36840,39570,42300,45030,597,639,768,886,989,1091]
["Monterey","Monterey0.35",{"$f":"C477*2*0.35","v":27860},{"$f":"D477*2*0.35","v":31849.999999999996},35840,39795,42980,46165,49350,52535,696,746,896,1034,1154,1273]
["Monterey","Monterey0.4",{"$f":"C477*2*0.4","v":31840},{"$f":"D477*2*0.4","v":36400},40960,45480,49120,52760,56400,60040,796,853,1024,1182,1319,1455]
["Monterey","Monterey0.45",{"$f":"C477*2*0.45","v":35820},{"$f":"D477*2*0.45","v":40950},46080,51165,55260,59355,63450,67545,895,959,1152,1330,1483,1637]
["Monterey","Monterey0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":39800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":45500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":51200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":56850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":61400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":65950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":70500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":75050},{"$f":"TRUNC(C477/12*0.3)","v":995},{"$f":"TRUNC((C477+D477)/2/12*0.3)","v":1066},{"$f":"TRUNC((E477)/12*0.3)","v":1280},{"$f":"TRUNC(((F477+G477)/2)/12*0.3)","v":1478},{"$f":"TRUNC(H477/12*0.3)","v":1648},{"$f":"TRUNC(((I477+J477)/2)/12*0.3)","v":1819}]
["Monterey","Monterey0.55",{"$f":"C477*2*0.55","v":43780},{"$f":"D477*2*0.55","v":50050.000000000007},56320.000000000007,62535.000000000007,67540,72545,77550,82555,{"$f":"TRUNC(C478/12*0.3)","v":1094},{"$f":"TRUNC((C478+D478)/2/12*0.3)","v":1172},{"$f":"TRUNC((E478)/12*0.3)","v":1408},{"$f":"TRUNC(((F478+G478)/2)/12*0.3)","v":1625},{"$f":"TRUNC(H478/12*0.3)","v":1813},{"$f":"TRUNC(((I478+J478)/2)/12*0.3)","v":2001}]
["Monterey","Monterey0.6",{"$f":"C477*2*0.6","v":47760},{"$f":"D477*2*0.6","v":54600},61440,68220,73680,79140,84600,90060,1194,1279,1536,1773,1978,2183]
["Monterey","Monterey0.65",{"$f":"C477*2*0.65","v":51740},{"$f":"D477*2*0.65","v":59150},66560,73905,79820,85735,91650,97565,1293,1386,1664,1921,2143,2365]
["Monterey","Monterey0.7",{"$f":"C477*2*0.7","v":55720},{"$f":"D477*2*0.7","v":63699.999999999993},71680,79590,85960,92330,98700,105070,1393,1492,1792,2069,2308,2547]
["Monterey","Monterey0.75",{"$f":"C477*2*0.75","v":59700},{"$f":"D477*2*0.75","v":68250},76800,85275,92100,98925,105750,112575,1492,1599,1920,2217,2473,2729]
["Monterey","Monterey0.8",{"$f":"C477*2*0.8","v":63680},{"$f":"D477*2*0.8","v":72800},81920,90960,98240,105520,112800,120080,1592,1706,2048,2365,2638,2911]
["Monterey","Monterey0.9",{"$f":"C477*2*0.9","v":71640},{"$f":"D477*2*0.9","v":81900},92160,102330,110520,118710,126900,135090,1791,1919,2304,2660,2967,3274]
["Monterey","Monterey1",{"$f":"C477*2","v":79600},{"$f":"D477*2","v":91000},102400,113700,122800,131900,141000,150100,{"$f":"K477*2","v":1990},{"$f":"L477*2","v":2132},2560,2956,3296,3638]
["Monterey","Monterey1.1",{"$f":"C477*2*1.1","v":87560},{"$f":"D477*2*1.1","v":100100.00000000001},112640.00000000001,125070.00000000001,135080,145090,155100,165110,{"$f":"TRUNC(C486/12*0.3)","v":2189},{"$f":"TRUNC((C486+D486)/2/12*0.3)","v":2345},{"$f":"TRUNC((E486)/12*0.3)","v":2816},{"$f":"TRUNC(((F486+G486)/2)/12*0.3)","v":3251},{"$f":"TRUNC(H486/12*0.3)","v":3627},{"$f":"TRUNC(((I486+J486)/2)/12*0.3)","v":4002}]
["Monterey","Monterey1.2",{"$f":"C477*2*1.2","v":95520},{"$f":"D477*2*1.2","v":109200},122880,136440,147360,158280,169200,180120,2388,2559,3072,3547,3957,4366]
["Napa","Napa0.15",{"$f":"C495*2*0.15","v":13245},{"$f":"D495*2*0.15","v":15135},{"$f":"E495*2*0.15","v":17025},{"$f":"F495*2*0.15","v":18915},{"$f":"G495*2*0.15","v":20430},{"$f":"H495*2*0.15","v":21945},23460,24975,331,354,425,491,548,605]
["Napa","Napa0.2",{"$f":"C495*2*0.2","v":17660},{"$f":"D495*2*0.2","v":20180},22700,25220,27240,29260,31280,33300,441,473,567,655,731,807]
["Napa","Napa0.25",{"$f":"C495*2*0.25","v":22075},{"$f":"D495*2*0.25","v":25225},28375,31525,34050,36575,39100,41625,551,591,709,819,914,1009]
["Napa","Napa0.3",{"$f":"C495*2*0.3","v":26490},{"$f":"D495*2*0.3","v":30270},34050,37830,40860,43890,46920,49950,662,709,851,983,1097,1210]
["Napa","Napa0.35",{"$f":"C495*2*0.35","v":30904.999999999996},{"$f":"D495*2*0.35","v":35315},39725,44135,47670,51205,54740,58274.999999999993,772,827,993,1147,1280,1412]
["Napa","Napa0.4",{"$f":"C495*2*0.4","v":35320},{"$f":"D495*2*0.4","v":40360},45400,50440,54480,58520,62560,66600,883,946,1135,1311,1463,1614]
["Napa","Napa0.45",{"$f":"C495*2*0.45","v":39735},{"$f":"D495*2*0.45","v":45405},51075,56745,61290,65835,70380,74925,993,1064,1276,1475,1645,1816]
["Napa","Napa0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":44150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":50450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":56750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":63050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":68100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":73150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":78200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":83250},{"$f":"TRUNC(C495/12*0.3)","v":1103},{"$f":"TRUNC((C495+D495)/2/12*0.3)","v":1182},{"$f":"TRUNC((E495)/12*0.3)","v":1418},{"$f":"TRUNC(((F495+G495)/2)/12*0.3)","v":1639},{"$f":"TRUNC(H495/12*0.3)","v":1828},{"$f":"TRUNC(((I495+J495)/2)/12*0.3)","v":2018}]
["Napa","Napa0.55",{"$f":"C495*2*0.55","v":48565.000000000007},{"$f":"D495*2*0.55","v":55495.000000000007},62425.000000000007,69355,74910,80465,86020,91575.000000000015,{"$f":"TRUNC(C496/12*0.3)","v":1214},{"$f":"TRUNC((C496+D496)/2/12*0.3)","v":1300},{"$f":"TRUNC((E496)/12*0.3)","v":1560},{"$f":"TRUNC(((F496+G496)/2)/12*0.3)","v":1803},{"$f":"TRUNC(H496/12*0.3)","v":2011},{"$f":"TRUNC(((I496+J496)/2)/12*0.3)","v":2219}]
["Napa","Napa0.6",{"$f":"C495*2*0.6","v":52980},{"$f":"D495*2*0.6","v":60540},68100,75660,81720,87780,93840,99900,1324,1419,1702,1967,2194,2421]
["Napa","Napa0.65",{"$f":"C495*2*0.65","v":57395},{"$f":"D495*2*0.65","v":65585},73775,81965,88530,95095,101660,108225,1434,1537,1844,2131,2377,2623]
["Napa","Napa0.7",{"$f":"C495*2*0.7","v":61809.999999999993},{"$f":"D495*2*0.7","v":70630},79450,88270,95340,102410,109480,116549.99999999999,1545,1655,1986,2295,2560,2825]
["Napa","Napa0.75",{"$f":"C495*2*0.75","v":66225},{"$f":"D495*2*0.75","v":75675},85125,94575,102150,109725,117300,124875,1655,1773,2128,2459,2743,3027]
["Napa","Napa0.8",{"$f":"C495*2*0.8","v":70640},{"$f":"D495*2*0.8","v":80720},90800,100880,108960,117040,125120,133200,1766,1892,2270,2623,2926,3229]
["Napa","Napa0.9",{"$f":"C495*2*0.9","v":79470},{"$f":"D495*2*0.9","v":90810},102150,113490,122580,131670,140760,149850,1986,2128,2553,2950,3291,3632]
["Napa","Napa1",{"$f":"C495*2","v":88300},{"$f":"D495*2","v":100900},113500,126100,136200,146300,156400,166500,{"$f":"K495*2","v":2206},{"$f":"L495*2","v":2364},2836,3278,3656,4036]
["Napa","Napa1.1",{"$f":"C495*2*1.1","v":97130.000000000015},{"$f":"D495*2*1.1","v":110990.00000000001},124850.00000000001,138710,149820,160930,172040,183150.00000000003,{"$f":"TRUNC(C504/12*0.3)","v":2428},{"$f":"TRUNC((C504+D504)/2/12*0.3)","v":2601},{"$f":"TRUNC((E504)/12*0.3)","v":3121},{"$f":"TRUNC(((F504+G504)/2)/12*0.3)","v":3606},{"$f":"TRUNC(H504/12*0.3)","v":4023},{"$f":"TRUNC(((I504+J504)/2)/12*0.3)","v":4439}]
["Napa","Napa1.2",{"$f":"C495*2*1.2","v":105960},{"$f":"D495*2*1.2","v":121080},136200,151320,163440,175560,187680,199800,2649,2838,3405,3934,4389,4843]
["Nevada","Nevada0.15",{"$f":"C513*2*0.15","v":10335},{"$f":"D513*2*0.15","v":11820},{"$f":"E513*2*0.15","v":13290},{"$f":"F513*2*0.15","v":14760},{"$f":"G513*2*0.15","v":15945},{"$f":"H513*2*0.15","v":17130},18315,19485,258,276,332,383,428,472]
["Nevada","Nevada0.2",{"$f":"C513*2*0.2","v":13780},{"$f":"D513*2*0.2","v":15760},17720,19680,21260,22840,24420,25980,344,369,443,511,571,630]
["Nevada","Nevada0.25",{"$f":"C513*2*0.25","v":17225},{"$f":"D513*2*0.25","v":19700},22150,24600,26575,28550,30525,32475,430,461,553,639,713,787]
["Nevada","Nevada0.3",{"$f":"C513*2*0.3","v":20670},{"$f":"D513*2*0.3","v":23640},26580,29520,31890,34260,36630,38970,516,553,664,767,856,945]
["Nevada","Nevada0.35",{"$f":"C513*2*0.35","v":24115},{"$f":"D513*2*0.35","v":27580},31009.999999999996,34440,37205,39970,42735,45465,602,646,775,895,999,1102]
["Nevada","Nevada0.4",{"$f":"C513*2*0.4","v":27560},{"$f":"D513*2*0.4","v":31520},35440,39360,42520,45680,48840,51960,689,738,886,1023,1142,1260]
["Nevada","Nevada0.45",{"$f":"C513*2*0.45","v":31005},{"$f":"D513*2*0.45","v":35460},39870,44280,47835,51390,54945,58455,775,830,996,1151,1284,1417]
["Nevada","Nevada0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":34450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":39400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":44300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":49200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":53150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":57100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":61050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":64950},{"$f":"TRUNC(C513/12*0.3)","v":861},{"$f":"TRUNC((C513+D513)/2/12*0.3)","v":923},{"$f":"TRUNC((E513)/12*0.3)","v":1107},{"$f":"TRUNC(((F513+G513)/2)/12*0.3)","v":1279},{"$f":"TRUNC(H513/12*0.3)","v":1427},{"$f":"TRUNC(((I513+J513)/2)/12*0.3)","v":1575}]
["Nevada","Nevada0.55",{"$f":"C513*2*0.55","v":37895},{"$f":"D513*2*0.55","v":43340},48730.000000000007,54120.000000000007,58465.000000000007,62810.000000000007,67155,71445,{"$f":"TRUNC(C514/12*0.3)","v":947},{"$f":"TRUNC((C514+D514)/2/12*0.3)","v":1015},{"$f":"TRUNC((E514)/12*0.3)","v":1218},{"$f":"TRUNC(((F514+G514)/2)/12*0.3)","v":1407},{"$f":"TRUNC(H514/12*0.3)","v":1570},{"$f":"TRUNC(((I514+J514)/2)/12*0.3)","v":1732}]
["Nevada","Nevada0.6",{"$f":"C513*2*0.6","v":41340},{"$f":"D513*2*0.6","v":47280},53160,59040,63780,68520,73260,77940,1033,1107,1329,1535,1713,1890]
["Nevada","Nevada0.65",{"$f":"C513*2*0.65","v":44785},{"$f":"D513*2*0.65","v":51220},57590,63960,69095,74230,79365,84435,1119,1200,1439,1663,1855,2047]
["Nevada","Nevada0.7",{"$f":"C513*2*0.7","v":48230},{"$f":"D513*2*0.7","v":55160},62019.999999999993,68880,74410,79940,85470,90930,1205,1292,1550,1791,1998,2205]
["Nevada","Nevada0.75",{"$f":"C513*2*0.75","v":51675},{"$f":"D513*2*0.75","v":59100},66450,73800,79725,85650,91575,97425,1291,1384,1661,1919,2141,2362]
["Nevada","Nevada0.8",{"$f":"C513*2*0.8","v":55120},{"$f":"D513*2*0.8","v":63040},70880,78720,85040,91360,97680,103920,1378,1477,1772,2047,2284,2520]
["Nevada","Nevada0.9",{"$f":"C513*2*0.9","v":62010},{"$f":"D513*2*0.9","v":70920},79740,88560,95670,102780,109890,116910,1550,1661,1993,2302,2569,2835]
["Nevada","Nevada1",{"$f":"C513*2","v":68900},{"$f":"D513*2","v":78800},88600,98400,106300,114200,122100,129900,{"$f":"K513*2","v":1722},{"$f":"L513*2","v":1846},2214,2558,2854,3150]
["Nevada","Nevada1.1",{"$f":"C513*2*1.1","v":75790},{"$f":"D513*2*1.1","v":86680},97460.000000000015,108240.00000000001,116930.00000000001,125620.00000000001,134310,142890,{"$f":"TRUNC(C522/12*0.3)","v":1894},{"$f":"TRUNC((C522+D522)/2/12*0.3)","v":2030},{"$f":"TRUNC((E522)/12*0.3)","v":2436},{"$f":"TRUNC(((F522+G522)/2)/12*0.3)","v":2814},{"$f":"TRUNC(H522/12*0.3)","v":3140},{"$f":"TRUNC(((I522+J522)/2)/12*0.3)","v":3465}]
["Nevada","Nevada1.2",{"$f":"C513*2*1.2","v":82680},{"$f":"D513*2*1.2","v":94560},106320,118080,127560,137040,146520,155880,2067,2215,2658,3070,3426,3780]
["Orange","Orange0.15",{"$f":"C531*2*0.15","v":14235},{"$f":"D531*2*0.15","v":16260},{"$f":"E531*2*0.15","v":18300},{"$f":"F531*2*0.15","v":20325},{"$f":"G531*2*0.15","v":21960},{"$f":"H531*2*0.15","v":23580},25215,26835,355,381,457,528,589,650]
["Orange","Orange0.2",{"$f":"C531*2*0.2","v":18980},{"$f":"D531*2*0.2","v":21680},24400,27100,29280,31440,33620,35780,474,508,610,704,786,867]
["Orange","Orange0.25",{"$f":"C531*2*0.25","v":23725},{"$f":"D531*2*0.25","v":27100},30500,33875,36600,39300,42025,44725,593,635,762,880,982,1084]
["Orange","Orange0.3",{"$f":"C531*2*0.3","v":28470},{"$f":"D531*2*0.3","v":32520},36600,40650,43920,47160,50430,53670,711,762,915,1057,1179,1301]
["Orange","Orange0.35",{"$f":"C531*2*0.35","v":33215},{"$f":"D531*2*0.35","v":37940},42700,47425,51240,55020,58834.999999999993,62614.999999999993,830,889,1067,1233,1375,1518]
["Orange","Orange0.4",{"$f":"C531*2*0.4","v":37960},{"$f":"D531*2*0.4","v":43360},48800,54200,58560,62880,67240,71560,949,1016,1220,1409,1572,1735]
["Orange","Orange0.45",{"$f":"C531*2*0.45","v":42705},{"$f":"D531*2*0.45","v":48780},54900,60975,65880,70740,75645,80505,1067,1143,1372,1585,1768,1951]
["Orange","Orange0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":47450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":54200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":61000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":67750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":73200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":78600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":84050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":89450},{"$f":"TRUNC(C531/12*0.3)","v":1186},{"$f":"TRUNC((C531+D531)/2/12*0.3)","v":1270},{"$f":"TRUNC((E531)/12*0.3)","v":1525},{"$f":"TRUNC(((F531+G531)/2)/12*0.3)","v":1761},{"$f":"TRUNC(H531/12*0.3)","v":1965},{"$f":"TRUNC(((I531+J531)/2)/12*0.3)","v":2168}]
["Orange","Orange0.55",{"$f":"C531*2*0.55","v":52195.000000000007},{"$f":"D531*2*0.55","v":59620.000000000007},67100,74525,80520,86460,92455.000000000015,98395.000000000015,{"$f":"TRUNC(C532/12*0.3)","v":1304},{"$f":"TRUNC((C532+D532)/2/12*0.3)","v":1397},{"$f":"TRUNC((E532)/12*0.3)","v":1677},{"$f":"TRUNC(((F532+G532)/2)/12*0.3)","v":1938},{"$f":"TRUNC(H532/12*0.3)","v":2161},{"$f":"TRUNC(((I532+J532)/2)/12*0.3)","v":2385}]
["Orange","Orange0.6",{"$f":"C531*2*0.6","v":56940},{"$f":"D531*2*0.6","v":65040},73200,81300,87840,94320,100860,107340,1423,1524,1830,2114,2358,2602]
["Orange","Orange0.65",{"$f":"C531*2*0.65","v":61685},{"$f":"D531*2*0.65","v":70460},79300,88075,95160,102180,109265,116285,1542,1651,1982,2290,2554,2819]
["Orange","Orange0.7",{"$f":"C531*2*0.7","v":66430},{"$f":"D531*2*0.7","v":75880},85400,94850,102480,110040,117669.99999999999,125229.99999999999,1660,1778,2135,2466,2751,3036]
["Orange","Orange0.75",{"$f":"C531*2*0.75","v":71175},{"$f":"D531*2*0.75","v":81300},91500,101625,109800,117900,126075,134175,1779,1905,2287,2642,2947,3253]
["Orange","Orange0.8",{"$f":"C531*2*0.8","v":75920},{"$f":"D531*2*0.8","v":86720},97600,108400,117120,125760,134480,143120,1898,2033,2440,2819,3144,3470]
["Orange","Orange0.9",{"$f":"C531*2*0.9","v":85410},{"$f":"D531*2*0.9","v":97560},109800,121950,131760,141480,151290,161010,2135,2287,2745,3171,3537,3903]
["Orange","Orange1",{"$f":"C531*2","v":94900},{"$f":"D531*2","v":108400},122000,135500,146400,157200,168100,178900,{"$f":"K531*2","v":2372},{"$f":"L531*2","v":2540},3050,3522,3930,4336]
["Orange","Orange1.1",{"$f":"C531*2*1.1","v":104390.00000000001},{"$f":"D531*2*1.1","v":119240.00000000001},134200,149050,161040,172920,184910.00000000003,196790.00000000003,{"$f":"TRUNC(C540/12*0.3)","v":2609},{"$f":"TRUNC((C540+D540)/2/12*0.3)","v":2795},{"$f":"TRUNC((E540)/12*0.3)","v":3355},{"$f":"TRUNC(((F540+G540)/2)/12*0.3)","v":3876},{"$f":"TRUNC(H540/12*0.3)","v":4323},{"$f":"TRUNC(((I540+J540)/2)/12*0.3)","v":4771}]
["Orange","Orange1.2",{"$f":"C531*2*1.2","v":113880},{"$f":"D531*2*1.2","v":130080},146400,162600,175680,188640,201720,214680,2847,3049,3660,4228,4716,5205]
["Placer","Placer0.15",{"$f":"C549*2*0.15","v":10650},{"$f":"D549*2*0.15","v":12165},{"$f":"E549*2*0.15","v":13680},{"$f":"F549*2*0.15","v":15195},{"$f":"G549*2*0.15","v":16425},{"$f":"H549*2*0.15","v":17640},18855,20070,266,285,342,395,441,486]
["Placer","Placer0.2",{"$f":"C549*2*0.2","v":14200},{"$f":"D549*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,355,380,456,527,588,648]
["Placer","Placer0.25",{"$f":"C549*2*0.25","v":17750},{"$f":"D549*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,443,475,570,658,735,810]
["Placer","Placer0.3",{"$f":"C549*2*0.3","v":21300},{"$f":"D549*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,532,570,684,790,882,973]
["Placer","Placer0.35",{"$f":"C549*2*0.35","v":24850},{"$f":"D549*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,621,665,798,922,1029,1135]
["Placer","Placer0.4",{"$f":"C549*2*0.4","v":28400},{"$f":"D549*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,710,760,912,1054,1176,1297]
["Placer","Placer0.45",{"$f":"C549*2*0.45","v":31950},{"$f":"D549*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,798,855,1026,1185,1323,1459]
["Placer","Placer0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":40550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":45600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":50650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":54750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":58800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":66900},{"$f":"TRUNC(C549/12*0.3)","v":887},{"$f":"TRUNC((C549+D549)/2/12*0.3)","v":950},{"$f":"TRUNC((E549)/12*0.3)","v":1140},{"$f":"TRUNC(((F549+G549)/2)/12*0.3)","v":1317},{"$f":"TRUNC(H549/12*0.3)","v":1470},{"$f":"TRUNC(((I549+J549)/2)/12*0.3)","v":1621}]
["Placer","Placer0.55",{"$f":"C549*2*0.55","v":39050},{"$f":"D549*2*0.55","v":44605},50160.000000000007,55715.000000000007,60225.000000000007,64680.000000000007,69135,73590,{"$f":"TRUNC(C550/12*0.3)","v":976},{"$f":"TRUNC((C550+D550)/2/12*0.3)","v":1045},{"$f":"TRUNC((E550)/12*0.3)","v":1254},{"$f":"TRUNC(((F550+G550)/2)/12*0.3)","v":1449},{"$f":"TRUNC(H550/12*0.3)","v":1617},{"$f":"TRUNC(((I550+J550)/2)/12*0.3)","v":1784}]
["Placer","Placer0.6",{"$f":"C549*2*0.6","v":42600},{"$f":"D549*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,1065,1140,1368,1581,1764,1946]
["Placer","Placer0.65",{"$f":"C549*2*0.65","v":46150},{"$f":"D549*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,1153,1235,1482,1712,1911,2108]
["Placer","Placer0.7",{"$f":"C549*2*0.7","v":49700},{"$f":"D549*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,1242,1330,1596,1844,2058,2270]
["Placer","Placer0.75",{"$f":"C549*2*0.75","v":53250},{"$f":"D549*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,1331,1425,1710,1976,2205,2432]
["Placer","Placer0.8",{"$f":"C549*2*0.8","v":56800},{"$f":"D549*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,1420,1521,1824,2108,2352,2595]
["Placer","Placer0.9",{"$f":"C549*2*0.9","v":63900},{"$f":"D549*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,1597,1711,2052,2371,2646,2919]
["Placer","Placer1",{"$f":"C549*2","v":71000},{"$f":"D549*2","v":81100},91200,101300,109500,117600,125700,133800,{"$f":"K549*2","v":1774},{"$f":"L549*2","v":1900},2280,2634,2940,3242]
["Placer","Placer1.1",{"$f":"C549*2*1.1","v":78100},{"$f":"D549*2*1.1","v":89210},100320.00000000001,111430.00000000001,120450.00000000001,129360.00000000001,138270,147180,{"$f":"TRUNC(C558/12*0.3)","v":1952},{"$f":"TRUNC((C558+D558)/2/12*0.3)","v":2091},{"$f":"TRUNC((E558)/12*0.3)","v":2508},{"$f":"TRUNC(((F558+G558)/2)/12*0.3)","v":2898},{"$f":"TRUNC(H558/12*0.3)","v":3234},{"$f":"TRUNC(((I558+J558)/2)/12*0.3)","v":3568}]
["Placer","Placer1.2",{"$f":"C549*2*1.2","v":85200},{"$f":"D549*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,2130,2281,2736,3162,3528,3892]
["Plumas","Plumas0.15",{"$f":"C567*2*0.15","v":8580},{"$f":"D567*2*0.15","v":9810},{"$f":"E567*2*0.15","v":11040},{"$f":"F567*2*0.15","v":12255},{"$f":"G567*2*0.15","v":13245},{"$f":"H567*2*0.15","v":14220},15210,16185,214,229,276,318,355,392]
["Plumas","Plumas0.2",{"$f":"C567*2*0.2","v":11440},{"$f":"D567*2*0.2","v":13080},14720,16340,17660,18960,20280,21580,286,306,368,425,474,523]
["Plumas","Plumas0.25",{"$f":"C567*2*0.25","v":14300},{"$f":"D567*2*0.25","v":16350},18400,20425,22075,23700,25350,26975,357,383,460,531,592,654]
["Plumas","Plumas0.3",{"$f":"C567*2*0.3","v":17160},{"$f":"D567*2*0.3","v":19620},22080,24510,26490,28440,30420,32370,429,459,552,637,711,784]
["Plumas","Plumas0.35",{"$f":"C567*2*0.35","v":20020},{"$f":"D567*2*0.35","v":22890},25760,28595,30904.999999999996,33180,35490,37765,500,536,644,743,829,915]
["Plumas","Plumas0.4",{"$f":"C567*2*0.4","v":22880},{"$f":"D567*2*0.4","v":26160},29440,32680,35320,37920,40560,43160,572,613,736,850,948,1046]
["Plumas","Plumas0.45",{"$f":"C567*2*0.45","v":25740},{"$f":"D567*2*0.45","v":29430},33120,36765,39735,42660,45630,48555,643,689,828,956,1066,1177]
["Plumas","Plumas0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":28600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":32700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":36800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":40850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":44150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":47400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":50700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":53950},{"$f":"TRUNC(C567/12*0.3)","v":715},{"$f":"TRUNC((C567+D567)/2/12*0.3)","v":766},{"$f":"TRUNC((E567)/12*0.3)","v":920},{"$f":"TRUNC(((F567+G567)/2)/12*0.3)","v":1062},{"$f":"TRUNC(H567/12*0.3)","v":1185},{"$f":"TRUNC(((I567+J567)/2)/12*0.3)","v":1308}]
["Plumas","Plumas0.55",{"$f":"C567*2*0.55","v":31460.000000000004},{"$f":"D567*2*0.55","v":35970},40480,44935,48565.000000000007,52140.000000000007,55770.000000000007,59345.000000000007,{"$f":"TRUNC(C568/12*0.3)","v":786},{"$f":"TRUNC((C568+D568)/2/12*0.3)","v":842},{"$f":"TRUNC((E568)/12*0.3)","v":1012},{"$f":"TRUNC(((F568+G568)/2)/12*0.3)","v":1168},{"$f":"TRUNC(H568/12*0.3)","v":1303},{"$f":"TRUNC(((I568+J568)/2)/12*0.3)","v":1438}]
["Plumas","Plumas0.6",{"$f":"C567*2*0.6","v":34320},{"$f":"D567*2*0.6","v":39240},44160,49020,52980,56880,60840,64740,858,919,1104,1275,1422,1569]
["Plumas","Plumas0.65",{"$f":"C567*2*0.65","v":37180},{"$f":"D567*2*0.65","v":42510},47840,53105,57395,61620,65910,70135,929,996,1196,1381,1540,1700]
["Plumas","Plumas0.7",{"$f":"C567*2*0.7","v":40040},{"$f":"D567*2*0.7","v":45780},51520,57190,61809.999999999993,66360,70980,75530,1001,1072,1288,1487,1659,1831]
["Plumas","Plumas0.75",{"$f":"C567*2*0.75","v":42900},{"$f":"D567*2*0.75","v":49050},55200,61275,66225,71100,76050,80925,1072,1149,1380,1593,1777,1962]
["Plumas","Plumas0.8",{"$f":"C567*2*0.8","v":45760},{"$f":"D567*2*0.8","v":52320},58880,65360,70640,75840,81120,86320,1144,1226,1472,1700,1896,2093]
["Plumas","Plumas0.9",{"$f":"C567*2*0.9","v":51480},{"$f":"D567*2*0.9","v":58860},66240,73530,79470,85320,91260,97110,1287,1379,1656,1912,2133,2354]
["Plumas","Plumas1",{"$f":"C567*2","v":57200},{"$f":"D567*2","v":65400},73600,81700,88300,94800,101400,107900,{"$f":"K567*2","v":1430},{"$f":"L567*2","v":1532},1840,2124,2370,2616]
["Plumas","Plumas1.1",{"$f":"C567*2*1.1","v":62920.000000000007},{"$f":"D567*2*1.1","v":71940},80960,89870,97130.000000000015,104280.00000000001,111540.00000000001,118690.00000000001,{"$f":"TRUNC(C576/12*0.3)","v":1573},{"$f":"TRUNC((C576+D576)/2/12*0.3)","v":1685},{"$f":"TRUNC((E576)/12*0.3)","v":2024},{"$f":"TRUNC(((F576+G576)/2)/12*0.3)","v":2337},{"$f":"TRUNC(H576/12*0.3)","v":2607},{"$f":"TRUNC(((I576+J576)/2)/12*0.3)","v":2877}]
["Plumas","Plumas1.2",{"$f":"C567*2*1.2","v":68640},{"$f":"D567*2*1.2","v":78480},88320,98040,105960,113760,121680,129480,1716,1839,2208,2550,2844,3139]
["Riverside","Riverside0.15",{"$f":"C585*2*0.15","v":9240},{"$f":"D585*2*0.15","v":10560},{"$f":"E585*2*0.15","v":11880},{"$f":"F585*2*0.15","v":13200},{"$f":"G585*2*0.15","v":14265},{"$f":"H585*2*0.15","v":15315},16380,17430,231,247,297,343,382,422]
["Riverside","Riverside0.2",{"$f":"C585*2*0.2","v":12320},{"$f":"D585*2*0.2","v":14080},15840,17600,19020,20420,21840,23240,308,330,396,457,510,563]
["Riverside","Riverside0.25",{"$f":"C585*2*0.25","v":15400},{"$f":"D585*2*0.25","v":17600},19800,22000,23775,25525,27300,29050,385,412,495,572,638,704]
["Riverside","Riverside0.3",{"$f":"C585*2*0.3","v":18480},{"$f":"D585*2*0.3","v":21120},23760,26400,28530,30630,32760,34860,462,495,594,686,765,845]
["Riverside","Riverside0.35",{"$f":"C585*2*0.35","v":21560},{"$f":"D585*2*0.35","v":24640},27720,30799.999999999996,33285,35735,38220,40670,539,577,693,801,893,986]
["Riverside","Riverside0.4",{"$f":"C585*2*0.4","v":24640},{"$f":"D585*2*0.4","v":28160},31680,35200,38040,40840,43680,46480,616,660,792,915,1021,1127]
["Riverside","Riverside0.45",{"$f":"C585*2*0.45","v":27720},{"$f":"D585*2*0.45","v":31680},35640,39600,42795,45945,49140,52290,693,742,891,1029,1148,1267]
["Riverside","Riverside0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":30800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":35200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":39600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":44000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":47550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":51050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":54600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":58100},{"$f":"TRUNC(C585/12*0.3)","v":770},{"$f":"TRUNC((C585+D585)/2/12*0.3)","v":825},{"$f":"TRUNC((E585)/12*0.3)","v":990},{"$f":"TRUNC(((F585+G585)/2)/12*0.3)","v":1144},{"$f":"TRUNC(H585/12*0.3)","v":1276},{"$f":"TRUNC(((I585+J585)/2)/12*0.3)","v":1408}]
["Riverside","Riverside0.55",{"$f":"C585*2*0.55","v":33880},{"$f":"D585*2*0.55","v":38720},43560,48400.000000000007,52305.000000000007,56155.000000000007,60060.000000000007,63910.000000000007,{"$f":"TRUNC(C586/12*0.3)","v":847},{"$f":"TRUNC((C586+D586)/2/12*0.3)","v":907},{"$f":"TRUNC((E586)/12*0.3)","v":1089},{"$f":"TRUNC(((F586+G586)/2)/12*0.3)","v":1258},{"$f":"TRUNC(H586/12*0.3)","v":1403},{"$f":"TRUNC(((I586+J586)/2)/12*0.3)","v":1549}]
["Riverside","Riverside0.6",{"$f":"C585*2*0.6","v":36960},{"$f":"D585*2*0.6","v":42240},47520,52800,57060,61260,65520,69720,924,990,1188,1373,1531,1690]
["Riverside","Riverside0.65",{"$f":"C585*2*0.65","v":40040},{"$f":"D585*2*0.65","v":45760},51480,57200,61815,66365,70980,75530,1001,1072,1287,1487,1659,1831]
["Riverside","Riverside0.7",{"$f":"C585*2*0.7","v":43120},{"$f":"D585*2*0.7","v":49280},55440,61599.999999999993,66570,71470,76440,81340,1078,1155,1386,1602,1786,1972]
["Riverside","Riverside0.75",{"$f":"C585*2*0.75","v":46200},{"$f":"D585*2*0.75","v":52800},59400,66000,71325,76575,81900,87150,1155,1237,1485,1716,1914,2113]
["Riverside","Riverside0.8",{"$f":"C585*2*0.8","v":49280},{"$f":"D585*2*0.8","v":56320},63360,70400,76080,81680,87360,92960,1232,1320,1584,1831,2042,2254]
["Riverside","Riverside0.9",{"$f":"C585*2*0.9","v":55440},{"$f":"D585*2*0.9","v":63360},71280,79200,85590,91890,98280,104580,1386,1485,1782,2059,2297,2535]
["Riverside","Riverside1",{"$f":"C585*2","v":61600},{"$f":"D585*2","v":70400},79200,88000,95100,102100,109200,116200,{"$f":"K585*2","v":1540},{"$f":"L585*2","v":1650},1980,2288,2552,2816]
["Riverside","Riverside1.1",{"$f":"C585*2*1.1","v":67760},{"$f":"D585*2*1.1","v":77440},87120,96800.000000000015,104610.00000000001,112310.00000000001,120120.00000000001,127820.00000000001,{"$f":"TRUNC(C594/12*0.3)","v":1694},{"$f":"TRUNC((C594+D594)/2/12*0.3)","v":1815},{"$f":"TRUNC((E594)/12*0.3)","v":2178},{"$f":"TRUNC(((F594+G594)/2)/12*0.3)","v":2517},{"$f":"TRUNC(H594/12*0.3)","v":2807},{"$f":"TRUNC(((I594+J594)/2)/12*0.3)","v":3099}]
["Riverside","Riverside1.2",{"$f":"C585*2*1.2","v":73920},{"$f":"D585*2*1.2","v":84480},95040,105600,114120,122520,131040,139440,1848,1980,2376,2746,3063,3381]
["Sacramento","Sacramento0.15",{"$f":"C603*2*0.15","v":10650},{"$f":"D603*2*0.15","v":12165},{"$f":"E603*2*0.15","v":13680},{"$f":"F603*2*0.15","v":15195},{"$f":"G603*2*0.15","v":16425},{"$f":"H603*2*0.15","v":17640},18855,20070,266,285,342,395,441,486]
["Sacramento","Sacramento0.2",{"$f":"C603*2*0.2","v":14200},{"$f":"D603*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,355,380,456,527,588,648]
["Sacramento","Sacramento0.25",{"$f":"C603*2*0.25","v":17750},{"$f":"D603*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,443,475,570,658,735,810]
["Sacramento","Sacramento0.3",{"$f":"C603*2*0.3","v":21300},{"$f":"D603*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,532,570,684,790,882,973]
["Sacramento","Sacramento0.35",{"$f":"C603*2*0.35","v":24850},{"$f":"D603*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,621,665,798,922,1029,1135]
["Sacramento","Sacramento0.4",{"$f":"C603*2*0.4","v":28400},{"$f":"D603*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,710,760,912,1054,1176,1297]
["Sacramento","Sacramento0.45",{"$f":"C603*2*0.45","v":31950},{"$f":"D603*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,798,855,1026,1185,1323,1459]
["Sacramento","Sacramento0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":40550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":45600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":50650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":54750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":58800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":66900},{"$f":"TRUNC(C603/12*0.3)","v":887},{"$f":"TRUNC((C603+D603)/2/12*0.3)","v":950},{"$f":"TRUNC((E603)/12*0.3)","v":1140},{"$f":"TRUNC(((F603+G603)/2)/12*0.3)","v":1317},{"$f":"TRUNC(H603/12*0.3)","v":1470},{"$f":"TRUNC(((I603+J603)/2)/12*0.3)","v":1621}]
["Sacramento","Sacramento0.55",{"$f":"C603*2*0.55","v":39050},{"$f":"D603*2*0.55","v":44605},50160.000000000007,55715.000000000007,60225.000000000007,64680.000000000007,69135,73590,{"$f":"TRUNC(C604/12*0.3)","v":976},{"$f":"TRUNC((C604+D604)/2/12*0.3)","v":1045},{"$f":"TRUNC((E604)/12*0.3)","v":1254},{"$f":"TRUNC(((F604+G604)/2)/12*0.3)","v":1449},{"$f":"TRUNC(H604/12*0.3)","v":1617},{"$f":"TRUNC(((I604+J604)/2)/12*0.3)","v":1784}]
["Sacramento","Sacramento0.6",{"$f":"C603*2*0.6","v":42600},{"$f":"D603*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,1065,1140,1368,1581,1764,1946]
["Sacramento","Sacramento0.65",{"$f":"C603*2*0.65","v":46150},{"$f":"D603*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,1153,1235,1482,1712,1911,2108]
["Sacramento","Sacramento0.7",{"$f":"C603*2*0.7","v":49700},{"$f":"D603*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,1242,1330,1596,1844,2058,2270]
["Sacramento","Sacramento0.75",{"$f":"C603*2*0.75","v":53250},{"$f":"D603*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,1331,1425,1710,1976,2205,2432]
["Sacramento","Sacramento0.8",{"$f":"C603*2*0.8","v":56800},{"$f":"D603*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,1420,1521,1824,2108,2352,2595]
["Sacramento","Sacramento0.9",{"$f":"C603*2*0.9","v":63900},{"$f":"D603*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,1597,1711,2052,2371,2646,2919]
["Sacramento","Sacramento1",{"$f":"C603*2","v":71000},{"$f":"D603*2","v":81100},91200,101300,109500,117600,125700,133800,{"$f":"K603*2","v":1774},{"$f":"L603*2","v":1900},2280,2634,2940,3242]
["Sacramento","Sacramento1.1",{"$f":"C603*2*1.1","v":78100},{"$f":"D603*2*1.1","v":89210},100320.00000000001,111430.00000000001,120450.00000000001,129360.00000000001,138270,147180,{"$f":"TRUNC(C612/12*0.3)","v":1952},{"$f":"TRUNC((C612+D612)/2/12*0.3)","v":2091},{"$f":"TRUNC((E612)/12*0.3)","v":2508},{"$f":"TRUNC(((F612+G612)/2)/12*0.3)","v":2898},{"$f":"TRUNC(H612/12*0.3)","v":3234},{"$f":"TRUNC(((I612+J612)/2)/12*0.3)","v":3568}]
["Sacramento","Sacramento1.2",{"$f":"C603*2*1.2","v":85200},{"$f":"D603*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,2130,2281,2736,3162,3528,3892]
["San Benito","San Benito0.15",{"$f":"C621*2*0.15","v":11040},{"$f":"D621*2*0.15","v":12615},{"$f":"E621*2*0.15","v":14190},{"$f":"F621*2*0.15","v":15765},{"$f":"G621*2*0.15","v":17040},{"$f":"H621*2*0.15","v":18300},19560,20820,276,295,354,410,457,504]
["San Benito","San Benito0.2",{"$f":"C621*2*0.2","v":14720},{"$f":"D621*2*0.2","v":16820},18920,21020,22720,24400,26080,27760,368,394,473,546,610,673]
["San Benito","San Benito0.25",{"$f":"C621*2*0.25","v":18400},{"$f":"D621*2*0.25","v":21025},23650,26275,28400,30500,32600,34700,460,492,591,683,762,841]
["San Benito","San Benito0.3",{"$f":"C621*2*0.3","v":22080},{"$f":"D621*2*0.3","v":25230},28380,31530,34080,36600,39120,41640,552,591,709,820,915,1009]
["San Benito","San Benito0.35",{"$f":"C621*2*0.35","v":25760},{"$f":"D621*2*0.35","v":29434.999999999996},33110,36785,39760,42700,45640,48580,644,689,827,956,1067,1177]
["San Benito","San Benito0.4",{"$f":"C621*2*0.4","v":29440},{"$f":"D621*2*0.4","v":33640},37840,42040,45440,48800,52160,55520,736,788,946,1093,1220,1346]
["San Benito","San Benito0.45",{"$f":"C621*2*0.45","v":33120},{"$f":"D621*2*0.45","v":37845},42570,47295,51120,54900,58680,62460,828,887,1064,1230,1372,1514]
["San Benito","San Benito0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":36800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":42050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":47300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":56800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":61000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":65200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":69400},{"$f":"TRUNC(C621/12*0.3)","v":920},{"$f":"TRUNC((C621+D621)/2/12*0.3)","v":985},{"$f":"TRUNC((E621)/12*0.3)","v":1182},{"$f":"TRUNC(((F621+G621)/2)/12*0.3)","v":1366},{"$f":"TRUNC(H621/12*0.3)","v":1525},{"$f":"TRUNC(((I621+J621)/2)/12*0.3)","v":1682}]
["San Benito","San Benito0.55",{"$f":"C621*2*0.55","v":40480},{"$f":"D621*2*0.55","v":46255.000000000007},52030.000000000007,57805.000000000007,62480.000000000007,67100,71720,76340,{"$f":"TRUNC(C622/12*0.3)","v":1012},{"$f":"TRUNC((C622+D622)/2/12*0.3)","v":1084},{"$f":"TRUNC((E622)/12*0.3)","v":1300},{"$f":"TRUNC(((F622+G622)/2)/12*0.3)","v":1503},{"$f":"TRUNC(H622/12*0.3)","v":1677},{"$f":"TRUNC(((I622+J622)/2)/12*0.3)","v":1850}]
["San Benito","San Benito0.6",{"$f":"C621*2*0.6","v":44160},{"$f":"D621*2*0.6","v":50460},56760,63060,68160,73200,78240,83280,1104,1182,1419,1640,1830,2019]
["San Benito","San Benito0.65",{"$f":"C621*2*0.65","v":47840},{"$f":"D621*2*0.65","v":54665},61490,68315,73840,79300,84760,90220,1196,1281,1537,1776,1982,2187]
["San Benito","San Benito0.7",{"$f":"C621*2*0.7","v":51520},{"$f":"D621*2*0.7","v":58869.999999999993},66220,73570,79520,85400,91280,97160,1288,1379,1655,1913,2135,2355]
["San Benito","San Benito0.75",{"$f":"C621*2*0.75","v":55200},{"$f":"D621*2*0.75","v":63075},70950,78825,85200,91500,97800,104100,1380,1478,1773,2050,2287,2523]
["San Benito","San Benito0.8",{"$f":"C621*2*0.8","v":58880},{"$f":"D621*2*0.8","v":67280},75680,84080,90880,97600,104320,111040,1472,1577,1892,2187,2440,2692]
["San Benito","San Benito0.9",{"$f":"C621*2*0.9","v":66240},{"$f":"D621*2*0.9","v":75690},85140,94590,102240,109800,117360,124920,1656,1774,2128,2460,2745,3028]
["San Benito","San Benito1",{"$f":"C621*2","v":73600},{"$f":"D621*2","v":84100},94600,105100,113600,122000,130400,138800,{"$f":"K621*2","v":1840},{"$f":"L621*2","v":1970},2364,2732,3050,3364]
["San Benito","San Benito1.1",{"$f":"C621*2*1.1","v":80960},{"$f":"D621*2*1.1","v":92510.000000000015},104060.00000000001,115610.00000000001,124960.00000000001,134200,143440,152680,{"$f":"TRUNC(C630/12*0.3)","v":2024},{"$f":"TRUNC((C630+D630)/2/12*0.3)","v":2168},{"$f":"TRUNC((E630)/12*0.3)","v":2601},{"$f":"TRUNC(((F630+G630)/2)/12*0.3)","v":3007},{"$f":"TRUNC(H630/12*0.3)","v":3355},{"$f":"TRUNC(((I630+J630)/2)/12*0.3)","v":3701}]
["San Benito","San Benito1.2",{"$f":"C621*2*1.2","v":88320},{"$f":"D621*2*1.2","v":100920},113520,126120,136320,146400,156480,166560,2208,2365,2838,3280,3660,4038]
["San Bernardino","San Bernardino0.15",{"$f":"C639*2*0.15","v":9240},{"$f":"D639*2*0.15","v":10560},{"$f":"E639*2*0.15","v":11880},{"$f":"F639*2*0.15","v":13200},{"$f":"G639*2*0.15","v":14265},{"$f":"H639*2*0.15","v":15315},16380,17430,231,247,297,343,382,422]
["San Bernardino","San Bernardino0.2",{"$f":"C639*2*0.2","v":12320},{"$f":"D639*2*0.2","v":14080},15840,17600,19020,20420,21840,23240,308,330,396,457,510,563]
["San Bernardino","San Bernardino0.25",{"$f":"C639*2*0.25","v":15400},{"$f":"D639*2*0.25","v":17600},19800,22000,23775,25525,27300,29050,385,412,495,572,638,704]
["San Bernardino","San Bernardino0.3",{"$f":"C639*2*0.3","v":18480},{"$f":"D639*2*0.3","v":21120},23760,26400,28530,30630,32760,34860,462,495,594,686,765,845]
["San Bernardino","San Bernardino0.35",{"$f":"C639*2*0.35","v":21560},{"$f":"D639*2*0.35","v":24640},27720,30799.999999999996,33285,35735,38220,40670,539,577,693,801,893,986]
["San Bernardino","San Bernardino0.4",{"$f":"C639*2*0.4","v":24640},{"$f":"D639*2*0.4","v":28160},31680,35200,38040,40840,43680,46480,616,660,792,915,1021,1127]
["San Bernardino","San Bernardino0.45",{"$f":"C639*2*0.45","v":27720},{"$f":"D639*2*0.45","v":31680},35640,39600,42795,45945,49140,52290,693,742,891,1029,1148,1267]
["San Bernardino","San Bernardino0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":30800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":35200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":39600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":44000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":47550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":51050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":54600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":58100},{"$f":"TRUNC(C639/12*0.3)","v":770},{"$f":"TRUNC((C639+D639)/2/12*0.3)","v":825},{"$f":"TRUNC((E639)/12*0.3)","v":990},{"$f":"TRUNC(((F639+G639)/2)/12*0.3)","v":1144},{"$f":"TRUNC(H639/12*0.3)","v":1276},{"$f":"TRUNC(((I639+J639)/2)/12*0.3)","v":1408}]
["San Bernardino","San Bernardino0.55",{"$f":"C639*2*0.55","v":33880},{"$f":"D639*2*0.55","v":38720},43560,48400.000000000007,52305.000000000007,56155.000000000007,60060.000000000007,63910.000000000007,{"$f":"TRUNC(C640/12*0.3)","v":847},{"$f":"TRUNC((C640+D640)/2/12*0.3)","v":907},{"$f":"TRUNC((E640)/12*0.3)","v":1089},{"$f":"TRUNC(((F640+G640)/2)/12*0.3)","v":1258},{"$f":"TRUNC(H640/12*0.3)","v":1403},{"$f":"TRUNC(((I640+J640)/2)/12*0.3)","v":1549}]
["San Bernardino","San Bernardino0.6",{"$f":"C639*2*0.6","v":36960},{"$f":"D639*2*0.6","v":42240},47520,52800,57060,61260,65520,69720,924,990,1188,1373,1531,1690]
["San Bernardino","San Bernardino0.65",{"$f":"C639*2*0.65","v":40040},{"$f":"D639*2*0.65","v":45760},51480,57200,61815,66365,70980,75530,1001,1072,1287,1487,1659,1831]
["San Bernardino","San Bernardino0.7",{"$f":"C639*2*0.7","v":43120},{"$f":"D639*2*0.7","v":49280},55440,61599.999999999993,66570,71470,76440,81340,1078,1155,1386,1602,1786,1972]
["San Bernardino","San Bernardino0.75",{"$f":"C639*2*0.75","v":46200},{"$f":"D639*2*0.75","v":52800},59400,66000,71325,76575,81900,87150,1155,1237,1485,1716,1914,2113]
["San Bernardino","San Bernardino0.8",{"$f":"C639*2*0.8","v":49280},{"$f":"D639*2*0.8","v":56320},63360,70400,76080,81680,87360,92960,1232,1320,1584,1831,2042,2254]
["San Bernardino","San Bernardino0.9",{"$f":"C639*2*0.9","v":55440},{"$f":"D639*2*0.9","v":63360},71280,79200,85590,91890,98280,104580,1386,1485,1782,2059,2297,2535]
["San Bernardino","San Bernardino1",{"$f":"C639*2","v":61600},{"$f":"D639*2","v":70400},79200,88000,95100,102100,109200,116200,{"$f":"K639*2","v":1540},{"$f":"L639*2","v":1650},1980,2288,2552,2816]
["San Bernardino","San Bernardino1.1",{"$f":"C639*2*1.1","v":67760},{"$f":"D639*2*1.1","v":77440},87120,96800.000000000015,104610.00000000001,112310.00000000001,120120.00000000001,127820.00000000001,{"$f":"TRUNC(C648/12*0.3)","v":1694},{"$f":"TRUNC((C648+D648)/2/12*0.3)","v":1815},{"$f":"TRUNC((E648)/12*0.3)","v":2178},{"$f":"TRUNC(((F648+G648)/2)/12*0.3)","v":2517},{"$f":"TRUNC(H648/12*0.3)","v":2807},{"$f":"TRUNC(((I648+J648)/2)/12*0.3)","v":3099}]
["San Bernardino","San Bernardino1.2",{"$f":"C639*2*1.2","v":73920},{"$f":"D639*2*1.2","v":84480},95040,105600,114120,122520,131040,139440,1848,1980,2376,2746,3063,3381]
["San Diego","San Diego0.15",{"$f":"C657*2*0.15","v":13665},{"$f":"D657*2*0.15","v":15615},{"$f":"E657*2*0.15","v":17565},{"$f":"F657*2*0.15","v":19515},{"$f":"G657*2*0.15","v":21090},{"$f":"H657*2*0.15","v":22650},24210,25770,341,366,439,507,566,624]
["San Diego","San Diego0.2",{"$f":"C657*2*0.2","v":18220},{"$f":"D657*2*0.2","v":20820},23420,26020,28120,30200,32280,34360,455,488,585,676,755,833]
["San Diego","San Diego0.25",{"$f":"C657*2*0.25","v":22775},{"$f":"D657*2*0.25","v":26025},29275,32525,35150,37750,40350,42950,569,610,731,845,943,1041]
["San Diego","San Diego0.3",{"$f":"C657*2*0.3","v":27330},{"$f":"D657*2*0.3","v":31230},35130,39030,42180,45300,48420,51540,683,732,878,1015,1132,1249]
["San Diego","San Diego0.35",{"$f":"C657*2*0.35","v":31884.999999999996},{"$f":"D657*2*0.35","v":36435},40985,45535,49210,52850,56490,60129.999999999993,797,854,1024,1184,1321,1457]
["San Diego","San Diego0.4",{"$f":"C657*2*0.4","v":36440},{"$f":"D657*2*0.4","v":41640},46840,52040,56240,60400,64560,68720,911,976,1171,1353,1510,1666]
["San Diego","San Diego0.45",{"$f":"C657*2*0.45","v":40995},{"$f":"D657*2*0.45","v":46845},52695,58545,63270,67950,72630,77310,1024,1098,1317,1522,1698,1874]
["San Diego","San Diego0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":45550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":52050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":58550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":65050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":70300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":75500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":80700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":85900},{"$f":"TRUNC(C657/12*0.3)","v":1138},{"$f":"TRUNC((C657+D657)/2/12*0.3)","v":1220},{"$f":"TRUNC((E657)/12*0.3)","v":1463},{"$f":"TRUNC(((F657+G657)/2)/12*0.3)","v":1691},{"$f":"TRUNC(H657/12*0.3)","v":1887},{"$f":"TRUNC(((I657+J657)/2)/12*0.3)","v":2082}]
["San Diego","San Diego0.55",{"$f":"C657*2*0.55","v":50105.000000000007},{"$f":"D657*2*0.55","v":57255.000000000007},64405.000000000007,71555,77330,83050,88770,94490.000000000015,{"$f":"TRUNC(C658/12*0.3)","v":1252},{"$f":"TRUNC((C658+D658)/2/12*0.3)","v":1342},{"$f":"TRUNC((E658)/12*0.3)","v":1610},{"$f":"TRUNC(((F658+G658)/2)/12*0.3)","v":1861},{"$f":"TRUNC(H658/12*0.3)","v":2076},{"$f":"TRUNC(((I658+J658)/2)/12*0.3)","v":2290}]
["San Diego","San Diego0.6",{"$f":"C657*2*0.6","v":54660},{"$f":"D657*2*0.6","v":62460},70260,78060,84360,90600,96840,103080,1366,1464,1756,2030,2265,2499]
["San Diego","San Diego0.65",{"$f":"C657*2*0.65","v":59215},{"$f":"D657*2*0.65","v":67665},76115,84565,91390,98150,104910,111670,1480,1586,1902,2199,2453,2707]
["San Diego","San Diego0.7",{"$f":"C657*2*0.7","v":63769.999999999993},{"$f":"D657*2*0.7","v":72870},81970,91070,98420,105700,112980,120259.99999999999,1594,1708,2049,2368,2642,2915]
["San Diego","San Diego0.75",{"$f":"C657*2*0.75","v":68325},{"$f":"D657*2*0.75","v":78075},87825,97575,105450,113250,121050,128850,1708,1830,2195,2537,2831,3123]
["San Diego","San Diego0.8",{"$f":"C657*2*0.8","v":72880},{"$f":"D657*2*0.8","v":83280},93680,104080,112480,120800,129120,137440,1822,1952,2342,2707,3020,3332]
["San Diego","San Diego0.9",{"$f":"C657*2*0.9","v":81990},{"$f":"D657*2*0.9","v":93690},105390,117090,126540,135900,145260,154620,2049,2196,2634,3045,3397,3748]
["San Diego","San Diego1",{"$f":"C657*2","v":91100},{"$f":"D657*2","v":104100},117100,130100,140600,151000,161400,171800,{"$f":"K657*2","v":2276},{"$f":"L657*2","v":2440},2926,3382,3774,4164]
["San Diego","San Diego1.1",{"$f":"C657*2*1.1","v":100210.00000000001},{"$f":"D657*2*1.1","v":114510.00000000001},128810.00000000001,143110,154660,166100,177540,188980.00000000003,{"$f":"TRUNC(C666/12*0.3)","v":2505},{"$f":"TRUNC((C666+D666)/2/12*0.3)","v":2684},{"$f":"TRUNC((E666)/12*0.3)","v":3220},{"$f":"TRUNC(((F666+G666)/2)/12*0.3)","v":3722},{"$f":"TRUNC(H666/12*0.3)","v":4152},{"$f":"TRUNC(((I666+J666)/2)/12*0.3)","v":4581}]
["San Diego","San Diego1.2",{"$f":"C657*2*1.2","v":109320},{"$f":"D657*2*1.2","v":124920},140520,156120,168720,181200,193680,206160,2733,2928,3513,4060,4530,4998]
["San Francisco","San Francisco0.15",{"$f":"C675*2*0.15","v":19575},{"$f":"D675*2*0.15","v":22380},{"$f":"E675*2*0.15","v":25170},{"$f":"F675*2*0.15","v":27960},{"$f":"G675*2*0.15","v":30210},{"$f":"H675*2*0.15","v":32445},34680,36915,489,524,629,727,811,894]
["San Francisco","San Francisco0.2",{"$f":"C675*2*0.2","v":26100},{"$f":"D675*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,652,699,839,969,1081,1193]
["San Francisco","San Francisco0.25",{"$f":"C675*2*0.25","v":32625},{"$f":"D675*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,815,874,1048,1211,1351,1491]
["San Francisco","San Francisco0.3",{"$f":"C675*2*0.3","v":39150},{"$f":"D675*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,978,1048,1258,1454,1622,1789]
["San Francisco","San Francisco0.35",{"$f":"C675*2*0.35","v":45675},{"$f":"D675*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,1141,1223,1468,1696,1892,2088]
["San Francisco","San Francisco0.4",{"$f":"C675*2*0.4","v":52200},{"$f":"D675*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,1305,1398,1678,1939,2163,2386]
["San Francisco","San Francisco0.45",{"$f":"C675*2*0.45","v":58725},{"$f":"D675*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,1468,1573,1887,2181,2433,2684]
["San Francisco","San Francisco0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":65250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":83900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":93200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":100700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":108150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":115600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":123050},{"$f":"TRUNC(C675/12*0.3)","v":1631},{"$f":"TRUNC((C675+D675)/2/12*0.3)","v":1748},{"$f":"TRUNC((E675)/12*0.3)","v":2097},{"$f":"TRUNC(((F675+G675)/2)/12*0.3)","v":2423},{"$f":"TRUNC(H675/12*0.3)","v":2703},{"$f":"TRUNC(((I675+J675)/2)/12*0.3)","v":2983}]
["San Francisco","San Francisco0.55",{"$f":"C675*2*0.55","v":71775},{"$f":"D675*2*0.55","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,118965.00000000001,127160.00000000001,135355,{"$f":"TRUNC(C676/12*0.3)","v":1794},{"$f":"TRUNC((C676+D676)/2/12*0.3)","v":1922},{"$f":"TRUNC((E676)/12*0.3)","v":2307},{"$f":"TRUNC(((F676+G676)/2)/12*0.3)","v":2666},{"$f":"TRUNC(H676/12*0.3)","v":2974},{"$f":"TRUNC(((I676+J676)/2)/12*0.3)","v":3281}]
["San Francisco","San Francisco0.6",{"$f":"C675*2*0.6","v":78300},{"$f":"D675*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,1957,2097,2517,2908,3244,3579]
["San Francisco","San Francisco0.65",{"$f":"C675*2*0.65","v":84825},{"$f":"D675*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,2120,2272,2726,3150,3514,3878]
["San Francisco","San Francisco0.7",{"$f":"C675*2*0.7","v":91350},{"$f":"D675*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,2283,2447,2936,3393,3785,4176]
["San Francisco","San Francisco0.75",{"$f":"C675*2*0.75","v":97875},{"$f":"D675*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,2446,2622,3146,3635,4055,4474]
["San Francisco","San Francisco0.8",{"$f":"C675*2*0.8","v":104400},{"$f":"D675*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,2610,2797,3356,3878,4326,4773]
["San Francisco","San Francisco0.9",{"$f":"C675*2*0.9","v":117450},{"$f":"D675*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,2936,3146,3775,4362,4866,5369]
["San Francisco","San Francisco1",{"$f":"C675*2","v":130500},{"$f":"D675*2","v":149200},167800,186400,201400,216300,231200,246100,{"$f":"K675*2","v":3262},{"$f":"L675*2","v":3496},4194,4846,5406,5966]
["San Francisco","San Francisco1.1",{"$f":"C675*2*1.1","v":143550},{"$f":"D675*2*1.1","v":164120},184580.00000000003,205040.00000000003,221540.00000000003,237930.00000000003,254320.00000000003,270710,{"$f":"TRUNC(C684/12*0.3)","v":3588},{"$f":"TRUNC((C684+D684)/2/12*0.3)","v":3845},{"$f":"TRUNC((E684)/12*0.3)","v":4614},{"$f":"TRUNC(((F684+G684)/2)/12*0.3)","v":5332},{"$f":"TRUNC(H684/12*0.3)","v":5948},{"$f":"TRUNC(((I684+J684)/2)/12*0.3)","v":6562}]
["San Francisco","San Francisco1.2",{"$f":"C675*2*1.2","v":156600},{"$f":"D675*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,3915,4195,5034,5817,6489,7159]
["San Joaquin","San Joaquin0.15",{"$f":"C693*2*0.15","v":8700},{"$f":"D693*2*0.15","v":9945},{"$f":"E693*2*0.15","v":11190},{"$f":"F693*2*0.15","v":12420},{"$f":"G693*2*0.15","v":13425},{"$f":"H693*2*0.15","v":14415},15405,16395,217,233,279,323,360,397]
["San Joaquin","San Joaquin0.2",{"$f":"C693*2*0.2","v":11600},{"$f":"D693*2*0.2","v":13260},14920,16560,17900,19220,20540,21860,290,310,373,430,480,530]
["San Joaquin","San Joaquin0.25",{"$f":"C693*2*0.25","v":14500},{"$f":"D693*2*0.25","v":16575},18650,20700,22375,24025,25675,27325,362,388,466,538,600,662]
["San Joaquin","San Joaquin0.3",{"$f":"C693*2*0.3","v":17400},{"$f":"D693*2*0.3","v":19890},22380,24840,26850,28830,30810,32790,435,466,559,646,720,795]
["San Joaquin","San Joaquin0.35",{"$f":"C693*2*0.35","v":20300},{"$f":"D693*2*0.35","v":23205},26110,28979.999999999996,31324.999999999996,33635,35945,38255,507,543,652,753,840,927]
["San Joaquin","San Joaquin0.4",{"$f":"C693*2*0.4","v":23200},{"$f":"D693*2*0.4","v":26520},29840,33120,35800,38440,41080,43720,580,621,746,861,961,1060]
["San Joaquin","San Joaquin0.45",{"$f":"C693*2*0.45","v":26100},{"$f":"D693*2*0.45","v":29835},33570,37260,40275,43245,46215,49185,652,699,839,969,1081,1192]
["San Joaquin","San Joaquin0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":29000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":33150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":37300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":41400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":44750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":48050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":51350},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":54650},{"$f":"TRUNC(C693/12*0.3)","v":725},{"$f":"TRUNC((C693+D693)/2/12*0.3)","v":776},{"$f":"TRUNC((E693)/12*0.3)","v":932},{"$f":"TRUNC(((F693+G693)/2)/12*0.3)","v":1076},{"$f":"TRUNC(H693/12*0.3)","v":1201},{"$f":"TRUNC(((I693+J693)/2)/12*0.3)","v":1325}]
["San Joaquin","San Joaquin0.55",{"$f":"C693*2*0.55","v":31900.000000000004},{"$f":"D693*2*0.55","v":36465},41030,45540.000000000007,49225.000000000007,52855.000000000007,56485.000000000007,60115.000000000007,{"$f":"TRUNC(C694/12*0.3)","v":797},{"$f":"TRUNC((C694+D694)/2/12*0.3)","v":854},{"$f":"TRUNC((E694)/12*0.3)","v":1025},{"$f":"TRUNC(((F694+G694)/2)/12*0.3)","v":1184},{"$f":"TRUNC(H694/12*0.3)","v":1321},{"$f":"TRUNC(((I694+J694)/2)/12*0.3)","v":1457}]
["San Joaquin","San Joaquin0.6",{"$f":"C693*2*0.6","v":34800},{"$f":"D693*2*0.6","v":39780},44760,49680,53700,57660,61620,65580,870,932,1119,1292,1441,1590]
["San Joaquin","San Joaquin0.65",{"$f":"C693*2*0.65","v":37700},{"$f":"D693*2*0.65","v":43095},48490,53820,58175,62465,66755,71045,942,1009,1212,1399,1561,1722]
["San Joaquin","San Joaquin0.7",{"$f":"C693*2*0.7","v":40600},{"$f":"D693*2*0.7","v":46410},52220,57959.999999999993,62649.999999999993,67270,71890,76510,1015,1087,1305,1507,1681,1855]
["San Joaquin","San Joaquin0.75",{"$f":"C693*2*0.75","v":43500},{"$f":"D693*2*0.75","v":49725},55950,62100,67125,72075,77025,81975,1087,1165,1398,1615,1801,1987]
["San Joaquin","San Joaquin0.8",{"$f":"C693*2*0.8","v":46400},{"$f":"D693*2*0.8","v":53040},59680,66240,71600,76880,82160,87440,1160,1243,1492,1723,1922,2120]
["San Joaquin","San Joaquin0.9",{"$f":"C693*2*0.9","v":52200},{"$f":"D693*2*0.9","v":59670},67140,74520,80550,86490,92430,98370,1305,1398,1678,1938,2162,2385]
["San Joaquin","San Joaquin1",{"$f":"C693*2","v":58000},{"$f":"D693*2","v":66300},74600,82800,89500,96100,102700,109300,{"$f":"K693*2","v":1450},{"$f":"L693*2","v":1552},1864,2152,2402,2650]
["San Joaquin","San Joaquin1.1",{"$f":"C693*2*1.1","v":63800.000000000007},{"$f":"D693*2*1.1","v":72930},82060,91080.000000000015,98450.000000000015,105710.00000000001,112970.00000000001,120230.00000000001,{"$f":"TRUNC(C702/12*0.3)","v":1595},{"$f":"TRUNC((C702+D702)/2/12*0.3)","v":1709},{"$f":"TRUNC((E702)/12*0.3)","v":2051},{"$f":"TRUNC(((F702+G702)/2)/12*0.3)","v":2369},{"$f":"TRUNC(H702/12*0.3)","v":2642},{"$f":"TRUNC(((I702+J702)/2)/12*0.3)","v":2915}]
["San Joaquin","San Joaquin1.2",{"$f":"C693*2*1.2","v":69600},{"$f":"D693*2*1.2","v":79560},89520,99360,107400,115320,123240,131160,1740,1864,2238,2584,2883,3180]
["San Luis Obispo","San Luis Obispo0.15",{"$f":"C711*2*0.15","v":11490},{"$f":"D711*2*0.15","v":13140},{"$f":"E711*2*0.15","v":14775},{"$f":"F711*2*0.15","v":16410},{"$f":"G711*2*0.15","v":17730},{"$f":"H711*2*0.15","v":19050},20355,21675,287,307,369,426,476,525]
["San Luis Obispo","San Luis Obispo0.2",{"$f":"C711*2*0.2","v":15320},{"$f":"D711*2*0.2","v":17520},19700,21880,23640,25400,27140,28900,383,410,492,569,635,700]
["San Luis Obispo","San Luis Obispo0.25",{"$f":"C711*2*0.25","v":19150},{"$f":"D711*2*0.25","v":21900},24625,27350,29550,31750,33925,36125,478,513,615,711,793,875]
["San Luis Obispo","San Luis Obispo0.3",{"$f":"C711*2*0.3","v":22980},{"$f":"D711*2*0.3","v":26280},29550,32820,35460,38100,40710,43350,574,615,738,853,952,1050]
["San Luis Obispo","San Luis Obispo0.35",{"$f":"C711*2*0.35","v":26810},{"$f":"D711*2*0.35","v":30659.999999999996},34475,38290,41370,44450,47495,50575,670,718,861,995,1111,1225]
["San Luis Obispo","San Luis Obispo0.4",{"$f":"C711*2*0.4","v":30640},{"$f":"D711*2*0.4","v":35040},39400,43760,47280,50800,54280,57800,766,821,985,1138,1270,1401]
["San Luis Obispo","San Luis Obispo0.45",{"$f":"C711*2*0.45","v":34470},{"$f":"D711*2*0.45","v":39420},44325,49230,53190,57150,61065,65025,861,923,1108,1280,1428,1576]
["San Luis Obispo","San Luis Obispo0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":38300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":43800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":49250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":54700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":59100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":63500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":67850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":72250},{"$f":"TRUNC(C711/12*0.3)","v":957},{"$f":"TRUNC((C711+D711)/2/12*0.3)","v":1026},{"$f":"TRUNC((E711)/12*0.3)","v":1231},{"$f":"TRUNC(((F711+G711)/2)/12*0.3)","v":1422},{"$f":"TRUNC(H711/12*0.3)","v":1587},{"$f":"TRUNC(((I711+J711)/2)/12*0.3)","v":1751}]
["San Luis Obispo","San Luis Obispo0.55",{"$f":"C711*2*0.55","v":42130},{"$f":"D711*2*0.55","v":48180.000000000007},54175.000000000007,60170.000000000007,65010.000000000007,69850,74635,79475,{"$f":"TRUNC(C712/12*0.3)","v":1053},{"$f":"TRUNC((C712+D712)/2/12*0.3)","v":1128},{"$f":"TRUNC((E712)/12*0.3)","v":1354},{"$f":"TRUNC(((F712+G712)/2)/12*0.3)","v":1564},{"$f":"TRUNC(H712/12*0.3)","v":1746},{"$f":"TRUNC(((I712+J712)/2)/12*0.3)","v":1926}]
["San Luis Obispo","San Luis Obispo0.6",{"$f":"C711*2*0.6","v":45960},{"$f":"D711*2*0.6","v":52560},59100,65640,70920,76200,81420,86700,1149,1231,1477,1707,1905,2101]
["San Luis Obispo","San Luis Obispo0.65",{"$f":"C711*2*0.65","v":49790},{"$f":"D711*2*0.65","v":56940},64025,71110,76830,82550,88205,93925,1244,1334,1600,1849,2063,2276]
["San Luis Obispo","San Luis Obispo0.7",{"$f":"C711*2*0.7","v":53620},{"$f":"D711*2*0.7","v":61319.999999999993},68950,76580,82740,88900,94990,101150,1340,1436,1723,1991,2222,2451]
["San Luis Obispo","San Luis Obispo0.75",{"$f":"C711*2*0.75","v":57450},{"$f":"D711*2*0.75","v":65700},73875,82050,88650,95250,101775,108375,1436,1539,1846,2133,2381,2626]
["San Luis Obispo","San Luis Obispo0.8",{"$f":"C711*2*0.8","v":61280},{"$f":"D711*2*0.8","v":70080},78800,87520,94560,101600,108560,115600,1532,1642,1970,2276,2540,2802]
["San Luis Obispo","San Luis Obispo0.9",{"$f":"C711*2*0.9","v":68940},{"$f":"D711*2*0.9","v":78840},88650,98460,106380,114300,122130,130050,1723,1847,2216,2560,2857,3152]
["San Luis Obispo","San Luis Obispo1",{"$f":"C711*2","v":76600},{"$f":"D711*2","v":87600},98500,109400,118200,127000,135700,144500,{"$f":"K711*2","v":1914},{"$f":"L711*2","v":2052},2462,2844,3174,3502]
["San Luis Obispo","San Luis Obispo1.1",{"$f":"C711*2*1.1","v":84260},{"$f":"D711*2*1.1","v":96360.000000000015},108350.00000000001,120340.00000000001,130020.00000000001,139700,149270,158950,{"$f":"TRUNC(C720/12*0.3)","v":2106},{"$f":"TRUNC((C720+D720)/2/12*0.3)","v":2257},{"$f":"TRUNC((E720)/12*0.3)","v":2708},{"$f":"TRUNC(((F720+G720)/2)/12*0.3)","v":3129},{"$f":"TRUNC(H720/12*0.3)","v":3492},{"$f":"TRUNC(((I720+J720)/2)/12*0.3)","v":3852}]
["San Luis Obispo","San Luis Obispo1.2",{"$f":"C711*2*1.2","v":91920},{"$f":"D711*2*1.2","v":105120},118200,131280,141840,152400,162840,173400,2298,2463,2955,3414,3810,4203]
["San Mateo","San Mateo0.15",{"$f":"C729*2*0.15","v":19575},{"$f":"D729*2*0.15","v":22380},{"$f":"E729*2*0.15","v":25170},{"$f":"F729*2*0.15","v":27960},{"$f":"G729*2*0.15","v":30210},{"$f":"H729*2*0.15","v":32445},34680,36915,489,524,629,727,811,894]
["San Mateo","San Mateo0.2",{"$f":"C729*2*0.2","v":26100},{"$f":"D729*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,652,699,839,969,1081,1193]
["San Mateo","San Mateo0.25",{"$f":"C729*2*0.25","v":32625},{"$f":"D729*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,815,874,1048,1211,1351,1491]
["San Mateo","San Mateo0.3",{"$f":"C729*2*0.3","v":39150},{"$f":"D729*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,978,1048,1258,1454,1622,1789]
["San Mateo","San Mateo0.35",{"$f":"C729*2*0.35","v":45675},{"$f":"D729*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,1141,1223,1468,1696,1892,2088]
["San Mateo","San Mateo0.4",{"$f":"C729*2*0.4","v":52200},{"$f":"D729*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,1305,1398,1678,1939,2163,2386]
["San Mateo","San Mateo0.45",{"$f":"C729*2*0.45","v":58725},{"$f":"D729*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,1468,1573,1887,2181,2433,2684]
["San Mateo","San Mateo0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":65250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":83900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":93200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":100700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":108150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":115600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":123050},{"$f":"TRUNC(C729/12*0.3)","v":1631},{"$f":"TRUNC((C729+D729)/2/12*0.3)","v":1748},{"$f":"TRUNC((E729)/12*0.3)","v":2097},{"$f":"TRUNC(((F729+G729)/2)/12*0.3)","v":2423},{"$f":"TRUNC(H729/12*0.3)","v":2703},{"$f":"TRUNC(((I729+J729)/2)/12*0.3)","v":2983}]
["San Mateo","San Mateo0.55",{"$f":"C729*2*0.55","v":71775},{"$f":"D729*2*0.55","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,118965.00000000001,127160.00000000001,135355,{"$f":"TRUNC(C730/12*0.3)","v":1794},{"$f":"TRUNC((C730+D730)/2/12*0.3)","v":1922},{"$f":"TRUNC((E730)/12*0.3)","v":2307},{"$f":"TRUNC(((F730+G730)/2)/12*0.3)","v":2666},{"$f":"TRUNC(H730/12*0.3)","v":2974},{"$f":"TRUNC(((I730+J730)/2)/12*0.3)","v":3281}]
["San Mateo","San Mateo0.6",{"$f":"C729*2*0.6","v":78300},{"$f":"D729*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,1957,2097,2517,2908,3244,3579]
["San Mateo","San Mateo0.65",{"$f":"C729*2*0.65","v":84825},{"$f":"D729*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,2120,2272,2726,3150,3514,3878]
["San Mateo","San Mateo0.7",{"$f":"C729*2*0.7","v":91350},{"$f":"D729*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,2283,2447,2936,3393,3785,4176]
["San Mateo","San Mateo0.75",{"$f":"C729*2*0.75","v":97875},{"$f":"D729*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,2446,2622,3146,3635,4055,4474]
["San Mateo","San Mateo0.8",{"$f":"C729*2*0.8","v":104400},{"$f":"D729*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,2610,2797,3356,3878,4326,4773]
["San Mateo","San Mateo0.9",{"$f":"C729*2*0.9","v":117450},{"$f":"D729*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,2936,3146,3775,4362,4866,5369]
["San Mateo","San Mateo1",{"$f":"C729*2","v":130500},{"$f":"D729*2","v":149200},167800,186400,201400,216300,231200,246100,{"$f":"K729*2","v":3262},{"$f":"L729*2","v":3496},4194,4846,5406,5966]
["San Mateo","San Mateo1.1",{"$f":"C729*2*1.1","v":143550},{"$f":"D729*2*1.1","v":164120},184580.00000000003,205040.00000000003,221540.00000000003,237930.00000000003,254320.00000000003,270710,{"$f":"TRUNC(C738/12*0.3)","v":3588},{"$f":"TRUNC((C738+D738)/2/12*0.3)","v":3845},{"$f":"TRUNC((E738)/12*0.3)","v":4614},{"$f":"TRUNC(((F738+G738)/2)/12*0.3)","v":5332},{"$f":"TRUNC(H738/12*0.3)","v":5948},{"$f":"TRUNC(((I738+J738)/2)/12*0.3)","v":6562}]
["San Mateo","San Mateo1.2",{"$f":"C729*2*1.2","v":156600},{"$f":"D729*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,3915,4195,5034,5817,6489,7159]
["Santa Barbara","Santa Barbara0.15",{"$f":"C747*2*0.15","v":14670},{"$f":"D747*2*0.15","v":16770},{"$f":"E747*2*0.15","v":18870},{"$f":"F747*2*0.15","v":20955},{"$f":"G747*2*0.15","v":22635},{"$f":"H747*2*0.15","v":24315},25995,27675,366,393,471,544,607,670]
["Santa Barbara","Santa Barbara0.2",{"$f":"C747*2*0.2","v":19560},{"$f":"D747*2*0.2","v":22360},25160,27940,30180,32420,34660,36900,489,524,629,726,810,894]
["Santa Barbara","Santa Barbara0.25",{"$f":"C747*2*0.25","v":24450},{"$f":"D747*2*0.25","v":27950},31450,34925,37725,40525,43325,46125,611,655,786,908,1013,1118]
["Santa Barbara","Santa Barbara0.3",{"$f":"C747*2*0.3","v":29340},{"$f":"D747*2*0.3","v":33540},37740,41910,45270,48630,51990,55350,733,786,943,1089,1215,1341]
["Santa Barbara","Santa Barbara0.35",{"$f":"C747*2*0.35","v":34230},{"$f":"D747*2*0.35","v":39130},44030,48895,52815,56735,60654.999999999993,64574.999999999993,855,917,1100,1271,1418,1565]
["Santa Barbara","Santa Barbara0.4",{"$f":"C747*2*0.4","v":39120},{"$f":"D747*2*0.4","v":44720},50320,55880,60360,64840,69320,73800,978,1048,1258,1453,1621,1789]
["Santa Barbara","Santa Barbara0.45",{"$f":"C747*2*0.45","v":44010},{"$f":"D747*2*0.45","v":50310},56610,62865,67905,72945,77985,83025,1100,1179,1415,1634,1823,2012]
["Santa Barbara","Santa Barbara0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":48900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":55900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":62900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":69850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":75450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":81050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":86650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":92250},{"$f":"TRUNC(C747/12*0.3)","v":1222},{"$f":"TRUNC((C747+D747)/2/12*0.3)","v":1310},{"$f":"TRUNC((E747)/12*0.3)","v":1572},{"$f":"TRUNC(((F747+G747)/2)/12*0.3)","v":1816},{"$f":"TRUNC(H747/12*0.3)","v":2026},{"$f":"TRUNC(((I747+J747)/2)/12*0.3)","v":2236}]
["Santa Barbara","Santa Barbara0.55",{"$f":"C747*2*0.55","v":53790.000000000007},{"$f":"D747*2*0.55","v":61490.000000000007},69190,76835,82995,89155,95315.000000000015,101475.00000000001,{"$f":"TRUNC(C748/12*0.3)","v":1344},{"$f":"TRUNC((C748+D748)/2/12*0.3)","v":1441},{"$f":"TRUNC((E748)/12*0.3)","v":1729},{"$f":"TRUNC(((F748+G748)/2)/12*0.3)","v":1997},{"$f":"TRUNC(H748/12*0.3)","v":2228},{"$f":"TRUNC(((I748+J748)/2)/12*0.3)","v":2459}]
["Santa Barbara","Santa Barbara0.6",{"$f":"C747*2*0.6","v":58680},{"$f":"D747*2*0.6","v":67080},75480,83820,90540,97260,103980,110700,1467,1572,1887,2179,2431,2683]
["Santa Barbara","Santa Barbara0.65",{"$f":"C747*2*0.65","v":63570},{"$f":"D747*2*0.65","v":72670},81770,90805,98085,105365,112645,119925,1589,1703,2044,2361,2634,2907]
["Santa Barbara","Santa Barbara0.7",{"$f":"C747*2*0.7","v":68460},{"$f":"D747*2*0.7","v":78260},88060,97790,105630,113470,121309.99999999999,129149.99999999999,1711,1834,2201,2542,2836,3130]
["Santa Barbara","Santa Barbara0.75",{"$f":"C747*2*0.75","v":73350},{"$f":"D747*2*0.75","v":83850},94350,104775,113175,121575,129975,138375,1833,1965,2358,2724,3039,3354]
["Santa Barbara","Santa Barbara0.8",{"$f":"C747*2*0.8","v":78240},{"$f":"D747*2*0.8","v":89440},100640,111760,120720,129680,138640,147600,1956,2096,2516,2906,3242,3578]
["Santa Barbara","Santa Barbara0.9",{"$f":"C747*2*0.9","v":88020},{"$f":"D747*2*0.9","v":100620},113220,125730,135810,145890,155970,166050,2200,2358,2830,3269,3647,4025]
["Santa Barbara","Santa Barbara1",{"$f":"C747*2","v":97800},{"$f":"D747*2","v":111800},125800,139700,150900,162100,173300,184500,{"$f":"K747*2","v":2444},{"$f":"L747*2","v":2620},3144,3632,4052,4472]
["Santa Barbara","Santa Barbara1.1",{"$f":"C747*2*1.1","v":107580.00000000001},{"$f":"D747*2*1.1","v":122980.00000000001},138380,153670,165990,178310,190630.00000000003,202950.00000000003,{"$f":"TRUNC(C756/12*0.3)","v":2689},{"$f":"TRUNC((C756+D756)/2/12*0.3)","v":2882},{"$f":"TRUNC((E756)/12*0.3)","v":3459},{"$f":"TRUNC(((F756+G756)/2)/12*0.3)","v":3995},{"$f":"TRUNC(H756/12*0.3)","v":4457},{"$f":"TRUNC(((I756+J756)/2)/12*0.3)","v":4919}]
["Santa Barbara","Santa Barbara1.2",{"$f":"C747*2*1.2","v":117360},{"$f":"D747*2*1.2","v":134160},150960,167640,181080,194520,207960,221400,2934,3144,3774,4359,4863,5367]
["Santa Clara","Santa Clara0.15",{"$f":"C765*2*0.15","v":17700},{"$f":"D765*2*0.15","v":20220},{"$f":"E765*2*0.15","v":22755},{"$f":"F765*2*0.15","v":25275},{"$f":"G765*2*0.15","v":27300},{"$f":"H765*2*0.15","v":29325},31350,33375,442,474,568,657,733,809]
["Santa Clara","Santa Clara0.2",{"$f":"C765*2*0.2","v":23600},{"$f":"D765*2*0.2","v":26960},30340,33700,36400,39100,41800,44500,590,632,758,876,977,1078]
["Santa Clara","Santa Clara0.25",{"$f":"C765*2*0.25","v":29500},{"$f":"D765*2*0.25","v":33700},37925,42125,45500,48875,52250,55625,737,790,948,1095,1221,1348]
["Santa Clara","Santa Clara0.3",{"$f":"C765*2*0.3","v":35400},{"$f":"D765*2*0.3","v":40440},45510,50550,54600,58650,62700,66750,885,948,1137,1314,1466,1618]
["Santa Clara","Santa Clara0.35",{"$f":"C765*2*0.35","v":41300},{"$f":"D765*2*0.35","v":47180},53095,58974.999999999993,63699.999999999993,68425,73150,77875,1032,1106,1327,1533,1710,1887]
["Santa Clara","Santa Clara0.4",{"$f":"C765*2*0.4","v":47200},{"$f":"D765*2*0.4","v":53920},60680,67400,72800,78200,83600,89000,1180,1264,1517,1752,1955,2157]
["Santa Clara","Santa Clara0.45",{"$f":"C765*2*0.45","v":53100},{"$f":"D765*2*0.45","v":60660},68265,75825,81900,87975,94050,100125,1327,1422,1706,1971,2199,2427]
["Santa Clara","Santa Clara0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":59000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":67400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":75850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":84250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":91000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":97750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":104500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":111250},{"$f":"TRUNC(C765/12*0.3)","v":1475},{"$f":"TRUNC((C765+D765)/2/12*0.3)","v":1580},{"$f":"TRUNC((E765)/12*0.3)","v":1896},{"$f":"TRUNC(((F765+G765)/2)/12*0.3)","v":2190},{"$f":"TRUNC(H765/12*0.3)","v":2443},{"$f":"TRUNC(((I765+J765)/2)/12*0.3)","v":2696}]
["Santa Clara","Santa Clara0.55",{"$f":"C765*2*0.55","v":64900.000000000007},{"$f":"D765*2*0.55","v":74140},83435,92675.000000000015,100100.00000000001,107525.00000000001,114950.00000000001,122375.00000000001,{"$f":"TRUNC(C766/12*0.3)","v":1622},{"$f":"TRUNC((C766+D766)/2/12*0.3)","v":1738},{"$f":"TRUNC((E766)/12*0.3)","v":2085},{"$f":"TRUNC(((F766+G766)/2)/12*0.3)","v":2409},{"$f":"TRUNC(H766/12*0.3)","v":2688},{"$f":"TRUNC(((I766+J766)/2)/12*0.3)","v":2966}]
["Santa Clara","Santa Clara0.6",{"$f":"C765*2*0.6","v":70800},{"$f":"D765*2*0.6","v":80880},91020,101100,109200,117300,125400,133500,1770,1896,2275,2628,2932,3236]
["Santa Clara","Santa Clara0.65",{"$f":"C765*2*0.65","v":76700},{"$f":"D765*2*0.65","v":87620},98605,109525,118300,127075,135850,144625,1917,2054,2465,2847,3176,3505]
["Santa Clara","Santa Clara0.7",{"$f":"C765*2*0.7","v":82600},{"$f":"D765*2*0.7","v":94360},106190,117949.99999999999,127399.99999999999,136850,146300,155750,2065,2212,2654,3066,3421,3775]
["Santa Clara","Santa Clara0.75",{"$f":"C765*2*0.75","v":88500},{"$f":"D765*2*0.75","v":101100},113775,126375,136500,146625,156750,166875,2212,2370,2844,3285,3665,4045]
["Santa Clara","Santa Clara0.8",{"$f":"C765*2*0.8","v":94400},{"$f":"D765*2*0.8","v":107840},121360,134800,145600,156400,167200,178000,2360,2528,3034,3505,3910,4315]
["Santa Clara","Santa Clara0.9",{"$f":"C765*2*0.9","v":106200},{"$f":"D765*2*0.9","v":121320},136530,151650,163800,175950,188100,200250,2655,2844,3413,3943,4398,4854]
["Santa Clara","Santa Clara1",{"$f":"C765*2","v":118000},{"$f":"D765*2","v":134800},151700,168500,182000,195500,209000,222500,{"$f":"K765*2","v":2950},{"$f":"L765*2","v":3160},3792,4380,4886,5392]
["Santa Clara","Santa Clara1.1",{"$f":"C765*2*1.1","v":129800.00000000001},{"$f":"D765*2*1.1","v":148280},166870,185350.00000000003,200200.00000000003,215050.00000000003,229900.00000000003,244750.00000000003,{"$f":"TRUNC(C774/12*0.3)","v":3245},{"$f":"TRUNC((C774+D774)/2/12*0.3)","v":3476},{"$f":"TRUNC((E774)/12*0.3)","v":4171},{"$f":"TRUNC(((F774+G774)/2)/12*0.3)","v":4819},{"$f":"TRUNC(H774/12*0.3)","v":5376},{"$f":"TRUNC(((I774+J774)/2)/12*0.3)","v":5933}]
["Santa Clara","Santa Clara1.2",{"$f":"C765*2*1.2","v":141600},{"$f":"D765*2*1.2","v":161760},182040,202200,218400,234600,250800,267000,3540,3792,4551,5257,5865,6472]
["Santa Cruz","Santa Cruz0.15",{"$f":"C783*2*0.15","v":16335},{"$f":"D783*2*0.15","v":18660},{"$f":"E783*2*0.15","v":21000},{"$f":"F783*2*0.15","v":23325},{"$f":"G783*2*0.15","v":25200},{"$f":"H783*2*0.15","v":27060},28935,30795,408,437,525,606,676,746]
["Santa Cruz","Santa Cruz0.2",{"$f":"C783*2*0.2","v":21780},{"$f":"D783*2*0.2","v":24880},28000,31100,33600,36080,38580,41060,544,583,700,808,902,995]
["Santa Cruz","Santa Cruz0.25",{"$f":"C783*2*0.25","v":27225},{"$f":"D783*2*0.25","v":31100},35000,38875,42000,45100,48225,51325,680,729,875,1010,1127,1244]
["Santa Cruz","Santa Cruz0.3",{"$f":"C783*2*0.3","v":32670},{"$f":"D783*2*0.3","v":37320},42000,46650,50400,54120,57870,61590,816,874,1050,1213,1353,1493]
["Santa Cruz","Santa Cruz0.35",{"$f":"C783*2*0.35","v":38115},{"$f":"D783*2*0.35","v":43540},49000,54425,58799.999999999993,63139.999999999993,67515,71855,952,1020,1225,1415,1578,1742]
["Santa Cruz","Santa Cruz0.4",{"$f":"C783*2*0.4","v":43560},{"$f":"D783*2*0.4","v":49760},56000,62200,67200,72160,77160,82120,1089,1166,1400,1617,1804,1991]
["Santa Cruz","Santa Cruz0.45",{"$f":"C783*2*0.45","v":49005},{"$f":"D783*2*0.45","v":55980},63000,69975,75600,81180,86805,92385,1225,1312,1575,1819,2029,2239]
["Santa Cruz","Santa Cruz0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":54450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":62200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":70000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":77750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":84000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":90200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":96450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":102650},{"$f":"TRUNC(C783/12*0.3)","v":1361},{"$f":"TRUNC((C783+D783)/2/12*0.3)","v":1458},{"$f":"TRUNC((E783)/12*0.3)","v":1750},{"$f":"TRUNC(((F783+G783)/2)/12*0.3)","v":2021},{"$f":"TRUNC(H783/12*0.3)","v":2255},{"$f":"TRUNC(((I783+J783)/2)/12*0.3)","v":2488}]
["Santa Cruz","Santa Cruz0.55",{"$f":"C783*2*0.55","v":59895.000000000007},{"$f":"D783*2*0.55","v":68420},77000,85525,92400.000000000015,99220.000000000015,106095.00000000001,112915.00000000001,{"$f":"TRUNC(C784/12*0.3)","v":1497},{"$f":"TRUNC((C784+D784)/2/12*0.3)","v":1603},{"$f":"TRUNC((E784)/12*0.3)","v":1925},{"$f":"TRUNC(((F784+G784)/2)/12*0.3)","v":2224},{"$f":"TRUNC(H784/12*0.3)","v":2480},{"$f":"TRUNC(((I784+J784)/2)/12*0.3)","v":2737}]
["Santa Cruz","Santa Cruz0.6",{"$f":"C783*2*0.6","v":65340},{"$f":"D783*2*0.6","v":74640},84000,93300,100800,108240,115740,123180,1633,1749,2100,2426,2706,2986]
["Santa Cruz","Santa Cruz0.65",{"$f":"C783*2*0.65","v":70785},{"$f":"D783*2*0.65","v":80860},91000,101075,109200,117260,125385,133445,1769,1895,2275,2628,2931,3235]
["Santa Cruz","Santa Cruz0.7",{"$f":"C783*2*0.7","v":76230},{"$f":"D783*2*0.7","v":87080},98000,108850,117599.99999999999,126279.99999999999,135030,143710,1905,2041,2450,2830,3157,3484]
["Santa Cruz","Santa Cruz0.75",{"$f":"C783*2*0.75","v":81675},{"$f":"D783*2*0.75","v":93300},105000,116625,126000,135300,144675,153975,2041,2187,2625,3032,3382,3733]
["Santa Cruz","Santa Cruz0.8",{"$f":"C783*2*0.8","v":87120},{"$f":"D783*2*0.8","v":99520},112000,124400,134400,144320,154320,164240,2178,2333,2800,3235,3608,3982]
["Santa Cruz","Santa Cruz0.9",{"$f":"C783*2*0.9","v":98010},{"$f":"D783*2*0.9","v":111960},126000,139950,151200,162360,173610,184770,2450,2624,3150,3639,4059,4479]
["Santa Cruz","Santa Cruz1",{"$f":"C783*2","v":108900},{"$f":"D783*2","v":124400},140000,155500,168000,180400,192900,205300,{"$f":"K783*2","v":2722},{"$f":"L783*2","v":2916},3500,4042,4510,4976]
["Santa Cruz","Santa Cruz1.1",{"$f":"C783*2*1.1","v":119790.00000000001},{"$f":"D783*2*1.1","v":136840},154000,171050,184800.00000000003,198440.00000000003,212190.00000000003,225830.00000000003,{"$f":"TRUNC(C792/12*0.3)","v":2994},{"$f":"TRUNC((C792+D792)/2/12*0.3)","v":3207},{"$f":"TRUNC((E792)/12*0.3)","v":3850},{"$f":"TRUNC(((F792+G792)/2)/12*0.3)","v":4448},{"$f":"TRUNC(H792/12*0.3)","v":4961},{"$f":"TRUNC(((I792+J792)/2)/12*0.3)","v":5475}]
["Santa Cruz","Santa Cruz1.2",{"$f":"C783*2*1.2","v":130680},{"$f":"D783*2*1.2","v":149280},168000,186600,201600,216480,231480,246360,3267,3499,4200,4852,5412,5973]
["Shasta","Shasta0.15",{"$f":"C801*2*0.15","v":8340},{"$f":"D801*2*0.15","v":9540},{"$f":"E801*2*0.15","v":10725},{"$f":"F801*2*0.15","v":11910},{"$f":"G801*2*0.15","v":12870},{"$f":"H801*2*0.15","v":13830},14775,15735,208,223,268,309,345,381]
["Shasta","Shasta0.2",{"$f":"C801*2*0.2","v":11120},{"$f":"D801*2*0.2","v":12720},14300,15880,17160,18440,19700,20980,278,298,357,413,461,508]
["Shasta","Shasta0.25",{"$f":"C801*2*0.25","v":13900},{"$f":"D801*2*0.25","v":15900},17875,19850,21450,23050,24625,26225,347,372,446,516,576,635]
["Shasta","Shasta0.3",{"$f":"C801*2*0.3","v":16680},{"$f":"D801*2*0.3","v":19080},21450,23820,25740,27660,29550,31470,417,447,536,619,691,762]
["Shasta","Shasta0.35",{"$f":"C801*2*0.35","v":19460},{"$f":"D801*2*0.35","v":22260},25025,27790,30029.999999999996,32269.999999999996,34475,36715,486,521,625,722,806,889]
["Shasta","Shasta0.4",{"$f":"C801*2*0.4","v":22240},{"$f":"D801*2*0.4","v":25440},28600,31760,34320,36880,39400,41960,556,596,715,826,922,1017]
["Shasta","Shasta0.45",{"$f":"C801*2*0.45","v":25020},{"$f":"D801*2*0.45","v":28620},32175,35730,38610,41490,44325,47205,625,670,804,929,1037,1144]
["Shasta","Shasta0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":39700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":46100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":49250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":52450},{"$f":"TRUNC(C801/12*0.3)","v":695},{"$f":"TRUNC((C801+D801)/2/12*0.3)","v":745},{"$f":"TRUNC((E801)/12*0.3)","v":893},{"$f":"TRUNC(((F801+G801)/2)/12*0.3)","v":1032},{"$f":"TRUNC(H801/12*0.3)","v":1152},{"$f":"TRUNC(((I801+J801)/2)/12*0.3)","v":1271}]
["Shasta","Shasta0.55",{"$f":"C801*2*0.55","v":30580.000000000004},{"$f":"D801*2*0.55","v":34980},39325,43670,47190.000000000007,50710.000000000007,54175.000000000007,57695.000000000007,{"$f":"TRUNC(C802/12*0.3)","v":764},{"$f":"TRUNC((C802+D802)/2/12*0.3)","v":819},{"$f":"TRUNC((E802)/12*0.3)","v":983},{"$f":"TRUNC(((F802+G802)/2)/12*0.3)","v":1135},{"$f":"TRUNC(H802/12*0.3)","v":1267},{"$f":"TRUNC(((I802+J802)/2)/12*0.3)","v":1398}]
["Shasta","Shasta0.6",{"$f":"C801*2*0.6","v":33360},{"$f":"D801*2*0.6","v":38160},42900,47640,51480,55320,59100,62940,834,894,1072,1239,1383,1525]
["Shasta","Shasta0.65",{"$f":"C801*2*0.65","v":36140},{"$f":"D801*2*0.65","v":41340},46475,51610,55770,59930,64025,68185,903,968,1161,1342,1498,1652]
["Shasta","Shasta0.7",{"$f":"C801*2*0.7","v":38920},{"$f":"D801*2*0.7","v":44520},50050,55580,60059.999999999993,64539.999999999993,68950,73430,973,1043,1251,1445,1613,1779]
["Shasta","Shasta0.75",{"$f":"C801*2*0.75","v":41700},{"$f":"D801*2*0.75","v":47700},53625,59550,64350,69150,73875,78675,1042,1117,1340,1548,1728,1906]
["Shasta","Shasta0.8",{"$f":"C801*2*0.8","v":44480},{"$f":"D801*2*0.8","v":50880},57200,63520,68640,73760,78800,83920,1112,1192,1430,1652,1844,2034]
["Shasta","Shasta0.9",{"$f":"C801*2*0.9","v":50040},{"$f":"D801*2*0.9","v":57240},64350,71460,77220,82980,88650,94410,1251,1341,1608,1858,2074,2288]
["Shasta","Shasta1",{"$f":"C801*2","v":55600},{"$f":"D801*2","v":63600},71500,79400,85800,92200,98500,104900,{"$f":"K801*2","v":1390},{"$f":"L801*2","v":1490},1786,2064,2304,2542]
["Shasta","Shasta1.1",{"$f":"C801*2*1.1","v":61160.000000000007},{"$f":"D801*2*1.1","v":69960},78650,87340,94380.000000000015,101420.00000000001,108350.00000000001,115390.00000000001,{"$f":"TRUNC(C810/12*0.3)","v":1529},{"$f":"TRUNC((C810+D810)/2/12*0.3)","v":1639},{"$f":"TRUNC((E810)/12*0.3)","v":1966},{"$f":"TRUNC(((F810+G810)/2)/12*0.3)","v":2271},{"$f":"TRUNC(H810/12*0.3)","v":2535},{"$f":"TRUNC(((I810+J810)/2)/12*0.3)","v":2796}]
["Shasta","Shasta1.2",{"$f":"C801*2*1.2","v":66720},{"$f":"D801*2*1.2","v":76320},85800,95280,102960,110640,118200,125880,1668,1788,2145,2478,2766,3051]
["Sierra","Sierra0.15",{"$f":"C819*2*0.15","v":9450},{"$f":"D819*2*0.15","v":10800},{"$f":"E819*2*0.15","v":12150},{"$f":"F819*2*0.15","v":13500},{"$f":"G819*2*0.15","v":14580},{"$f":"H819*2*0.15","v":15660},16740,17820,236,253,303,351,391,432]
["Sierra","Sierra0.2",{"$f":"C819*2*0.2","v":12600},{"$f":"D819*2*0.2","v":14400},16200,18000,19440,20880,22320,23760,315,337,405,468,522,576]
["Sierra","Sierra0.25",{"$f":"C819*2*0.25","v":15750},{"$f":"D819*2*0.25","v":18000},20250,22500,24300,26100,27900,29700,393,421,506,585,652,720]
["Sierra","Sierra0.3",{"$f":"C819*2*0.3","v":18900},{"$f":"D819*2*0.3","v":21600},24300,27000,29160,31320,33480,35640,472,506,607,702,783,864]
["Sierra","Sierra0.35",{"$f":"C819*2*0.35","v":22050},{"$f":"D819*2*0.35","v":25200},28350,31499.999999999996,34020,36540,39060,41580,551,590,708,819,913,1008]
["Sierra","Sierra0.4",{"$f":"C819*2*0.4","v":25200},{"$f":"D819*2*0.4","v":28800},32400,36000,38880,41760,44640,47520,630,675,810,936,1044,1152]
["Sierra","Sierra0.45",{"$f":"C819*2*0.45","v":28350},{"$f":"D819*2*0.45","v":32400},36450,40500,43740,46980,50220,53460,708,759,911,1053,1174,1296]
["Sierra","Sierra0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":31500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":36000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":40500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":45000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":48600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":52200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":55800},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":59400},{"$f":"TRUNC(C819/12*0.3)","v":787},{"$f":"TRUNC((C819+D819)/2/12*0.3)","v":843},{"$f":"TRUNC((E819)/12*0.3)","v":1012},{"$f":"TRUNC(((F819+G819)/2)/12*0.3)","v":1170},{"$f":"TRUNC(H819/12*0.3)","v":1305},{"$f":"TRUNC(((I819+J819)/2)/12*0.3)","v":1440}]
["Sierra","Sierra0.55",{"$f":"C819*2*0.55","v":34650},{"$f":"D819*2*0.55","v":39600},44550,49500.000000000007,53460.000000000007,57420.000000000007,61380.000000000007,65340.000000000007,{"$f":"TRUNC(C820/12*0.3)","v":866},{"$f":"TRUNC((C820+D820)/2/12*0.3)","v":928},{"$f":"TRUNC((E820)/12*0.3)","v":1113},{"$f":"TRUNC(((F820+G820)/2)/12*0.3)","v":1287},{"$f":"TRUNC(H820/12*0.3)","v":1435},{"$f":"TRUNC(((I820+J820)/2)/12*0.3)","v":1584}]
["Sierra","Sierra0.6",{"$f":"C819*2*0.6","v":37800},{"$f":"D819*2*0.6","v":43200},48600,54000,58320,62640,66960,71280,945,1012,1215,1404,1566,1728]
["Sierra","Sierra0.65",{"$f":"C819*2*0.65","v":40950},{"$f":"D819*2*0.65","v":46800},52650,58500,63180,67860,72540,77220,1023,1096,1316,1521,1696,1872]
["Sierra","Sierra0.7",{"$f":"C819*2*0.7","v":44100},{"$f":"D819*2*0.7","v":50400},56700,62999.999999999993,68040,73080,78120,83160,1102,1181,1417,1638,1827,2016]
["Sierra","Sierra0.75",{"$f":"C819*2*0.75","v":47250},{"$f":"D819*2*0.75","v":54000},60750,67500,72900,78300,83700,89100,1181,1265,1518,1755,1957,2160]
["Sierra","Sierra0.8",{"$f":"C819*2*0.8","v":50400},{"$f":"D819*2*0.8","v":57600},64800,72000,77760,83520,89280,95040,1260,1350,1620,1872,2088,2304]
["Sierra","Sierra0.9",{"$f":"C819*2*0.9","v":56700},{"$f":"D819*2*0.9","v":64800},72900,81000,87480,93960,100440,106920,1417,1518,1822,2106,2349,2592]
["Sierra","Sierra1",{"$f":"C819*2","v":63000},{"$f":"D819*2","v":72000},81000,90000,97200,104400,111600,118800,{"$f":"K819*2","v":1574},{"$f":"L819*2","v":1686},2024,2340,2610,2880]
["Sierra","Sierra1.1",{"$f":"C819*2*1.1","v":69300},{"$f":"D819*2*1.1","v":79200},89100,99000.000000000015,106920.00000000001,114840.00000000001,122760.00000000001,130680.00000000001,{"$f":"TRUNC(C828/12*0.3)","v":1732},{"$f":"TRUNC((C828+D828)/2/12*0.3)","v":1856},{"$f":"TRUNC((E828)/12*0.3)","v":2227},{"$f":"TRUNC(((F828+G828)/2)/12*0.3)","v":2574},{"$f":"TRUNC(H828/12*0.3)","v":2871},{"$f":"TRUNC(((I828+J828)/2)/12*0.3)","v":3168}]
["Sierra","Sierra1.2",{"$f":"C819*2*1.2","v":75600},{"$f":"D819*2*1.2","v":86400},97200,108000,116640,125280,133920,142560,1890,2025,2430,2808,3132,3456]
["Siskiyou","Siskiyou0.15",{"$f":"C837*2*0.15","v":8190},{"$f":"D837*2*0.15","v":9360},{"$f":"E837*2*0.15","v":10530},{"$f":"F837*2*0.15","v":11685},{"$f":"G837*2*0.15","v":12630},{"$f":"H837*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Siskiyou","Siskiyou0.2",{"$f":"C837*2*0.2","v":10920},{"$f":"D837*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Siskiyou","Siskiyou0.25",{"$f":"C837*2*0.25","v":13650},{"$f":"D837*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Siskiyou","Siskiyou0.3",{"$f":"C837*2*0.3","v":16380},{"$f":"D837*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Siskiyou","Siskiyou0.35",{"$f":"C837*2*0.35","v":19110},{"$f":"D837*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Siskiyou","Siskiyou0.4",{"$f":"C837*2*0.4","v":21840},{"$f":"D837*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Siskiyou","Siskiyou0.45",{"$f":"C837*2*0.45","v":24570},{"$f":"D837*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Siskiyou","Siskiyou0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C837/12*0.3)","v":682},{"$f":"TRUNC((C837+D837)/2/12*0.3)","v":731},{"$f":"TRUNC((E837)/12*0.3)","v":877},{"$f":"TRUNC(((F837+G837)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H837/12*0.3)","v":1130},{"$f":"TRUNC(((I837+J837)/2)/12*0.3)","v":1246}]
["Siskiyou","Siskiyou0.55",{"$f":"C837*2*0.55","v":30030.000000000004},{"$f":"D837*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C838/12*0.3)","v":750},{"$f":"TRUNC((C838+D838)/2/12*0.3)","v":804},{"$f":"TRUNC((E838)/12*0.3)","v":965},{"$f":"TRUNC(((F838+G838)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H838/12*0.3)","v":1243},{"$f":"TRUNC(((I838+J838)/2)/12*0.3)","v":1371}]
["Siskiyou","Siskiyou0.6",{"$f":"C837*2*0.6","v":32760},{"$f":"D837*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Siskiyou","Siskiyou0.65",{"$f":"C837*2*0.65","v":35490},{"$f":"D837*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Siskiyou","Siskiyou0.7",{"$f":"C837*2*0.7","v":38220},{"$f":"D837*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Siskiyou","Siskiyou0.75",{"$f":"C837*2*0.75","v":40950},{"$f":"D837*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Siskiyou","Siskiyou0.8",{"$f":"C837*2*0.8","v":43680},{"$f":"D837*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Siskiyou","Siskiyou0.9",{"$f":"C837*2*0.9","v":49140},{"$f":"D837*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Siskiyou","Siskiyou1",{"$f":"C837*2","v":54600},{"$f":"D837*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K837*2","v":1364},{"$f":"L837*2","v":1462},1754,2026,2260,2492]
["Siskiyou","Siskiyou1.1",{"$f":"C837*2*1.1","v":60060.000000000007},{"$f":"D837*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C846/12*0.3)","v":1501},{"$f":"TRUNC((C846+D846)/2/12*0.3)","v":1608},{"$f":"TRUNC((E846)/12*0.3)","v":1930},{"$f":"TRUNC(((F846+G846)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H846/12*0.3)","v":2486},{"$f":"TRUNC(((I846+J846)/2)/12*0.3)","v":2743}]
["Siskiyou","Siskiyou1.2",{"$f":"C837*2*1.2","v":65520},{"$f":"D837*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Solano","Solano0.15",{"$f":"C855*2*0.15","v":11415},{"$f":"D855*2*0.15","v":13035},{"$f":"E855*2*0.15","v":14670},{"$f":"F855*2*0.15","v":16290},{"$f":"G855*2*0.15","v":17595},{"$f":"H855*2*0.15","v":18900},20205,21510,285,305,366,423,472,521]
["Solano","Solano0.2",{"$f":"C855*2*0.2","v":15220},{"$f":"D855*2*0.2","v":17380},19560,21720,23460,25200,26940,28680,380,407,489,564,630,695]
["Solano","Solano0.25",{"$f":"C855*2*0.25","v":19025},{"$f":"D855*2*0.25","v":21725},24450,27150,29325,31500,33675,35850,475,509,611,705,787,869]
["Solano","Solano0.3",{"$f":"C855*2*0.3","v":22830},{"$f":"D855*2*0.3","v":26070},29340,32580,35190,37800,40410,43020,570,611,733,847,945,1042]
["Solano","Solano0.35",{"$f":"C855*2*0.35","v":26635},{"$f":"D855*2*0.35","v":30414.999999999996},34230,38010,41055,44100,47145,50190,665,713,855,988,1102,1216]
["Solano","Solano0.4",{"$f":"C855*2*0.4","v":30440},{"$f":"D855*2*0.4","v":34760},39120,43440,46920,50400,53880,57360,761,815,978,1129,1260,1390]
["Solano","Solano0.45",{"$f":"C855*2*0.45","v":34245},{"$f":"D855*2*0.45","v":39105},44010,48870,52785,56700,60615,64530,856,916,1100,1270,1417,1564]
["Solano","Solano0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":38050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":43450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":48900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":54300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":58650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":63000},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":67350},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":71700},{"$f":"TRUNC(C855/12*0.3)","v":951},{"$f":"TRUNC((C855+D855)/2/12*0.3)","v":1018},{"$f":"TRUNC((E855)/12*0.3)","v":1222},{"$f":"TRUNC(((F855+G855)/2)/12*0.3)","v":1411},{"$f":"TRUNC(H855/12*0.3)","v":1575},{"$f":"TRUNC(((I855+J855)/2)/12*0.3)","v":1738}]
["Solano","Solano0.55",{"$f":"C855*2*0.55","v":41855},{"$f":"D855*2*0.55","v":47795.000000000007},53790.000000000007,59730.000000000007,64515.000000000007,69300,74085,78870,{"$f":"TRUNC(C856/12*0.3)","v":1046},{"$f":"TRUNC((C856+D856)/2/12*0.3)","v":1120},{"$f":"TRUNC((E856)/12*0.3)","v":1344},{"$f":"TRUNC(((F856+G856)/2)/12*0.3)","v":1553},{"$f":"TRUNC(H856/12*0.3)","v":1732},{"$f":"TRUNC(((I856+J856)/2)/12*0.3)","v":1911}]
["Solano","Solano0.6",{"$f":"C855*2*0.6","v":45660},{"$f":"D855*2*0.6","v":52140},58680,65160,70380,75600,80820,86040,1141,1222,1467,1694,1890,2085]
["Solano","Solano0.65",{"$f":"C855*2*0.65","v":49465},{"$f":"D855*2*0.65","v":56485},63570,70590,76245,81900,87555,93210,1236,1324,1589,1835,2047,2259]
["Solano","Solano0.7",{"$f":"C855*2*0.7","v":53270},{"$f":"D855*2*0.7","v":60829.999999999993},68460,76020,82110,88200,94290,100380,1331,1426,1711,1976,2205,2433]
["Solano","Solano0.75",{"$f":"C855*2*0.75","v":57075},{"$f":"D855*2*0.75","v":65175},73350,81450,87975,94500,101025,107550,1426,1528,1833,2117,2362,2607]
["Solano","Solano0.8",{"$f":"C855*2*0.8","v":60880},{"$f":"D855*2*0.8","v":69520},78240,86880,93840,100800,107760,114720,1522,1630,1956,2259,2520,2781]
["Solano","Solano0.9",{"$f":"C855*2*0.9","v":68490},{"$f":"D855*2*0.9","v":78210},88020,97740,105570,113400,121230,129060,1712,1833,2200,2541,2835,3128]
["Solano","Solano1",{"$f":"C855*2","v":76100},{"$f":"D855*2","v":86900},97800,108600,117300,126000,134700,143400,{"$f":"K855*2","v":1902},{"$f":"L855*2","v":2036},2444,2822,3150,3476]
["Solano","Solano1.1",{"$f":"C855*2*1.1","v":83710},{"$f":"D855*2*1.1","v":95590.000000000015},107580.00000000001,119460.00000000001,129030.00000000001,138600,148170,157740,{"$f":"TRUNC(C864/12*0.3)","v":2092},{"$f":"TRUNC((C864+D864)/2/12*0.3)","v":2241},{"$f":"TRUNC((E864)/12*0.3)","v":2689},{"$f":"TRUNC(((F864+G864)/2)/12*0.3)","v":3106},{"$f":"TRUNC(H864/12*0.3)","v":3465},{"$f":"TRUNC(((I864+J864)/2)/12*0.3)","v":3823}]
["Solano","Solano1.2",{"$f":"C855*2*1.2","v":91320},{"$f":"D855*2*1.2","v":104280},117360,130320,140760,151200,161640,172080,2283,2445,2934,3388,3780,4171]
["Sonoma","Sonoma0.15",{"$f":"C873*2*0.15","v":12480},{"$f":"D873*2*0.15","v":14265},{"$f":"E873*2*0.15","v":16050},{"$f":"F873*2*0.15","v":17820},{"$f":"G873*2*0.15","v":19260},{"$f":"H873*2*0.15","v":20685},22110,23535,312,334,401,463,517,570]
["Sonoma","Sonoma0.2",{"$f":"C873*2*0.2","v":16640},{"$f":"D873*2*0.2","v":19020},21400,23760,25680,27580,29480,31380,416,445,535,618,689,760]
["Sonoma","Sonoma0.25",{"$f":"C873*2*0.25","v":20800},{"$f":"D873*2*0.25","v":23775},26750,29700,32100,34475,36850,39225,520,557,668,772,861,950]
["Sonoma","Sonoma0.3",{"$f":"C873*2*0.3","v":24960},{"$f":"D873*2*0.3","v":28530},32100,35640,38520,41370,44220,47070,624,668,802,927,1034,1141]
["Sonoma","Sonoma0.35",{"$f":"C873*2*0.35","v":29119.999999999996},{"$f":"D873*2*0.35","v":33285},37450,41580,44940,48265,51590,54915,728,780,936,1081,1206,1331]
["Sonoma","Sonoma0.4",{"$f":"C873*2*0.4","v":33280},{"$f":"D873*2*0.4","v":38040},42800,47520,51360,55160,58960,62760,832,891,1070,1236,1379,1521]
["Sonoma","Sonoma0.45",{"$f":"C873*2*0.45","v":37440},{"$f":"D873*2*0.45","v":42795},48150,53460,57780,62055,66330,70605,936,1002,1203,1390,1551,1711]
["Sonoma","Sonoma0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":41600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":47550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":53500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":59400},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":64200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":68950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":73700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":78450},{"$f":"TRUNC(C873/12*0.3)","v":1040},{"$f":"TRUNC((C873+D873)/2/12*0.3)","v":1114},{"$f":"TRUNC((E873)/12*0.3)","v":1337},{"$f":"TRUNC(((F873+G873)/2)/12*0.3)","v":1545},{"$f":"TRUNC(H873/12*0.3)","v":1723},{"$f":"TRUNC(((I873+J873)/2)/12*0.3)","v":1901}]
["Sonoma","Sonoma0.55",{"$f":"C873*2*0.55","v":45760.000000000007},{"$f":"D873*2*0.55","v":52305.000000000007},58850.000000000007,65340.000000000007,70620,75845,81070,86295,{"$f":"TRUNC(C874/12*0.3)","v":1144},{"$f":"TRUNC((C874+D874)/2/12*0.3)","v":1225},{"$f":"TRUNC((E874)/12*0.3)","v":1471},{"$f":"TRUNC(((F874+G874)/2)/12*0.3)","v":1699},{"$f":"TRUNC(H874/12*0.3)","v":1896},{"$f":"TRUNC(((I874+J874)/2)/12*0.3)","v":2092}]
["Sonoma","Sonoma0.6",{"$f":"C873*2*0.6","v":49920},{"$f":"D873*2*0.6","v":57060},64200,71280,77040,82740,88440,94140,1248,1337,1605,1854,2068,2282]
["Sonoma","Sonoma0.65",{"$f":"C873*2*0.65","v":54080},{"$f":"D873*2*0.65","v":61815},69550,77220,83460,89635,95810,101985,1352,1448,1738,2008,2240,2472]
["Sonoma","Sonoma0.7",{"$f":"C873*2*0.7","v":58239.999999999993},{"$f":"D873*2*0.7","v":66570},74900,83160,89880,96530,103180,109830,1456,1560,1872,2163,2413,2662]
["Sonoma","Sonoma0.75",{"$f":"C873*2*0.75","v":62400},{"$f":"D873*2*0.75","v":71325},80250,89100,96300,103425,110550,117675,1560,1671,2006,2317,2585,2852]
["Sonoma","Sonoma0.8",{"$f":"C873*2*0.8","v":66560},{"$f":"D873*2*0.8","v":76080},85600,95040,102720,110320,117920,125520,1664,1783,2140,2472,2758,3043]
["Sonoma","Sonoma0.9",{"$f":"C873*2*0.9","v":74880},{"$f":"D873*2*0.9","v":85590},96300,106920,115560,124110,132660,141210,1872,2005,2407,2781,3102,3423]
["Sonoma","Sonoma1",{"$f":"C873*2","v":83200},{"$f":"D873*2","v":95100},107000,118800,128400,137900,147400,156900,{"$f":"K873*2","v":2080},{"$f":"L873*2","v":2228},2674,3090,3446,3802]
["Sonoma","Sonoma1.1",{"$f":"C873*2*1.1","v":91520.000000000015},{"$f":"D873*2*1.1","v":104610.00000000001},117700.00000000001,130680.00000000001,141240,151690,162140,172590,{"$f":"TRUNC(C882/12*0.3)","v":2288},{"$f":"TRUNC((C882+D882)/2/12*0.3)","v":2451},{"$f":"TRUNC((E882)/12*0.3)","v":2942},{"$f":"TRUNC(((F882+G882)/2)/12*0.3)","v":3399},{"$f":"TRUNC(H882/12*0.3)","v":3792},{"$f":"TRUNC(((I882+J882)/2)/12*0.3)","v":4184}]
["Sonoma","Sonoma1.2",{"$f":"C873*2*1.2","v":99840},{"$f":"D873*2*1.2","v":114120},128400,142560,154080,165480,176880,188280,2496,2674,3210,3708,4137,4564]
["Stanislaus","Stanislaus0.15",{"$f":"C891*2*0.15","v":8370},{"$f":"D891*2*0.15","v":9570},{"$f":"E891*2*0.15","v":10770},{"$f":"F891*2*0.15","v":11955},{"$f":"G891*2*0.15","v":12915},{"$f":"H891*2*0.15","v":13875},14835,15795,209,224,269,310,346,382]
["Stanislaus","Stanislaus0.2",{"$f":"C891*2*0.2","v":11160},{"$f":"D891*2*0.2","v":12760},14360,15940,17220,18500,19780,21060,279,299,359,414,462,510]
["Stanislaus","Stanislaus0.25",{"$f":"C891*2*0.25","v":13950},{"$f":"D891*2*0.25","v":15950},17950,19925,21525,23125,24725,26325,348,373,448,518,578,638]
["Stanislaus","Stanislaus0.3",{"$f":"C891*2*0.3","v":16740},{"$f":"D891*2*0.3","v":19140},21540,23910,25830,27750,29670,31590,418,448,538,621,693,765]
["Stanislaus","Stanislaus0.35",{"$f":"C891*2*0.35","v":19530},{"$f":"D891*2*0.35","v":22330},25130,27895,30134.999999999996,32374.999999999996,34615,36855,488,523,628,725,809,893]
["Stanislaus","Stanislaus0.4",{"$f":"C891*2*0.4","v":22320},{"$f":"D891*2*0.4","v":25520},28720,31880,34440,37000,39560,42120,558,598,718,829,925,1021]
["Stanislaus","Stanislaus0.45",{"$f":"C891*2*0.45","v":25110},{"$f":"D891*2*0.45","v":28710},32310,35865,38745,41625,44505,47385,627,672,807,932,1040,1148]
["Stanislaus","Stanislaus0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":39850},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":43050},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":46250},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":49450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":52650},{"$f":"TRUNC(C891/12*0.3)","v":697},{"$f":"TRUNC((C891+D891)/2/12*0.3)","v":747},{"$f":"TRUNC((E891)/12*0.3)","v":897},{"$f":"TRUNC(((F891+G891)/2)/12*0.3)","v":1036},{"$f":"TRUNC(H891/12*0.3)","v":1156},{"$f":"TRUNC(((I891+J891)/2)/12*0.3)","v":1276}]
["Stanislaus","Stanislaus0.55",{"$f":"C891*2*0.55","v":30690.000000000004},{"$f":"D891*2*0.55","v":35090},39490,43835,47355.000000000007,50875.000000000007,54395.000000000007,57915.000000000007,{"$f":"TRUNC(C892/12*0.3)","v":767},{"$f":"TRUNC((C892+D892)/2/12*0.3)","v":822},{"$f":"TRUNC((E892)/12*0.3)","v":987},{"$f":"TRUNC(((F892+G892)/2)/12*0.3)","v":1139},{"$f":"TRUNC(H892/12*0.3)","v":1271},{"$f":"TRUNC(((I892+J892)/2)/12*0.3)","v":1403}]
["Stanislaus","Stanislaus0.6",{"$f":"C891*2*0.6","v":33480},{"$f":"D891*2*0.6","v":38280},43080,47820,51660,55500,59340,63180,837,897,1077,1243,1387,1531]
["Stanislaus","Stanislaus0.65",{"$f":"C891*2*0.65","v":36270},{"$f":"D891*2*0.65","v":41470},46670,51805,55965,60125,64285,68445,906,971,1166,1347,1503,1659]
["Stanislaus","Stanislaus0.7",{"$f":"C891*2*0.7","v":39060},{"$f":"D891*2*0.7","v":44660},50260,55790,60269.999999999993,64749.999999999993,69230,73710,976,1046,1256,1450,1618,1786]
["Stanislaus","Stanislaus0.75",{"$f":"C891*2*0.75","v":41850},{"$f":"D891*2*0.75","v":47850},53850,59775,64575,69375,74175,78975,1046,1121,1346,1554,1734,1914]
["Stanislaus","Stanislaus0.8",{"$f":"C891*2*0.8","v":44640},{"$f":"D891*2*0.8","v":51040},57440,63760,68880,74000,79120,84240,1116,1196,1436,1658,1850,2042]
["Stanislaus","Stanislaus0.9",{"$f":"C891*2*0.9","v":50220},{"$f":"D891*2*0.9","v":57420},64620,71730,77490,83250,89010,94770,1255,1345,1615,1865,2081,2297]
["Stanislaus","Stanislaus1",{"$f":"C891*2","v":55800},{"$f":"D891*2","v":63800},71800,79700,86100,92500,98900,105300,{"$f":"K891*2","v":1394},{"$f":"L891*2","v":1494},1794,2072,2312,2552]
["Stanislaus","Stanislaus1.1",{"$f":"C891*2*1.1","v":61380.000000000007},{"$f":"D891*2*1.1","v":70180},78980,87670,94710.000000000015,101750.00000000001,108790.00000000001,115830.00000000001,{"$f":"TRUNC(C900/12*0.3)","v":1534},{"$f":"TRUNC((C900+D900)/2/12*0.3)","v":1644},{"$f":"TRUNC((E900)/12*0.3)","v":1974},{"$f":"TRUNC(((F900+G900)/2)/12*0.3)","v":2279},{"$f":"TRUNC(H900/12*0.3)","v":2543},{"$f":"TRUNC(((I900+J900)/2)/12*0.3)","v":2807}]
["Stanislaus","Stanislaus1.2",{"$f":"C891*2*1.2","v":66960},{"$f":"D891*2*1.2","v":76560},86160,95640,103320,111000,118680,126360,1674,1794,2154,2487,2775,3063]
["Sutter","Sutter0.15",{"$f":"C909*2*0.15","v":8190},{"$f":"D909*2*0.15","v":9360},{"$f":"E909*2*0.15","v":10530},{"$f":"F909*2*0.15","v":11685},{"$f":"G909*2*0.15","v":12630},{"$f":"H909*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Sutter","Sutter0.2",{"$f":"C909*2*0.2","v":10920},{"$f":"D909*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Sutter","Sutter0.25",{"$f":"C909*2*0.25","v":13650},{"$f":"D909*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Sutter","Sutter0.3",{"$f":"C909*2*0.3","v":16380},{"$f":"D909*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Sutter","Sutter0.35",{"$f":"C909*2*0.35","v":19110},{"$f":"D909*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Sutter","Sutter0.4",{"$f":"C909*2*0.4","v":21840},{"$f":"D909*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Sutter","Sutter0.45",{"$f":"C909*2*0.45","v":24570},{"$f":"D909*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Sutter","Sutter0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C909/12*0.3)","v":682},{"$f":"TRUNC((C909+D909)/2/12*0.3)","v":731},{"$f":"TRUNC((E909)/12*0.3)","v":877},{"$f":"TRUNC(((F909+G909)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H909/12*0.3)","v":1130},{"$f":"TRUNC(((I909+J909)/2)/12*0.3)","v":1246}]
["Sutter","Sutter0.55",{"$f":"C909*2*0.55","v":30030.000000000004},{"$f":"D909*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C910/12*0.3)","v":750},{"$f":"TRUNC((C910+D910)/2/12*0.3)","v":804},{"$f":"TRUNC((E910)/12*0.3)","v":965},{"$f":"TRUNC(((F910+G910)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H910/12*0.3)","v":1243},{"$f":"TRUNC(((I910+J910)/2)/12*0.3)","v":1371}]
["Sutter","Sutter0.6",{"$f":"C909*2*0.6","v":32760},{"$f":"D909*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Sutter","Sutter0.65",{"$f":"C909*2*0.65","v":35490},{"$f":"D909*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Sutter","Sutter0.7",{"$f":"C909*2*0.7","v":38220},{"$f":"D909*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Sutter","Sutter0.75",{"$f":"C909*2*0.75","v":40950},{"$f":"D909*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Sutter","Sutter0.8",{"$f":"C909*2*0.8","v":43680},{"$f":"D909*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Sutter","Sutter0.9",{"$f":"C909*2*0.9","v":49140},{"$f":"D909*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Sutter","Sutter1",{"$f":"C909*2","v":54600},{"$f":"D909*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K909*2","v":1364},{"$f":"L909*2","v":1462},1754,2026,2260,2492]
["Sutter","Sutter1.1",{"$f":"C909*2*1.1","v":60060.000000000007},{"$f":"D909*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C918/12*0.3)","v":1501},{"$f":"TRUNC((C918+D918)/2/12*0.3)","v":1608},{"$f":"TRUNC((E918)/12*0.3)","v":1930},{"$f":"TRUNC(((F918+G918)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H918/12*0.3)","v":2486},{"$f":"TRUNC(((I918+J918)/2)/12*0.3)","v":2743}]
["Sutter","Sutter1.2",{"$f":"C909*2*1.2","v":65520},{"$f":"D909*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Tehama","Tehama0.15",{"$f":"C927*2*0.15","v":8190},{"$f":"D927*2*0.15","v":9360},{"$f":"E927*2*0.15","v":10530},{"$f":"F927*2*0.15","v":11685},{"$f":"G927*2*0.15","v":12630},{"$f":"H927*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Tehama","Tehama0.2",{"$f":"C927*2*0.2","v":10920},{"$f":"D927*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Tehama","Tehama0.25",{"$f":"C927*2*0.25","v":13650},{"$f":"D927*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Tehama","Tehama0.3",{"$f":"C927*2*0.3","v":16380},{"$f":"D927*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Tehama","Tehama0.35",{"$f":"C927*2*0.35","v":19110},{"$f":"D927*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Tehama","Tehama0.4",{"$f":"C927*2*0.4","v":21840},{"$f":"D927*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Tehama","Tehama0.45",{"$f":"C927*2*0.45","v":24570},{"$f":"D927*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Tehama","Tehama0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C927/12*0.3)","v":682},{"$f":"TRUNC((C927+D927)/2/12*0.3)","v":731},{"$f":"TRUNC((E927)/12*0.3)","v":877},{"$f":"TRUNC(((F927+G927)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H927/12*0.3)","v":1130},{"$f":"TRUNC(((I927+J927)/2)/12*0.3)","v":1246}]
["Tehama","Tehama0.55",{"$f":"C927*2*0.55","v":30030.000000000004},{"$f":"D927*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C928/12*0.3)","v":750},{"$f":"TRUNC((C928+D928)/2/12*0.3)","v":804},{"$f":"TRUNC((E928)/12*0.3)","v":965},{"$f":"TRUNC(((F928+G928)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H928/12*0.3)","v":1243},{"$f":"TRUNC(((I928+J928)/2)/12*0.3)","v":1371}]
["Tehama","Tehama0.6",{"$f":"C927*2*0.6","v":32760},{"$f":"D927*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Tehama","Tehama0.65",{"$f":"C927*2*0.65","v":35490},{"$f":"D927*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Tehama","Tehama0.7",{"$f":"C927*2*0.7","v":38220},{"$f":"D927*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Tehama","Tehama0.75",{"$f":"C927*2*0.75","v":40950},{"$f":"D927*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Tehama","Tehama0.8",{"$f":"C927*2*0.8","v":43680},{"$f":"D927*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Tehama","Tehama0.9",{"$f":"C927*2*0.9","v":49140},{"$f":"D927*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Tehama","Tehama1",{"$f":"C927*2","v":54600},{"$f":"D927*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K927*2","v":1364},{"$f":"L927*2","v":1462},1754,2026,2260,2492]
["Tehama","Tehama1.1",{"$f":"C927*2*1.1","v":60060.000000000007},{"$f":"D927*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C936/12*0.3)","v":1501},{"$f":"TRUNC((C936+D936)/2/12*0.3)","v":1608},{"$f":"TRUNC((E936)/12*0.3)","v":1930},{"$f":"TRUNC(((F936+G936)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H936/12*0.3)","v":2486},{"$f":"TRUNC(((I936+J936)/2)/12*0.3)","v":2743}]
["Tehama","Tehama1.2",{"$f":"C927*2*1.2","v":65520},{"$f":"D927*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Trinity","Trinity0.15",{"$f":"C945*2*0.15","v":8190},{"$f":"D945*2*0.15","v":9360},{"$f":"E945*2*0.15","v":10530},{"$f":"F945*2*0.15","v":11685},{"$f":"G945*2*0.15","v":12630},{"$f":"H945*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Trinity","Trinity0.2",{"$f":"C945*2*0.2","v":10920},{"$f":"D945*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Trinity","Trinity0.25",{"$f":"C945*2*0.25","v":13650},{"$f":"D945*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Trinity","Trinity0.3",{"$f":"C945*2*0.3","v":16380},{"$f":"D945*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Trinity","Trinity0.35",{"$f":"C945*2*0.35","v":19110},{"$f":"D945*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Trinity","Trinity0.4",{"$f":"C945*2*0.4","v":21840},{"$f":"D945*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Trinity","Trinity0.45",{"$f":"C945*2*0.45","v":24570},{"$f":"D945*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Trinity","Trinity0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C945/12*0.3)","v":682},{"$f":"TRUNC((C945+D945)/2/12*0.3)","v":731},{"$f":"TRUNC((E945)/12*0.3)","v":877},{"$f":"TRUNC(((F945+G945)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H945/12*0.3)","v":1130},{"$f":"TRUNC(((I945+J945)/2)/12*0.3)","v":1246}]
["Trinity","Trinity0.55",{"$f":"C945*2*0.55","v":30030.000000000004},{"$f":"D945*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C946/12*0.3)","v":750},{"$f":"TRUNC((C946+D946)/2/12*0.3)","v":804},{"$f":"TRUNC((E946)/12*0.3)","v":965},{"$f":"TRUNC(((F946+G946)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H946/12*0.3)","v":1243},{"$f":"TRUNC(((I946+J946)/2)/12*0.3)","v":1371}]
["Trinity","Trinity0.6",{"$f":"C945*2*0.6","v":32760},{"$f":"D945*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Trinity","Trinity0.65",{"$f":"C945*2*0.65","v":35490},{"$f":"D945*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Trinity","Trinity0.7",{"$f":"C945*2*0.7","v":38220},{"$f":"D945*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Trinity","Trinity0.75",{"$f":"C945*2*0.75","v":40950},{"$f":"D945*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Trinity","Trinity0.8",{"$f":"C945*2*0.8","v":43680},{"$f":"D945*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Trinity","Trinity0.9",{"$f":"C945*2*0.9","v":49140},{"$f":"D945*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Trinity","Trinity1",{"$f":"C945*2","v":54600},{"$f":"D945*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K945*2","v":1364},{"$f":"L945*2","v":1462},1754,2026,2260,2492]
["Trinity","Trinity1.1",{"$f":"C945*2*1.1","v":60060.000000000007},{"$f":"D945*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C954/12*0.3)","v":1501},{"$f":"TRUNC((C954+D954)/2/12*0.3)","v":1608},{"$f":"TRUNC((E954)/12*0.3)","v":1930},{"$f":"TRUNC(((F954+G954)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H954/12*0.3)","v":2486},{"$f":"TRUNC(((I954+J954)/2)/12*0.3)","v":2743}]
["Trinity","Trinity1.2",{"$f":"C945*2*1.2","v":65520},{"$f":"D945*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Tulare","Tulare0.15",{"$f":"C963*2*0.15","v":8190},{"$f":"D963*2*0.15","v":9360},{"$f":"E963*2*0.15","v":10530},{"$f":"F963*2*0.15","v":11685},{"$f":"G963*2*0.15","v":12630},{"$f":"H963*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Tulare","Tulare0.2",{"$f":"C963*2*0.2","v":10920},{"$f":"D963*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Tulare","Tulare0.25",{"$f":"C963*2*0.25","v":13650},{"$f":"D963*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Tulare","Tulare0.3",{"$f":"C963*2*0.3","v":16380},{"$f":"D963*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Tulare","Tulare0.35",{"$f":"C963*2*0.35","v":19110},{"$f":"D963*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Tulare","Tulare0.4",{"$f":"C963*2*0.4","v":21840},{"$f":"D963*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Tulare","Tulare0.45",{"$f":"C963*2*0.45","v":24570},{"$f":"D963*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Tulare","Tulare0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C963/12*0.3)","v":682},{"$f":"TRUNC((C963+D963)/2/12*0.3)","v":731},{"$f":"TRUNC((E963)/12*0.3)","v":877},{"$f":"TRUNC(((F963+G963)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H963/12*0.3)","v":1130},{"$f":"TRUNC(((I963+J963)/2)/12*0.3)","v":1246}]
["Tulare","Tulare0.55",{"$f":"C963*2*0.55","v":30030.000000000004},{"$f":"D963*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C964/12*0.3)","v":750},{"$f":"TRUNC((C964+D964)/2/12*0.3)","v":804},{"$f":"TRUNC((E964)/12*0.3)","v":965},{"$f":"TRUNC(((F964+G964)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H964/12*0.3)","v":1243},{"$f":"TRUNC(((I964+J964)/2)/12*0.3)","v":1371}]
["Tulare","Tulare0.6",{"$f":"C963*2*0.6","v":32760},{"$f":"D963*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Tulare","Tulare0.65",{"$f":"C963*2*0.65","v":35490},{"$f":"D963*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Tulare","Tulare0.7",{"$f":"C963*2*0.7","v":38220},{"$f":"D963*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Tulare","Tulare0.75",{"$f":"C963*2*0.75","v":40950},{"$f":"D963*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Tulare","Tulare0.8",{"$f":"C963*2*0.8","v":43680},{"$f":"D963*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Tulare","Tulare0.9",{"$f":"C963*2*0.9","v":49140},{"$f":"D963*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Tulare","Tulare1",{"$f":"C963*2","v":54600},{"$f":"D963*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K963*2","v":1364},{"$f":"L963*2","v":1462},1754,2026,2260,2492]
["Tulare","Tulare1.1",{"$f":"C963*2*1.1","v":60060.000000000007},{"$f":"D963*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C972/12*0.3)","v":1501},{"$f":"TRUNC((C972+D972)/2/12*0.3)","v":1608},{"$f":"TRUNC((E972)/12*0.3)","v":1930},{"$f":"TRUNC(((F972+G972)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H972/12*0.3)","v":2486},{"$f":"TRUNC(((I972+J972)/2)/12*0.3)","v":2743}]
["Tulare","Tulare1.2",{"$f":"C963*2*1.2","v":65520},{"$f":"D963*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Tuolumne","Tuolumne0.15",{"$f":"C981*2*0.15","v":8745},{"$f":"D981*2*0.15","v":9990},{"$f":"E981*2*0.15","v":11235},{"$f":"F981*2*0.15","v":12480},{"$f":"G981*2*0.15","v":13485},{"$f":"H981*2*0.15","v":14490},15480,16485,218,234,280,324,362,399]
["Tuolumne","Tuolumne0.2",{"$f":"C981*2*0.2","v":11660},{"$f":"D981*2*0.2","v":13320},14980,16640,17980,19320,20640,21980,291,312,374,432,483,532]
["Tuolumne","Tuolumne0.25",{"$f":"C981*2*0.25","v":14575},{"$f":"D981*2*0.25","v":16650},18725,20800,22475,24150,25800,27475,364,390,468,540,603,665]
["Tuolumne","Tuolumne0.3",{"$f":"C981*2*0.3","v":17490},{"$f":"D981*2*0.3","v":19980},22470,24960,26970,28980,30960,32970,437,468,561,649,724,799]
["Tuolumne","Tuolumne0.35",{"$f":"C981*2*0.35","v":20405},{"$f":"D981*2*0.35","v":23310},26215,29119.999999999996,31464.999999999996,33810,36120,38465,510,546,655,757,845,932]
["Tuolumne","Tuolumne0.4",{"$f":"C981*2*0.4","v":23320},{"$f":"D981*2*0.4","v":26640},29960,33280,35960,38640,41280,43960,583,624,749,865,966,1065]
["Tuolumne","Tuolumne0.45",{"$f":"C981*2*0.45","v":26235},{"$f":"D981*2*0.45","v":29970},33705,37440,40455,43470,46440,49455,655,702,842,973,1086,1198]
["Tuolumne","Tuolumne0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":29150},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":33300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":37450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":41600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":44950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":51600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":54950},{"$f":"TRUNC(C981/12*0.3)","v":728},{"$f":"TRUNC((C981+D981)/2/12*0.3)","v":780},{"$f":"TRUNC((E981)/12*0.3)","v":936},{"$f":"TRUNC(((F981+G981)/2)/12*0.3)","v":1081},{"$f":"TRUNC(H981/12*0.3)","v":1207},{"$f":"TRUNC(((I981+J981)/2)/12*0.3)","v":1331}]
["Tuolumne","Tuolumne0.55",{"$f":"C981*2*0.55","v":32065.000000000004},{"$f":"D981*2*0.55","v":36630},41195,45760.000000000007,49445.000000000007,53130.000000000007,56760.000000000007,60445.000000000007,{"$f":"TRUNC(C982/12*0.3)","v":801},{"$f":"TRUNC((C982+D982)/2/12*0.3)","v":858},{"$f":"TRUNC((E982)/12*0.3)","v":1029},{"$f":"TRUNC(((F982+G982)/2)/12*0.3)","v":1190},{"$f":"TRUNC(H982/12*0.3)","v":1328},{"$f":"TRUNC(((I982+J982)/2)/12*0.3)","v":1465}]
["Tuolumne","Tuolumne0.6",{"$f":"C981*2*0.6","v":34980},{"$f":"D981*2*0.6","v":39960},44940,49920,53940,57960,61920,65940,874,936,1123,1298,1449,1598]
["Tuolumne","Tuolumne0.65",{"$f":"C981*2*0.65","v":37895},{"$f":"D981*2*0.65","v":43290},48685,54080,58435,62790,67080,71435,947,1014,1217,1406,1569,1731]
["Tuolumne","Tuolumne0.7",{"$f":"C981*2*0.7","v":40810},{"$f":"D981*2*0.7","v":46620},52430,58239.999999999993,62929.999999999993,67620,72240,76930,1020,1092,1310,1514,1690,1864]
["Tuolumne","Tuolumne0.75",{"$f":"C981*2*0.75","v":43725},{"$f":"D981*2*0.75","v":49950},56175,62400,67425,72450,77400,82425,1093,1170,1404,1622,1811,1997]
["Tuolumne","Tuolumne0.8",{"$f":"C981*2*0.8","v":46640},{"$f":"D981*2*0.8","v":53280},59920,66560,71920,77280,82560,87920,1166,1249,1498,1731,1932,2131]
["Tuolumne","Tuolumne0.9",{"$f":"C981*2*0.9","v":52470},{"$f":"D981*2*0.9","v":59940},67410,74880,80910,86940,92880,98910,1311,1405,1685,1947,2173,2397]
["Tuolumne","Tuolumne1",{"$f":"C981*2","v":58300},{"$f":"D981*2","v":66600},74900,83200,89900,96600,103200,109900,{"$f":"K981*2","v":1456},{"$f":"L981*2","v":1560},1872,2162,2414,2662]
["Tuolumne","Tuolumne1.1",{"$f":"C981*2*1.1","v":64130.000000000007},{"$f":"D981*2*1.1","v":73260},82390,91520.000000000015,98890.000000000015,106260.00000000001,113520.00000000001,120890.00000000001,{"$f":"TRUNC(C990/12*0.3)","v":1603},{"$f":"TRUNC((C990+D990)/2/12*0.3)","v":1717},{"$f":"TRUNC((E990)/12*0.3)","v":2059},{"$f":"TRUNC(((F990+G990)/2)/12*0.3)","v":2380},{"$f":"TRUNC(H990/12*0.3)","v":2656},{"$f":"TRUNC(((I990+J990)/2)/12*0.3)","v":2930}]
["Tuolumne","Tuolumne1.2",{"$f":"C981*2*1.2","v":69960},{"$f":"D981*2*1.2","v":79920},89880,99840,107880,115920,123840,131880,1749,1873,2247,2596,2898,3196]
["Ventura","Ventura0.15",{"$f":"C999*2*0.15","v":13170},{"$f":"D999*2*0.15","v":15060},{"$f":"E999*2*0.15","v":16935},{"$f":"F999*2*0.15","v":18810},{"$f":"G999*2*0.15","v":20325},{"$f":"H999*2*0.15","v":21825},23325,24840,329,352,423,489,545,602]
["Ventura","Ventura0.2",{"$f":"C999*2*0.2","v":17560},{"$f":"D999*2*0.2","v":20080},22580,25080,27100,29100,31100,33120,439,470,564,652,727,802]
["Ventura","Ventura0.25",{"$f":"C999*2*0.25","v":21950},{"$f":"D999*2*0.25","v":25100},28225,31350,33875,36375,38875,41400,548,588,705,815,909,1003]
["Ventura","Ventura0.3",{"$f":"C999*2*0.3","v":26340},{"$f":"D999*2*0.3","v":30120},33870,37620,40650,43650,46650,49680,658,705,846,978,1091,1204]
["Ventura","Ventura0.35",{"$f":"C999*2*0.35","v":30729.999999999996},{"$f":"D999*2*0.35","v":35140},39515,43890,47425,50925,54425,57959.999999999993,768,823,987,1141,1273,1404]
["Ventura","Ventura0.4",{"$f":"C999*2*0.4","v":35120},{"$f":"D999*2*0.4","v":40160},45160,50160,54200,58200,62200,66240,878,941,1129,1304,1455,1605]
["Ventura","Ventura0.45",{"$f":"C999*2*0.45","v":39510},{"$f":"D999*2*0.45","v":45180},50805,56430,60975,65475,69975,74520,987,1058,1270,1467,1636,1806]
["Ventura","Ventura0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":43900},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":50200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":56450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":62700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":67750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":72750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":77750},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":82800},{"$f":"TRUNC(C999/12*0.3)","v":1097},{"$f":"TRUNC((C999+D999)/2/12*0.3)","v":1176},{"$f":"TRUNC((E999)/12*0.3)","v":1411},{"$f":"TRUNC(((F999+G999)/2)/12*0.3)","v":1630},{"$f":"TRUNC(H999/12*0.3)","v":1818},{"$f":"TRUNC(((I999+J999)/2)/12*0.3)","v":2006}]
["Ventura","Ventura0.55",{"$f":"C999*2*0.55","v":48290.000000000007},{"$f":"D999*2*0.55","v":55220.000000000007},62095.000000000007,68970,74525,80025,85525,91080.000000000015,{"$f":"TRUNC(C1000/12*0.3)","v":1207},{"$f":"TRUNC((C1000+D1000)/2/12*0.3)","v":1293},{"$f":"TRUNC((E1000)/12*0.3)","v":1552},{"$f":"TRUNC(((F1000+G1000)/2)/12*0.3)","v":1793},{"$f":"TRUNC(H1000/12*0.3)","v":2000},{"$f":"TRUNC(((I1000+J1000)/2)/12*0.3)","v":2207}]
["Ventura","Ventura0.6",{"$f":"C999*2*0.6","v":52680},{"$f":"D999*2*0.6","v":60240},67740,75240,81300,87300,93300,99360,1317,1411,1693,1956,2182,2408]
["Ventura","Ventura0.65",{"$f":"C999*2*0.65","v":57070},{"$f":"D999*2*0.65","v":65260},73385,81510,88075,94575,101075,107640,1426,1529,1834,2119,2364,2608]
["Ventura","Ventura0.7",{"$f":"C999*2*0.7","v":61459.999999999993},{"$f":"D999*2*0.7","v":70280},79030,87780,94850,101850,108850,115919.99999999999,1536,1646,1975,2282,2546,2809]
["Ventura","Ventura0.75",{"$f":"C999*2*0.75","v":65850},{"$f":"D999*2*0.75","v":75300},84675,94050,101625,109125,116625,124200,1646,1764,2116,2445,2728,3010]
["Ventura","Ventura0.8",{"$f":"C999*2*0.8","v":70240},{"$f":"D999*2*0.8","v":80320},90320,100320,108400,116400,124400,132480,1756,1882,2258,2609,2910,3211]
["Ventura","Ventura0.9",{"$f":"C999*2*0.9","v":79020},{"$f":"D999*2*0.9","v":90360},101610,112860,121950,130950,139950,149040,1975,2117,2540,2935,3273,3612]
["Ventura","Ventura1",{"$f":"C999*2","v":87800},{"$f":"D999*2","v":100400},112900,125400,135500,145500,155500,165600,{"$f":"K999*2","v":2194},{"$f":"L999*2","v":2352},2822,3260,3636,4012]
["Ventura","Ventura1.1",{"$f":"C999*2*1.1","v":96580.000000000015},{"$f":"D999*2*1.1","v":110440.00000000001},124190.00000000001,137940,149050,160050,171050,182160.00000000003,{"$f":"TRUNC(C1008/12*0.3)","v":2414},{"$f":"TRUNC((C1008+D1008)/2/12*0.3)","v":2587},{"$f":"TRUNC((E1008)/12*0.3)","v":3104},{"$f":"TRUNC(((F1008+G1008)/2)/12*0.3)","v":3587},{"$f":"TRUNC(H1008/12*0.3)","v":4001},{"$f":"TRUNC(((I1008+J1008)/2)/12*0.3)","v":4415}]
["Ventura","Ventura1.2",{"$f":"C999*2*1.2","v":105360},{"$f":"D999*2*1.2","v":120480},135480,150480,162600,174600,186600,198720,2634,2823,3387,3913,4365,4816]
["Yolo","Yolo0.15",{"$f":"C1017*2*0.15","v":10410},{"$f":"D1017*2*0.15","v":11895},{"$f":"E1017*2*0.15","v":13380},{"$f":"F1017*2*0.15","v":14865},{"$f":"G1017*2*0.15","v":16065},{"$f":"H1017*2*0.15","v":17250},18435,19635,260,278,334,386,431,475]
["Yolo","Yolo0.2",{"$f":"C1017*2*0.2","v":13880},{"$f":"D1017*2*0.2","v":15860},17840,19820,21420,23000,24580,26180,347,371,446,515,575,634]
["Yolo","Yolo0.25",{"$f":"C1017*2*0.25","v":17350},{"$f":"D1017*2*0.25","v":19825},22300,24775,26775,28750,30725,32725,433,464,557,644,718,793]
["Yolo","Yolo0.3",{"$f":"C1017*2*0.3","v":20820},{"$f":"D1017*2*0.3","v":23790},26760,29730,32130,34500,36870,39270,520,557,669,773,862,951]
["Yolo","Yolo0.35",{"$f":"C1017*2*0.35","v":24290},{"$f":"D1017*2*0.35","v":27755},31219.999999999996,34685,37485,40250,43015,45815,607,650,780,902,1006,1110]
["Yolo","Yolo0.4",{"$f":"C1017*2*0.4","v":27760},{"$f":"D1017*2*0.4","v":31720},35680,39640,42840,46000,49160,52360,694,743,892,1031,1150,1269]
["Yolo","Yolo0.45",{"$f":"C1017*2*0.45","v":31230},{"$f":"D1017*2*0.45","v":35685},40140,44595,48195,51750,55305,58905,780,836,1003,1159,1293,1427]
["Yolo","Yolo0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":34700},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":39650},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":44600},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":49550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":53550},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":57500},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":61450},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":65450},{"$f":"TRUNC(C1017/12*0.3)","v":867},{"$f":"TRUNC((C1017+D1017)/2/12*0.3)","v":929},{"$f":"TRUNC((E1017)/12*0.3)","v":1115},{"$f":"TRUNC(((F1017+G1017)/2)/12*0.3)","v":1288},{"$f":"TRUNC(H1017/12*0.3)","v":1437},{"$f":"TRUNC(((I1017+J1017)/2)/12*0.3)","v":1586}]
["Yolo","Yolo0.55",{"$f":"C1017*2*0.55","v":38170},{"$f":"D1017*2*0.55","v":43615},49060.000000000007,54505.000000000007,58905.000000000007,63250.000000000007,67595,71995,{"$f":"TRUNC(C1018/12*0.3)","v":954},{"$f":"TRUNC((C1018+D1018)/2/12*0.3)","v":1022},{"$f":"TRUNC((E1018)/12*0.3)","v":1226},{"$f":"TRUNC(((F1018+G1018)/2)/12*0.3)","v":1417},{"$f":"TRUNC(H1018/12*0.3)","v":1581},{"$f":"TRUNC(((I1018+J1018)/2)/12*0.3)","v":1744}]
["Yolo","Yolo0.6",{"$f":"C1017*2*0.6","v":41640},{"$f":"D1017*2*0.6","v":47580},53520,59460,64260,69000,73740,78540,1041,1115,1338,1546,1725,1903]
["Yolo","Yolo0.65",{"$f":"C1017*2*0.65","v":45110},{"$f":"D1017*2*0.65","v":51545},57980,64415,69615,74750,79885,85085,1127,1208,1449,1675,1868,2062]
["Yolo","Yolo0.7",{"$f":"C1017*2*0.7","v":48580},{"$f":"D1017*2*0.7","v":55510},62439.999999999993,69370,74970,80500,86030,91630,1214,1301,1561,1804,2012,2220]
["Yolo","Yolo0.75",{"$f":"C1017*2*0.75","v":52050},{"$f":"D1017*2*0.75","v":59475},66900,74325,80325,86250,92175,98175,1301,1394,1672,1933,2156,2379]
["Yolo","Yolo0.8",{"$f":"C1017*2*0.8","v":55520},{"$f":"D1017*2*0.8","v":63440},71360,79280,85680,92000,98320,104720,1388,1487,1784,2062,2300,2538]
["Yolo","Yolo0.9",{"$f":"C1017*2*0.9","v":62460},{"$f":"D1017*2*0.9","v":71370},80280,89190,96390,103500,110610,117810,1561,1672,2007,2319,2587,2855]
["Yolo","Yolo1",{"$f":"C1017*2","v":69400},{"$f":"D1017*2","v":79300},89200,99100,107100,115000,122900,130900,{"$f":"K1017*2","v":1734},{"$f":"L1017*2","v":1858},2230,2576,2874,3172]
["Yolo","Yolo1.1",{"$f":"C1017*2*1.1","v":76340},{"$f":"D1017*2*1.1","v":87230},98120.000000000015,109010.00000000001,117810.00000000001,126500.00000000001,135190,143990,{"$f":"TRUNC(C1026/12*0.3)","v":1908},{"$f":"TRUNC((C1026+D1026)/2/12*0.3)","v":2044},{"$f":"TRUNC((E1026)/12*0.3)","v":2453},{"$f":"TRUNC(((F1026+G1026)/2)/12*0.3)","v":2835},{"$f":"TRUNC(H1026/12*0.3)","v":3162},{"$f":"TRUNC(((I1026+J1026)/2)/12*0.3)","v":3489}]
["Yolo","Yolo1.2",{"$f":"C1017*2*1.2","v":83280},{"$f":"D1017*2*1.2","v":95160},107040,118920,128520,138000,147480,157080,2082,2230,2676,3093,3450,3807]
["Yuba","Yuba0.15",{"$f":"C1035*2*0.15","v":8190},{"$f":"D1035*2*0.15","v":9360},{"$f":"E1035*2*0.15","v":10530},{"$f":"F1035*2*0.15","v":11685},{"$f":"G1035*2*0.15","v":12630},{"$f":"H1035*2*0.15","v":13560},14490,15435,204,219,263,303,339,374]
["Yuba","Yuba0.2",{"$f":"C1035*2*0.2","v":10920},{"$f":"D1035*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Yuba","Yuba0.25",{"$f":"C1035*2*0.25","v":13650},{"$f":"D1035*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Yuba","Yuba0.3",{"$f":"C1035*2*0.3","v":16380},{"$f":"D1035*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Yuba","Yuba0.35",{"$f":"C1035*2*0.35","v":19110},{"$f":"D1035*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Yuba","Yuba0.4",{"$f":"C1035*2*0.4","v":21840},{"$f":"D1035*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Yuba","Yuba0.45",{"$f":"C1035*2*0.45","v":24570},{"$f":"D1035*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Yuba","Yuba0.5",{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,'Max Funds & Unit Mix'!$L$79:$T$137,9,FALSE)","v":51450},{"$f":"TRUNC(C1035/12*0.3)","v":682},{"$f":"TRUNC((C1035+D1035)/2/12*0.3)","v":731},{"$f":"TRUNC((E1035)/12*0.3)","v":877},{"$f":"TRUNC(((F1035+G1035)/2)/12*0.3)","v":1013},{"$f":"TRUNC(H1035/12*0.3)","v":1130},{"$f":"TRUNC(((I1035+J1035)/2)/12*0.3)","v":1246}]
["Yuba","Yuba0.55",{"$f":"C1035*2*0.55","v":30030.000000000004},{"$f":"D1035*2*0.55","v":34320},38610,42845,46310.000000000007,49720.000000000007,53130.000000000007,56595.000000000007,{"$f":"TRUNC(C1036/12*0.3)","v":750},{"$f":"TRUNC((C1036+D1036)/2/12*0.3)","v":804},{"$f":"TRUNC((E1036)/12*0.3)","v":965},{"$f":"TRUNC(((F1036+G1036)/2)/12*0.3)","v":1114},{"$f":"TRUNC(H1036/12*0.3)","v":1243},{"$f":"TRUNC(((I1036+J1036)/2)/12*0.3)","v":1371}]
["Yuba","Yuba0.6",{"$f":"C1035*2*0.6","v":32760},{"$f":"D1035*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Yuba","Yuba0.65",{"$f":"C1035*2*0.65","v":35490},{"$f":"D1035*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Yuba","Yuba0.7",{"$f":"C1035*2*0.7","v":38220},{"$f":"D1035*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Yuba","Yuba0.75",{"$f":"C1035*2*0.75","v":40950},{"$f":"D1035*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Yuba","Yuba0.8",{"$f":"C1035*2*0.8","v":43680},{"$f":"D1035*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Yuba","Yuba0.9",{"$f":"C1035*2*0.9","v":49140},{"$f":"D1035*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Yuba","Yuba1",{"$f":"C1035*2","v":54600},{"$f":"D1035*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K1035*2","v":1364},{"$f":"L1035*2","v":1462},1754,2026,2260,2492]
["Yuba","Yuba1.1",{"$f":"C1035*2*1.1","v":60060.000000000007},{"$f":"D1035*2*1.1","v":68640},77220,85690,92620.000000000015,99440.000000000015,106260.00000000001,113190.00000000001,{"$f":"TRUNC(C1044/12*0.3)","v":1501},{"$f":"TRUNC((C1044+D1044)/2/12*0.3)","v":1608},{"$f":"TRUNC((E1044)/12*0.3)","v":1930},{"$f":"TRUNC(((F1044+G1044)/2)/12*0.3)","v":2228},{"$f":"TRUNC(H1044/12*0.3)","v":2486},{"$f":"TRUNC(((I1044+J1044)/2)/12*0.3)","v":2743}]
["Yuba","Yuba1.2",{"$f":"C1035*2*1.2","v":65520},{"$f":"D1035*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]

{"sheet":"Threshold Requirements","index":21,"n_rows":413,"n_cols":39,"rows_kept":413,"cut":false,"hidden":false,"merged":[[386,5,386,36],[386,37,386,38],[400,3,400,36],[401,4,401,36],[402,4,402,36],[403,4,403,36],[403,37,403,38],[390,3,390,36],[391,4,391,36],[391,37,391,38],[393,3,393,36],[393,37,393,38],[395,3,395,36],[396,3,396,38],[395,37,395,38],[398,3,398,36],[398,37,398,38],[387,5,387,15],[387,16,387,17],[387,19,387,26],[387,27,387,28],[387,30,387,36],[387,37,387,38],[388,5,388,38],[384,30,384,36],[384,27,384,28],[384,19,384,26],[384,16,384,17],[384,5,384,15],[384,37,384,38],[383,37,383,38],[383,5,383,36],[385,5,385,38],[377,3,377,36],[378,4,378,36],[370,4,370,36],[370,37,370,38],[379,4,379,36],[379,37,379,38],[373,3,373,36],[374,3,374,36],[374,37,374,38],[375,1,375,3],[375,37,375,38],[375,4,375,11],[375,12,375,31],[375,32,375,36],[380,1,380,3],[380,4,380,11],[380,12,380,31],[380,32,380,36],[380,37,380,38],[381,4,381,36],[382,5,382,36],[367,4,367,36],[367,37,367,38],[368,4,368,10],[369,4,369,36],[371,1,371,3],[371,4,371,11],[371,12,371,31],[371,32,371,36],[371,37,371,38],[361,5,361,38],[362,4,362,38],[363,4,363,35],[363,37,363,38],[365,4,365,38],[366,4,366,36],[364,4,364,14],[364,15,364,16],[364,18,364,25],[364,26,364,27],[364,37,364,38],[364,29,364,36],[359,37,359,38],[357,5,357,36],[359,5,359,36],[358,37,358,38],[358,30,358,36],[360,5,360,15],[360,16,360,17],[360,19,360,26],[360,27,360,28],[360,30,360,36],[360,37,360,38],[352,3,352,36],[353,4,353,36],[353,37,353,38],[354,4,354,36],[354,37,354,38],[355,4,355,36],[357,37,357,38],[358,5,358,15],[358,16,358,17],[358,19,358,26],[358,27,358,28],[356,5,356,36],[349,3,349,37],[350,3,350,36],[350,37,350,38],[344,1,344,3],[344,4,344,11],[344,12,344,31],[344,32,344,36],[344,37,344,38],[346,3,346,37],[347,3,347,36],[347,37,347,38],[339,37,339,38],[341,3,341,37],[342,3,342,36],[342,37,342,38],[343,1,343,3],[343,4,343,11],[343,12,343,31],[343,32,343,36],[343,37,343,38],[337,3,337,36],[337,37,337,38],[338,1,338,3],[338,4,338,11],[338,12,338,31],[338,32,338,36],[338,37,338,38],[339,1,339,3],[339,4,339,11],[339,12,339,31],[339,32,339,36],[329,3,329,36],[329,37,329,38],[330,3,330,36],[330,37,330,38],[332,3,332,36],[332,37,332,38],[334,3,334,36],[334,37,334,38],[336,3,336,37],[323,37,323,38],[320,4,320,36],[321,4,321,22],[324,4,324,36],[324,37,324,38],[325,4,325,36],[325,37,325,38],[328,3,328,36],[328,37,328,38],[322,17,322,19],[323,1,323,3],[323,4,323,10],[323,11,323,30],[323,31,323,36],[326,4,326,38],[312,3,312,36],[313,3,313,36],[315,3,315,38],[316,3,316,38],[318,3,318,36],[318,37,318,38],[319,4,319,36],[322,4,322,16],[311,3,311,36],[311,37,311,38],[312,37,312,38],[313,37,313,38],[314,1,314,3],[314,4,314,11],[314,12,314,31],[314,32,314,36],[314,37,314,38],[320,37,321,38],[307,3,307,36],[307,37,307,38],[309,3,309,36],[309,37,309,38],[301,4,301,38],[302,4,302,38],[303,1,303,3],[303,4,303,11],[303,12,303,31],[303,32,303,36],[303,37,303,38],[305,3,305,36],[305,37,305,38],[321,25,321,35],[284,4,284,9],[284,10,284,11],[298,32,298,35],[298,36,298,38],[299,4,299,9],[299,10,299,11],[299,12,299,38],[300,4,300,38],[298,4,298,17],[298,18,298,31],[292,4,292,9],[292,10,292,11],[292,12,292,38],[293,4,293,38],[297,4,297,11],[297,12,297,22],[297,23,297,28],[297,29,297,38],[295,4,295,38],[294,4,294,38],[233,36,233,38],[234,4,234,9],[234,10,234,11],[288,4,288,38],[290,4,290,11],[290,12,290,22],[290,23,290,28],[290,29,290,38],[291,32,291,35],[291,36,291,38],[289,4,289,38],[291,4,291,17],[291,18,291,31],[286,1,286,3],[286,4,286,11],[286,12,286,31],[286,32,286,36],[286,37,286,38],[257,4,257,9],[257,10,257,11],[257,12,257,38],[258,4,258,38],[260,4,260,11],[260,12,260,22],[267,4,267,15],[267,16,267,31],[267,32,267,35],[267,36,267,38],[268,4,268,9],[268,10,268,11],[268,12,268,38],[269,4,269,38],[218,1,218,3],[218,4,218,11],[218,12,218,31],[218,32,218,36],[218,37,218,38],[221,4,221,11],[221,12,221,22],[204,18,204,19],[204,20,204,23],[204,25,204,28],[204,30,204,36],[204,37,204,38],[221,23,221,38],[226,23,226,38],[232,23,232,38],[284,12,284,38],[285,4,285,38],[283,4,283,15],[283,16,283,31],[283,32,283,35],[283,36,283,38],[224,4,224,38],[223,12,223,38],[252,12,252,31],[252,32,252,36],[252,37,252,38],[252,4,252,11],[252,1,252,3],[226,4,226,11],[226,12,226,22],[227,4,227,15],[227,16,227,31],[220,4,220,22],[212,4,212,38],[214,4,214,11],[214,12,214,22],[215,4,215,15],[215,16,215,31],[215,32,215,35],[215,36,215,38],[203,4,203,15],[208,4,208,38],[209,4,209,11],[214,23,214,38],[234,12,234,38],[235,4,235,38],[222,4,222,15],[222,16,222,31],[222,32,222,35],[222,36,222,38],[223,4,223,9],[223,10,223,11],[227,32,227,35],[227,36,227,38],[228,4,228,9],[228,10,228,11],[228,12,228,38],[229,4,229,38],[231,4,231,22],[232,4,232,11],[232,12,232,22],[233,4,233,15],[233,16,233,31],[233,32,233,35],[5,3,5,36],[5,37,5,38],[6,3,6,10],[8,3,8,36],[8,37,8,38],[4,2,4,38],[3,1,3,38],[9,1,9,3],[9,4,9,11],[9,12,9,31],[9,32,9,36],[9,37,9,38],[202,4,202,11],[202,12,202,22],[19,1,19,3],[19,37,19,38],[19,4,19,11],[19,12,19,31],[19,32,19,36],[14,3,14,38],[18,3,18,36],[18,37,18,38],[11,37,11,38],[13,3,13,36],[15,26,15,32],[195,4,195,32],[15,33,15,38],[15,3,15,11],[15,12,15,13],[15,14,15,23],[15,24,15,25],[13,37,13,38],[11,3,11,36],[25,4,25,36],[25,37,25,38],[27,3,27,36],[27,37,27,38],[21,3,21,36],[22,4,22,36],[22,37,22,38],[23,1,23,19],[23,20,23,38],[24,10,24,12],[24,13,24,14],[24,15,24,17],[24,18,24,19],[24,20,24,22],[24,23,24,24],[24,25,24,27],[24,28,24,35],[24,36,24,38],[24,8,24,9],[16,3,16,8],[16,9,16,11],[16,13,16,22],[16,23,16,24],[70,3,70,8],[42,3,42,37],[43,3,43,37],[24,1,24,5],[63,3,63,36],[45,37,45,38],[44,37,44,38],[45,4,45,11],[45,1,45,3],[45,32,45,36],[45,12,45,31],[44,1,44,3],[44,4,44,11],[44,12,44,31],[44,32,44,36],[28,4,28,36],[29,4,29,36],[40,3,40,4],[41,3,41,4],[41,12,41,18],[41,5,41,10],[41,20,41,25],[41,26,41,27],[41,28,41,31],[36,12,36,31],[36,32,36,36],[36,37,36,38],[37,1,37,3],[37,4,37,11],[37,12,37,31],[37,32,37,36],[37,37,37,38],[150,5,150,36],[97,37,97,38],[97,4,97,11],[97,12,97,31],[97,32,97,36],[97,1,97,3],[39,3,39,37],[47,3,47,38],[50,3,50,37],[51,3,51,37],[52,1,52,3],[52,4,52,11],[52,12,52,31],[52,32,52,36],[52,37,52,38],[53,1,53,3],[53,4,53,11],[93,3,93,36],[93,37,93,38],[95,3,95,36],[95,37,95,38],[148,3,148,36],[148,37,148,38],[96,37,96,38],[149,4,149,36],[100,3,100,36],[101,1,101,3],[101,4,101,11],[101,12,101,31],[101,32,101,36],[101,37,101,38],[111,3,111,5],[116,37,116,38],[112,9,112,16],[108,35,108,37],[111,35,111,37],[116,1,116,3],[116,4,116,11],[64,37,64,38],[64,3,64,36],[57,3,57,4],[57,5,57,10],[57,12,57,18],[57,20,57,25],[57,26,57,27],[57,28,57,31],[57,32,57,33],[58,3,58,37],[59,3,59,37],[60,37,60,38],[61,1,61,3],[61,4,61,11],[61,12,61,31],[61,32,61,36],[61,37,61,38],[73,3,73,38],[66,3,66,38],[67,3,67,8],[67,9,67,11],[67,12,67,17],[67,18,67,38],[68,3,68,8],[68,9,68,11],[68,12,68,17],[75,3,75,8],[76,3,76,8],[77,3,77,8],[78,3,78,8],[74,9,74,11],[75,9,75,11],[76,9,76,11],[77,9,77,11],[78,9,78,11],[53,12,53,31],[53,32,53,36],[53,37,53,38],[48,31,48,33],[40,31,40,33],[55,3,55,38],[56,3,56,4],[56,5,56,18],[56,20,56,30],[56,31,56,33],[48,3,48,4],[48,5,48,18],[48,20,48,30],[49,3,49,4],[49,5,49,10],[49,12,49,18],[49,20,49,25],[49,26,49,27],[49,28,49,31],[49,32,49,33],[41,32,41,33],[40,5,40,18],[40,20,40,30],[91,3,91,8],[91,9,91,11],[91,12,91,17],[91,18,91,38],[87,3,87,38],[89,3,89,8],[89,9,89,11],[89,12,89,17],[89,18,89,38],[88,3,88,8],[88,9,88,11],[88,12,88,17],[88,18,88,38],[82,3,82,8],[82,9,82,11],[82,12,82,17],[84,9,84,11],[84,12,84,17],[84,18,84,38],[82,18,82,38],[83,3,83,8],[83,9,83,11],[83,12,83,17],[83,18,83,38],[84,3,84,8],[85,3,85,8],[85,9,85,11],[85,12,85,17],[85,18,85,38],[34,3,34,37],[35,3,35,37],[36,1,36,3],[36,4,36,11],[90,3,90,8],[90,9,90,11],[90,12,90,17],[90,18,90,38],[68,18,68,38],[69,3,69,8],[69,9,69,11],[69,12,69,17],[69,18,69,38],[60,1,60,3],[60,4,60,11],[60,12,60,31],[60,32,60,36],[74,12,74,17],[75,12,75,17],[76,12,76,17],[77,12,77,17],[78,12,78,17],[74,18,74,38],[80,3,80,38],[81,3,81,8],[81,9,81,11],[81,12,81,17],[81,18,81,38],[75,18,75,38],[76,18,76,38],[77,18,77,38],[78,18,78,38],[112,33,112,34],[112,26,112,27],[112,23,112,25],[107,6,107,8],[110,3,110,5],[111,28,111,32],[31,3,31,37],[32,3,32,4],[32,5,32,18],[32,20,32,30],[32,31,32,33],[33,3,33,4],[33,5,33,10],[33,12,33,18],[33,20,33,25],[33,26,33,27],[33,28,33,31],[33,32,33,33],[96,3,96,19],[103,3,103,38],[99,3,99,38],[70,9,70,11],[70,12,70,17],[70,18,70,38],[71,3,71,8],[71,9,71,11],[71,12,71,17],[71,18,71,38],[92,3,92,8],[92,9,92,11],[92,12,92,17],[92,18,92,38],[108,9,108,16],[107,23,107,25],[109,17,109,20],[105,26,105,27],[104,6,105,8],[106,6,106,8],[74,3,74,8],[111,23,111,25],[106,17,106,20],[106,23,106,25],[110,21,110,22],[108,17,108,20],[111,33,111,34],[112,21,112,22],[116,12,116,31],[116,32,116,36],[110,17,110,20],[110,33,110,34],[110,26,110,27],[110,35,110,37],[108,28,108,32],[107,21,107,22],[107,33,107,34],[107,26,107,27],[109,33,109,34],[110,28,110,32],[111,9,111,16],[113,12,113,14],[113,35,113,37],[104,35,105,37],[107,3,107,5],[112,17,112,20],[112,3,112,5],[112,6,112,8],[105,28,105,32],[121,9,121,16],[121,35,121,37],[121,17,121,20],[111,26,111,27],[109,28,109,32],[108,21,108,22],[108,23,108,25],[108,26,108,27],[112,35,112,37],[112,28,112,32],[109,9,109,16],[110,9,110,16],[109,23,109,25],[111,6,111,8],[111,17,111,20],[110,23,110,25],[104,21,105,22],[104,23,105,25],[106,28,106,32],[106,3,106,5],[106,33,106,34],[106,26,106,27],[109,3,109,5],[109,26,109,27],[109,35,109,37],[109,21,109,22],[108,33,108,34],[107,28,107,32],[107,9,107,16],[127,21,127,22],[126,28,126,32],[125,3,125,5],[126,3,126,5],[127,9,127,16],[127,17,127,20],[104,26,104,32],[104,9,105,16],[104,17,105,20],[108,3,108,5],[109,6,109,8],[122,3,122,5],[104,38,106,38],[113,25,113,34],[113,3,113,11],[113,15,113,24],[114,3,114,38],[115,3,115,38],[118,3,118,38],[120,26,120,27],[120,28,120,32],[119,38,121,38],[111,21,111,22],[110,6,110,8],[104,3,105,5],[106,21,106,22],[107,17,107,20],[106,9,106,16],[104,33,105,34],[107,35,107,37],[108,6,108,8],[106,35,106,37],[125,17,125,20],[125,21,125,22],[125,23,125,25],[125,35,125,37],[122,23,122,25],[122,6,122,8],[123,6,123,8],[123,33,123,34],[123,35,123,37],[123,26,123,27],[123,9,123,16],[123,17,123,20],[123,3,123,5],[123,21,123,22],[122,21,122,22],[124,9,124,16],[124,17,124,20],[119,3,120,5],[119,35,120,37],[119,6,120,8],[119,9,120,16],[119,17,120,20],[119,21,120,22],[121,21,121,22],[121,23,121,25],[121,26,121,27],[121,28,121,32],[121,33,121,34],[121,6,121,8],[119,23,120,25],[119,26,119,32],[119,33,120,34],[121,3,121,5],[122,35,122,37],[122,26,122,27],[122,28,122,32],[122,33,122,34],[126,9,126,16],[126,17,126,20],[123,28,123,32],[122,9,122,16],[122,17,122,20],[127,3,127,5],[126,6,126,8],[127,6,127,8],[124,35,124,37],[127,23,127,25],[127,26,127,27],[127,28,127,32],[127,33,127,34],[126,26,126,27],[124,23,124,25],[124,26,124,27],[124,28,124,32],[124,33,124,34],[126,35,126,37],[126,21,126,22],[126,23,126,25],[124,21,124,22],[125,26,125,27],[125,28,125,32],[125,33,125,34],[127,35,127,37],[126,33,126,34],[124,3,124,5],[123,23,123,25],[124,6,124,8],[125,6,125,8],[125,9,125,16],[139,3,139,5],[140,3,140,5],[141,3,141,5],[142,3,142,5],[128,25,128,34],[128,3,128,11],[128,15,128,24],[129,3,129,38],[130,3,130,38],[128,35,128,37],[128,12,128,14],[131,1,131,3],[131,4,131,11],[131,12,131,31],[131,32,131,36],[131,37,131,38],[137,9,137,16],[138,6,138,8],[134,21,135,22],[134,23,135,25],[134,26,134,32],[134,33,135,34],[134,3,135,5],[136,3,136,5],[137,3,137,5],[138,3,138,5],[136,17,136,20],[136,21,136,22],[136,23,136,25],[139,35,139,37],[137,23,137,25],[137,26,137,27],[134,6,135,8],[136,6,136,8],[140,23,140,25],[139,26,139,27],[138,35,138,37],[137,17,137,20],[137,6,137,8],[137,21,137,22],[137,28,137,32],[139,21,139,22],[139,23,139,25],[139,6,139,8],[134,9,135,16],[134,17,135,20],[139,9,139,16],[139,17,139,20],[138,23,138,25],[138,9,138,16],[139,28,139,32],[139,33,139,34],[138,17,138,20],[138,21,138,22],[138,26,138,27],[138,33,138,34],[137,33,137,34],[137,35,137,37],[138,28,138,32],[146,37,146,38],[141,6,141,8],[140,21,140,22],[140,26,140,27],[141,35,141,37],[140,6,140,8],[140,28,140,32],[140,33,140,34],[140,9,140,16],[140,17,140,20],[142,23,142,25],[140,35,140,37],[142,6,142,8],[142,9,142,16],[142,17,142,20],[142,21,142,22],[142,26,142,27],[141,23,141,25],[141,26,141,27],[141,28,141,32],[141,33,141,34],[146,1,146,3],[146,4,146,11],[146,12,146,31],[146,32,146,36],[143,12,143,14],[157,37,157,38],[157,29,157,36],[157,16,157,28],[157,5,157,15],[151,5,151,36],[133,3,133,38],[134,38,136,38],[143,25,143,34],[143,3,143,11],[143,15,143,24],[144,3,144,38],[145,3,145,38],[136,26,136,37],[134,35,135,37],[135,26,135,27],[135,28,135,32],[136,9,136,16],[143,35,143,37],[142,28,142,32],[142,33,142,34],[142,35,142,37],[141,9,141,16],[141,17,141,20],[141,21,141,22],[152,4,152,36],[153,5,153,36],[154,5,154,36],[163,1,163,3],[163,4,163,11],[163,12,163,31],[163,32,163,36],[163,37,163,38],[164,4,164,11],[164,1,164,3],[161,5,161,38],[162,5,162,38],[158,5,158,9],[158,10,158,11],[159,34,159,38],[160,34,160,38],[159,26,159,33],[160,26,160,33],[160,5,160,25],[159,5,159,25],[156,5,156,38],[166,5,166,38],[167,5,167,15],[167,16,167,28],[167,29,167,36],[167,37,167,38],[168,5,168,9],[168,10,168,11],[169,5,169,25],[169,26,169,33],[169,34,169,38],[170,5,170,25],[170,26,170,33],[170,34,170,38],[171,5,171,38],[172,5,172,38],[173,4,173,11],[164,12,164,31],[164,32,164,36],[164,37,164,38],[185,29,185,36],[185,37,185,38],[186,5,186,9],[186,10,186,11],[187,5,187,25],[187,26,187,33],[187,34,187,38],[173,1,173,3],[173,37,173,38],[173,12,173,31],[173,32,173,36],[175,5,175,38],[176,5,176,15],[176,16,176,28],[176,29,176,36],[176,37,176,38],[177,5,177,9],[177,10,177,11],[178,5,178,25],[178,26,178,33],[178,34,178,38],[179,5,179,25],[179,26,179,33],[179,34,179,38],[1,1,1,38],[412,1,412,38],[405,1,405,38],[406,1,406,9],[406,17,406,18],[407,1,407,9],[407,17,407,18],[408,1,408,16],[408,17,408,18],[409,1,409,16],[409,17,409,18],[410,1,410,16],[410,17,410,18],[193,3,193,36],[194,4,194,36],[193,37,193,38],[198,4,198,15],[188,5,188,25],[188,26,188,33],[188,34,188,38],[189,5,189,38],[190,5,190,38],[180,5,180,38],[181,5,181,38],[182,1,182,3],[182,4,182,11],[182,12,182,31],[182,32,182,36],[182,37,182,38],[184,5,184,38],[185,5,185,15],[185,16,185,28],[245,4,245,9],[245,10,245,11],[245,12,245,38],[246,4,246,38],[249,32,249,35],[196,4,196,38],[198,16,198,31],[199,4,199,9],[199,10,199,11],[199,12,199,17],[199,18,199,19],[198,32,198,35],[198,36,198,38],[199,20,199,23],[197,4,197,11],[197,12,197,22],[205,4,205,38],[206,4,206,11],[206,12,206,31],[206,32,206,36],[206,37,206,38],[203,32,203,35],[203,16,203,31],[216,4,216,9],[216,10,216,11],[216,12,216,17],[216,18,216,19],[216,20,216,23],[216,25,216,28],[216,30,216,36],[216,37,216,38],[217,4,217,38],[237,4,237,11],[237,12,237,22],[238,4,238,15],[238,16,238,31],[238,32,238,35],[238,36,238,38],[239,4,239,9],[239,10,239,11],[239,12,239,38],[240,4,240,38],[242,4,242,22],[243,4,243,11],[243,12,243,22],[244,4,244,15],[244,16,244,31],[244,32,244,35],[244,36,244,38],[237,23,237,38],[243,23,243,38],[191,1,191,3]],"merged_total":1088,"flags":["merged_cut"]}
[]
[null,"Program Threshold Requirements"]
[]
[null,"§106 Threshold Requirements"]
[null,"(a)","Application Threshold Requirements: In addition to requirements detailed in Sections 102 through 105, to be eligible for AHSC Program funding, an application shall demonstrate to the Department all the following:"]
[null,null,"(1)","Applicant(s) certifies that the proposed Project will achieve a reduction in GHG emissions through fewer vehicle miles travelled (VMT), pursuant to the most recent AHSC Program Quantification Methodology, available on the California Air Resources Board’s Climate Change Investments (CCI) Quantification, Benefits and Reporting Materials webpage. This must be evidenced by a completed GHG Benefits Calculator tool, described in the AHSC Application, displaying VMT and GHG reductions for each Project component."]
[null,null,null,"CARB Quantification Methodology"]
[]
[null,null,"(2)","Applicant(s) certifies that the proposed Project supports the implementation of the applicable Sustainable Community Strategy (SCS), as confirmed by the Metropolitan Planning Organization (MPO), or equivalent sustainable planning document in non-MPO regions, as required by Public Resources code section 75210 et seq. The application must be consistent with activities or strategies identified in the regional SCS, or similar planning document that demonstrate a per capita reduction in VMT and GHG."]
[null,"File Name",null,null,"SCS Consistency Confirmation ",null,null,null,null,null,null,null,"Document from MPO identified above confirming consistency with SCS, or alternative planning strategy in non-MPO regions, per §106(a).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(3)","Applicant(s) certifies that the proposed Project must be consistent with the State Planning Priorities established pursuant to Section 65041.1 of the Government Code."]
[]
[null,null,"(4)","Applicant(s) certifies that all proposed Affordable Housing Developments located in a jurisdiction that has fare-based transit must provide at least one (1) transit pass or card to each Restricted Unit for at least 3 years. If the transit agency does not provide passes with unlimited rides, the card or pass should have a minimum value of 40 average commute length rides a month as determined by the transit agency. These passes or cards may be paid for with AHSC funding pursuant to §103(b)(2)."]
[]
[null,null,null,"# of passes or cards that will be provided:",null,null,null,null,null,null,null,null,null,null,"Is there at least one pass per restricted unit?",null,null,null,null,null,null,null,null,null,{"$f":"IF($M$16>='Max Funds & Unit Mix'!$H$27,TRUE,FALSE)","v":true},null,"Type of transit passes provided:"]
[null,null,null,"Annual Transit Passes Value",null,null,null,null,null,null,null,null,null,"Duration of Funding for Transit Passes (years)?"]
[]
[null,null,"(5)","Applicant(s) certifies that Applicants of all proposed rental Affordable Housing Developments must certify that the development will be smoke free and demonstrate compliance by submitting a draft of the development’s Smoke Free Housing lease addendum."]
[null,"File Name",null,null,"SFH Lease Addendum",null,null,null,null,null,null,null,"Submit a draft of the development’s Smoke Free Housing lease addendum.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(6)","The AHSC-funded components of the Project must:"]
[null,null,null,"(A)","Applicant(s) certifies to incorporate more than one Urban Greening feature with dedicated maintenance for at least two years. The grantee is ultimately responsible for the maintenance of the Urban Greening features in the Project, even if municipal ordinance assigns responsibility for their maintenance to adjacent property owners. Applicants must propose at least $200,000 in reasonable direct Urban Greening costs."]
[]
[null,"Urban Greening costs:",null,null,null,null,null,null,"AHD:",null,{"$f":"SUM('AHD Dev Budget'!$C$25,'AHD Dev Budget'!$C$39)","v":0},null,null,"HRI:",null,{"$f":"'AHD-HRI S&U Budget'!$V$170","v":0},null,null,"STI:",null,{"$f":"'STI S&U Budget'!$K$215","v":0},null,null,"TRA:",null,{"$f":"'TRA S&U Budget'!$K$239","v":0},null,null,"Meets threshold requirement?",null,null,null,null,null,null,null,{"$f":"IF(SUM($K$25,$P$25,$U$25,$Z$25)>=200000,TRUE,FALSE)","v":false}]
[null,null,null,"(B)","Applicant(s) certifies that the Project include adequate lighting in accordance with local, state, and federal design standards and requirements for all publicly accessible components of the Project including active transportation routes and transit stations or stops."]
[]
[null,null,"(7)","Applicant(s) certifies to the completion and approval or adoption of all necessary environmental clearances including those required under the California Environmental Quality Act (CEQA) and if applicable, the National Environmental Policy Act (NEPA). All applicable time periods for filing appeals or lawsuits have lapsed within 30 days after the application due date with lawsuits or appeals resolved. Proof of NEPA clearance is shown through an Authority to Use Grant Funds document."]
[null,null,null,"(A)","STI or TRA components of a Project are not required to certify completion and demonstration of approval of environmental clearances (NEPA or CEQA) as stated in Section 106(7) above until prior to the initial disbursement of grant funds."]
[null,null,null,"(B)","Applicants are not required to complete any necessary environmental clearances prompted exclusively by rental and/or operating subsidies prior to the AHSC application deadline."]
[]
[null,null,null,"AHD environmental clearances"]
[null,null,null,"NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, enter date of \"Authority to Use Grant Funds\""]
[null,null,null,"CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration date",null,null,null,null,null,null,null,"Final EIR date"]
[null,null,null,"Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
[null,"File Name",null,null,"AHD Environmental",null,null,null,null,null,null,null,"Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AHD Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"HRI environmental clearances"]
[null,null,null,"NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, enter date of \"Authority to Use Grant Funds\""]
[null,null,null,"CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration date",null,null,null,null,null,null,null,"Final EIR date"]
[null,null,null,"Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
[null,"File Name",null,null,"HRI Environmental",null,null,null,null,null,null,null,"Copy of all environmental reports and clearances (e.g. EIR, Phase 1 Notice of Exemption).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"HRI Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"STI environmental clearances"]
[null,null,null,"NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, enter date of \"Authority to Use Grant Funds\""]
[null,null,null,"CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration date",null,null,null,null,null,null,null,"Final EIR date"]
[null,null,null,"Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
[null,"File Name",null,null,"STI Environmental",null,null,null,null,null,null,null,"Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,"No"]
[null,"File Name",null,null,"STI Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,"Yes"]
[]
[null,null,null,"TRA environmental clearances"]
[null,null,null,"NEPA:",null,"Is Federal funding proposed that will trigger NEPA requirements?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If Yes, enter date of \"Authority to Use Grant Funds\""]
[null,null,null,"CEQA:",null,"Project approved \"by-right\"?",null,null,null,null,null,null,"Is Project Categorically Exempt?",null,null,null,null,null,null,null,"Negative Declaration date",null,null,null,null,null,null,null,"Final EIR date"]
[null,null,null,"Discuss below any special NEPA and/or CEQA Special Circumstances or exemptions and provide estimated/actual completion dates of all necessary environmental clearances."]
[]
[null,"File Name",null,null,"TRA Environmental",null,null,null,null,null,null,null,"Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"TRA Auth to Use Grant Funds",null,null,null,null,null,null,null,"For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(8)","Applications must demonstrate that all necessary discretionary local land use approvals, excluding design review, have been granted."]
[null,null,null,"Have all necessary discretionary local land use approvals, excluding design review, have been granted?"]
[]
[null,null,null,"AHD discretionary local land use approvals"]
[null,null,null,"Agency / Issuer",null,null,null,null,null,"Land Use Approval Date ",null,null,"Approval Type",null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
[null,null,null,"HRI discretionary local land use approvals"]
[null,null,null,"Agency / Issuer",null,null,null,null,null,"Land Use Approval Date ",null,null,"Approval Type",null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
[null,null,null,"STI discretionary local land use approvals"]
[null,null,null,"Agency / Issuer",null,null,null,null,null,"Land Use Approval Date ",null,null,"Approval Type",null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[]
[null,null,null,"TRA discretionary local land use approvals"]
[null,null,null,"Agency / Issuer",null,null,null,null,null,"Land Use Approval Date ",null,null,"Approval Type",null,null,null,null,null,"Comments"]
[]
[]
[]
[]
[null,null,"(9)","Applicant(s) certifies that the application is sufficiently complete to assess the feasibility of the proposed project and its compliance with AHSC Program and application requirements."]
[]
[null,null,"(10)","Applicant(s) certifies that the applicant must demonstrate that the Project is financially feasible as evidenced by documentation including, but not limited to, Enforceable Funding Commitments, a market study which meets the requirements specified in the TCAC Regulations Section 10322(h)(10), project pro-forma, sources and uses statement, proposed operating budget, multi-year pro-forma, or other feasibility documentation that is standard industry practice for the type of proposed Affordable Housing Development."]
[null,null,null,"Does the Market study demonstrate the AHD/HRI Project is financially feasible?"]
[null,"File Name",null,null,"AHD-HRI Market Study",null,null,null,null,null,null,null,"Provide a completed market study prepared within one year of the application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"AHD/HRI Enforceable Funding Commitments"]
[null,null,null,"Make sure to submit all \"Enforceable Funding Commitments\" for the proposed AHD and/or HRI project as stated at the \"Dev Sources\" sheet/tab."]
[null,"File Name",null,null,"EFC AHD HRI1; EFC AHD HRI2; EFC AHD HRI3; etc.",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Documentation for the \",COUNTIF('Dev Sources'!C25:C39,\"Yes\"),\" permanent sources, plus Equity Investor if known at time of application.\")","v":"Documentation for the 0 permanent sources, plus Equity Investor if known at time of application."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"STI Enforceable Funding Commitments"]
[null,null,null,"Committed by Application time?",null,null,"Commitment Date",null,null,"Source Name\n(listed in order of lien priority)",null,null,null,null,null,null,null,"Source Type",null,null,null,"Lien\nNo.",null,"Amount",null,null,"Interest Rate",null,null,null,null,null,null,"Term - \n# of months",null,"Required\nDebt Service",null,null,"Balloon?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,"Type"]
[null,null,null,"Yes",null,null,null,null,null,"AHSC STI Grant",null,null,null,null,null,null,null,"State-HCD"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total Committed Non-AHSC STI Funds",null,null,null,null,null,null,null,null,{"$f":"SUMIF($D$108:$D$113,\"Yes\",$X$108:$X$113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL (must equal STI Budget Amount)",null,null,null,null,null,null,null,null,null,{"$f":"SUM($X$107:$X$113)","v":0},null,null,{"$f":"COUNTIF($D$108:$E$113,\"Yes\")","v":0}]
[null,null,null,"Provide a description of unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[null,null,null,"N/A"]
[null,"File Name",null,null,"EFC STI1; EFC STI2; EFC STI3; etc.",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Supporting documentation for the \",$AM$114,\" non-AHSC STI funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC STI funding commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"TRA Enforceable Funding Commitments"]
[null,null,null,"Committed by Full App Deadline?",null,null,"Commitment Date",null,null,"Source Name\n(listed in order of lien priority)",null,null,null,null,null,null,null,"Source Type",null,null,null,"Lien\nNo.",null,"Amount",null,null,"Interest Rate",null,null,null,null,null,null,"Term - \n# of months",null,"Required\nDebt Service",null,null,"Balloon?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,"Type"]
[null,null,null,"Yes",null,null,null,null,null,"AHSC TRA Grant",null,null,null,null,null,null,null,"State-HCD"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total Committed Non-AHSC TRA Funds",null,null,null,null,null,null,null,null,{"$f":"SUMIF($D$123:$D$128,\"Yes\",$X$123:$X$128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL (must equal TRA Budget Amt)",null,null,null,null,null,null,null,null,null,{"$f":"SUM($X$122:$X$128)","v":0},null,null,{"$f":"COUNTIF($D$123:$E$128,\"Yes\")","v":0}]
[null,null,null,"Provide a description of unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
[null,"File Name",null,null,"EFC TRA1; EFC TRA2; EFC TRA3",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Supporting documentation for the \",$AM$129,\" non-AHSC TRA funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC TRA funding commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"PGM Enforceable Funding Commitments"]
[null,null,null,"Committed by Full App Deadline?",null,null,"Commitment Date",null,null,"Source Name\n(listed in order of lien priority)",null,null,null,null,null,null,null,"Source Type",null,null,null,"Lien\nNo.",null,"Amount",null,null,"Interest Rate",null,null,null,null,null,null,"Term - \n# of months",null,"Required\nDebt Service",null,null,"Balloon?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,"Type"]
[null,null,null,"Yes",null,null,null,null,null,"AHSC PGM Grant",null,null,null,null,null,null,null,"State-HCD",null,null,null,null,null,null,null,null,"Transit Passes will not contribute to $600k PGM cap."]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total Committed Non-AHSC PGM Funds",null,null,null,null,null,null,null,null,{"$f":"SUMIF($D$138:$D$143,\"Yes\",$X$138:$X$143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL (must equal PGM Budget Amount)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(X137:X143)","v":0},null,null,{"$f":"COUNTIF($D$138:$D$143,\"Yes\")","v":0}]
[null,null,null,"Provide a description of unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable. "]
[]
[null,"File Name",null,null,"EFC PGM1, EFC PGM2, EFC PGM3",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Supporting documentation for the \",$AM$144,\" non-AHSC PGM funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC PGM funding commitments."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(11)","Applicant(s) certifies that the Eligible Applicant or Locality serving as the Developer of a particular component of the Project must demonstrate site control of the property on which that Project component will be located as set forth at UMR §8303 and §8316 with the additional requirement that the Applicant shall maintain site control through the award date."]
[null,null,null,"(A)","The following shall apply to Capital Projects:"]
[null,null,null,null,"(i)","Where site control is in the name of another entity, the Applicant shall provide documentation, in form and substance reasonably satisfactory to the Department (e.g., a purchase and sale agreement, an option, a leasehold interest/option, a disposition and development agreement, an exclusive right to negotiate with a public agency for the acquisition of the site), which clearly demonstrates that the Applicant has some form of right to acquire or lease the Project property."]
[null,null,null,null,"(ii)","Where site control will be satisfied by a long-term ground lease, the Department will require the execution and recordation of the Department’s form lease rider at the time of closing, which shall be entered into by and among the ground lessor, the ground lessee, the Department, and any other applicable parties. In all cases, the lease rider shall be recorded against the fee interest in the Project property."]
[null,null,null,"(B)","For Capital Projects developed in Indian country, the following exceptions apply:"]
[null,null,null,null,"(i)","Where site control is a ground lease, the lease agreement between the Tribal Entity and the Project owner is for a period not less than 50 years; and"]
[null,null,null,null,"(ii)","An attorney’s opinion regarding chain of title and current title status is acceptable in lieu of a title report"]
[]
[null,null,null,null,null,"AHD  Site Control"]
[null,null,null,null,null,"Form of site control (See Site Control in Appendix A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date"]
[null,null,null,null,null,"Ground Lease planned?"]
[null,null,null,null,null,"Lessor",null,null,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,"Annual Payment"]
[]
[null,null,null,null,null,"Below, describe property transfers occurring in connection with development of the Project."]
[]
[null,"File Name",null,null,"AHD Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AHD Preliminary Title Report",null,null,null,null,null,null,null,"PTR, that is no more than 6 months old for the AHD Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,null,null,"HRI  Site Control"]
[null,null,null,null,null,"Form of site control (See Site Control in Appendix A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date"]
[null,null,null,null,null,"Ground Lease planned?"]
[null,null,null,null,null,"Lessor",null,null,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,"Annual Payment"]
[]
[null,null,null,null,null,"Below, describe property transfers occurring in connection with development of the Project."]
[]
[null,"File Name",null,null,"HRI Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,null,null,"STI  Site Control"]
[null,null,null,null,null,"Form of site control (See Site Control in Appendix A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date"]
[null,null,null,null,null,"Ground Lease planned?"]
[null,null,null,null,null,"Lessor",null,null,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,"Annual Payment"]
[]
[null,null,null,null,null,"Below, describe property transfers occurring in connection with development of the Project."]
[]
[null,"File Name",null,null,"STI Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,null,null,"TRA  Site Control"]
[null,null,null,null,null,"Form of site control (See Site Control in Appendix A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most recent document execution date"]
[null,null,null,null,null,"Ground Lease planned?"]
[null,null,null,null,null,"Lessor",null,null,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,"Annual Payment"]
[]
[null,null,null,null,null,"Below, describe property transfers occurring in connection with development of the Project."]
[]
[null,"File Name",null,null,"TRA Site Control",null,null,null,null,null,null,null,"Appropriate documentation to demonstrate the form of site control indicated above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(12)","Applicant(s) certifies to demonstrate experience by providing evidence of at least two projects that are similar to each proposed AHSC Capital Project (AHD, HRI, STI, and TRA) in scope and size, which have been completed by the Applicant serving as the Developer of that Project component, during the ten years preceding the application due date. If an Applicant relies upon the experience of its Principal to meet the Applicant experience requirements, documentation of the Principal’s experience is required as set forth in the application, in addition to recent project evidence described in the previous sentence."]
[null,null,null,"(A)","For STI or TRA components only, an Applicant may demonstrate the requisite experience (as detailed above) by using the past experience of work completed of a Locality or transportation agency non-applicant so long as the Applicant can provide an executed agreement with that specific Locality or transportation agency non-applicant for the completion of the STI or TRA components of the AHSC Project for which funding is sought, thereby demonstrating that the Locality or transportation agency will be serving as the STI or TRA Developer for that Capital Project."]
[null,null,null,null,"Note: AHD/HRI Developer has to be the entity with experience per the Guidelines.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"App due date",null,null,null,{"$f":"AppDueDate","v":"2023-04-04"}]
[null,null,null,null,"AHD requisite experience"]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite 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,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK199=\"\",FALSE,IF(YEARFRAC($AK$199,AppDueDate,3)<=10,TRUE,FALSE))","v":false},null,"Project tenure (in years)",null,null,null,null,null,{"$f":"IF(AK199=\"\",\"\",YEARFRAC(AK199,AppDueDate,3))","v":""},null,"Number of units",null,null,null,null,"Units per Acre",null,null,null,null,"Commercial (square feet)"]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite 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,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK204=\"\",FALSE,IF(YEARFRAC($AK$204,AppDueDate,3)<=10,TRUE,FALSE))","v":false},null,"Project tenure (in years)",null,null,null,null,null,{"$f":"IF(AK204=\"\",\"\",YEARFRAC($AK$204,AppDueDate,3))","v":""},null,"Number of units",null,null,null,null,"Units per Acre",null,null,null,null,"Commercial (square feet)"]
[]
[null,"File Name",null,null,"Past Exp AHD1, Past Exp AHD2",null,null,null,null,null,null,null,"Certificates of Occupancy for two recently completed affordable housing developments.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,null,"HRI requisite experience"]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK211=\"\",FALSE,IF(YEARFRAC($AK$211,AppDueDate,3)<=10,TRUE,FALSE))","v":false},null,"Project tenure (in years)",null,null,null,null,null,{"$f":"IF(AK211=\"\",\"\",YEARFRAC($AK$211,AppDueDate,3))","v":""},null,"Number of units",null,null,null,null,"Units per Acre",null,null,null,null,"Commercial (square feet)"]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK216=\"\",FALSE,IF(YEARFRAC($AK$216,AppDueDate,3)<=10,TRUE,FALSE))","v":false},null,"Project tenure (in years)",null,null,null,null,null,{"$f":"IF(AK216=\"\",\"\",YEARFRAC($AK$216,AppDueDate,3))","v":""},null,"Number of units",null,null,null,null,"Units per Acre",null,null,null,null,"Commercial (square feet)"]
[]
[null,"File Name",null,null,"Past Exp HRI1, Past Exp HRI2",null,null,null,null,null,null,null,"Certificates of Occupancy for two recently completed affordable housing developments.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"STI",{"$f":"CONCATENATE(\"Requisite experience for \",'Project Overview'!$F$45,\" STI Capital Project\")","v":"Requisite experience for  STI Capital Project"}]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK223=\"\",FALSE,IF(YEARFRAC($AK$223,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK228=\"\",FALSE,IF(YEARFRAC($AK$228,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,"STI",{"$f":"CONCATENATE(\"Requisite experience for \",'Project Overview'!$F$55,\" STI Capital Project\")","v":"Requisite experience for  STI Capital Project"}]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK234=\"\",FALSE,IF(YEARFRAC(AK234,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK239=\"\",FALSE,IF(YEARFRAC(AK239,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,"STI",{"$f":"CONCATENATE(\"Requisite experience for \",'Project Overview'!$F$65,\" STI Capital Project\")","v":"Requisite experience for  STI Capital Project"}]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK245=\"\",FALSE,IF(YEARFRAC(AK245,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK250=\"\",FALSE,IF(YEARFRAC(AK250,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[null,"File Name",null,null,"Past Exp STI1, Past Exp STI2, etc,.",null,null,null,null,null,null,null,"Where the party making improvements funded by AHSC is not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"TRA",{"$f":"CONCATENATE(\"Requisite experience for \",'Project Overview'!$F$83,\" TRA Capital Project\")","v":"Requisite experience for  TRA Capital Project"}]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK257=\"\",FALSE,IF(YEARFRAC($AK$257,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK262=\"\",FALSE,IF(YEARFRAC($AK$262,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,"TRA",{"$f":"CONCATENATE(\"Requisite experience for \",'Project Overview'!$F$93,\" TRA Capital Project\")","v":"Requisite experience for  TRA Capital Project"}]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK268=\"\",FALSE,IF(YEARFRAC($AK$257,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q268","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK273=\"\",FALSE,IF(YEARFRAC($AK$262,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,"TRA",{"$f":"CONCATENATE(\"Requisite experience for \",'Project Overview'!$F$103,\" TRA Capital Project\")","v":"Requisite experience for  TRA Capital Project"}]
[null,null,null,null,"Requisite experience project name #1"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK279=\"\",FALSE,IF(YEARFRAC($AK$257,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[]
[null,null,null,null,"Requisite experience project name #2"]
[null,null,null,null,"Name of Applicant demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK284=\"\",FALSE,IF(YEARFRAC($AK$262,AppDueDate,3)<=10,TRUE,FALSE))","v":false}]
[]
[null,"File Name",null,null,"Past Exp TRA1, Past Exp TRA2, etc,.",null,null,null,null,null,null,null,"Where the party making improvements funded by AHSC in not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,null,"PGM requisite experience"]
[null,null,null,null,"Demonstrate prior experience by providing evidence of two prior PGM projects similar to the proposed PGM in scope and size, which have been completed by the implementing party"]
[null,null,null,null,"Requisite experience project name #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating entity name"]
[null,null,null,null,"Name of implementing party  demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK292=\"\",FALSE,IF(YEARFRAC($AK$292,AppDueDate,2)<=10,TRUE,FALSE))","v":false}]
[]
[null,null,null,null,"Describe the prior experience of the Program Operator with operating similar successful programs."]
[]
[]
[null,null,null,null,"Requisite experience project name #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development entity name"]
[null,null,null,null,"Name of implementing party  demonstrating requisite experience",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completion Date"]
[null,null,null,null,"Meets ten year requirement?",null,null,null,null,null,{"$f":"IF(AK299=\"\",FALSE,IF(YEARFRAC($AK$299,AppDueDate,2)<=10,TRUE,FALSE))","v":false}]
[]
[null,null,null,null,"Describe the prior experience of the Program Operator with operating similar successful programs."]
[]
[null,"File Name",null,null,"Past Exp PGM1, Past Exp PGM2",null,null,null,null,null,null,null,"Provide documentation for the two recently completed programs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(13)","Applicant(s) certifies that as of the date of application, the Applicant(s), the Project, or the real property on which the Project is proposed may not be party to or the subject of any claim or action in the state or federal courts that affects or potentially affects the feasibility of the Project. Further, the Applicant(s) shall disclose and describe any claim or action undertaken by or against the Applicant(s), the Project or the Property which affects or potentially affects the feasibility of the Project."]
[]
[null,null,"(14)","Applicant(s) certifies that construction of the Project has not commenced as of the application deadline set forth in the NOFA. Any demolition operation conducted under a written order issued by a state or local governmental agency because a facility is structurally unsound and in danger of imminent collapse is exempt from this requirement."]
[]
[null,null,"(15)","Applicant(s) certifies that for TOD and ICP projects, the High Quality Transit or Qualifying Transit, respectively, must be serving the Transit Station/Stop at the time of application submittal. For RIPA projects, the Qualifying Transit must be serving the Transit Station/Stop by the time a certificate of occupancy is provided. For all Project Area Types, the AHD and Qualifying Transit’s Transit Station/Stop must be connected by a pedestrian access route no greater than 0.50 miles at the time of certificate of occupancy. Improvements to complete the pedestrian access route between the AHD and the Transit Station/Stop may be included as part of the project STI/TRA components so long as they are completed by the time a certificate of occupancy is provided."]
[]
[null,null,"(16)","Applicant(s) certifies to demonstrate consistency with State Relocation Assistance Law (CA Gov Code Sec. 7260-7277)."]
[null,null,null,"Does Project trigger State Relocation Assistance Law (Title 1, GC, Division 7, Chapter 16, commencing at Section 7260, and Title 25 CCR, Subchapter 1, Chapter 6, commencing at Section 6000.)? "]
[null,null,null,"Are costs sufficient, pursuant to the relocation plan and included in the Project's Development Budget?"]
[null,"File Name",null,null,"Relocation Plan",null,null,null,null,null,null,null,"Applicants must provide a Relocation Plan.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"Provide a narrative explanation, in the box below, supporting why relocation is not required. \"N/A\" or \"Vacant Land\" is not sufficient. "]
[]
[]
[null,null,"(17)","Applicant(s) certifies that the  Housing Element for the jurisdiction in which the Project is located must be in substantial compliance by the date of award recommendation. Housing Element in substantial compliance means the local public entity’s adopted housing element is in substantial compliance as demonstrated by a letter from the Department which sets forth findings that the housing element adopted within the time frames required by Section 65588 of the Government Code includes that substance essential to every requirement of Article 10.6, commencing with Section 65580, of Chapter 3 of Division I of Title VII of the Government Code. A jurisdiction’s current housing element compliance status can be obtained by referencing the Department’s website. Projects located on Trust Land, as defined under Indian country, are exempt from this requirement. Projects located on Trust Land, as defined under Indian country, are exempt from this requirement."]
[null,null,null,"(A)","For the purposes of this section alone, jurisdictions that are undergoing Department review of their housing element at the time of award and jurisdictions which are receiving Department technical assistance to bring their housing element into compliance at the time of award, shall both be deemed to be in a presumptive state of substantial compliance by the Department. All awards premised on presumptive substantial compliance shall include conditions in their respective standard agreements requiring that prior to funds disbursement the subject jurisdiction must have received a final housing element certification letter from the Department."]
[null,null,null,null,"Is the Project located within a jurisdiction which currently has an adopted housing element in substantial compliance with Art.10.6 (§65580) Ch. 3 Div. 1 of Title 7  (Gov. Code §65585)?"]
[null,null,null,null,"A jurisdiction’s current housing element compliance status is obtainable thru HCD’s website.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL325=\"No\",AL326=\"No\"),\"Applicant does not meet requirement\",\"\")","v":""}]
[null,null,null,null,"Please provide date of HCD compliance determination"]
[null,"File Name:",null,null,"HE Determination letter",null,null,null,null,null,null,"Provide HCD's determination letter.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[null,null,null,null,"Will the jurisdiction be under Department review of their housing element at the time of award? "]
[null,null,null,null,"Will the jurisdiction be receiving Department technical assistance to bring their housing element into compliance at the time of award? "]
[]
[]
[null,null,"(18)","Applicant(s) certifies that applicants that are a City, County, or City and County must at the time of application, have submitted their housing element annual progress reports as required by Government Code section 65400 to the State of California for the current and prior year."]
[null,null,null,"Is any of the Applicants for this project, a City, County, or City and County?"]
[null,null,null,"Has the City, County, or City and County submitted their housing element annual progress reports as required by Government Code section 65400 to the State of California for the current and prior year.?"]
[]
[null,null,"(19)","Applicant(s) certifies that Application/Project must integrate applicable climate adaptation measures as described in Section 107 Narrative Based Policy Scoring (b)."]
[]
[null,null,"(20)","Applicant(s) certifies the Applicant must demonstrate that costs for any Project or component thereof will not result in loss or conversion of agricultural or other working lands or natural resource lands for other uses. The Project site must not be designated as Agricultural Land according to the California Department of Conservation’s Farmland Mapping and Monitoring Program (FMMP) Tool (California Important Farmland Finder). An exemption to the FMMP designation may be allowed for applications that submit documentation that substantiates a description of an Infill Site."]
[]
[null,null,null,"AHD "]
[null,null,null,"Applicant(s) certifies that the AHD will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
[null,"File Name",null,null,"AHD No Ag",null,null,null,null,null,null,null,"Demonstrate the AHD site is not within land designated as agricultural land per FMMP tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"AHD Ag Infill",null,null,null,null,null,null,null,"Applicants seeking an exemption to the FMMP determination must demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"HRI"]
[null,null,null,"Applicant(s) certifies that the HRI will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
[null,"File Name",null,null,"HRI No Ag",null,null,null,null,null,null,null,"Demonstrate the HRI site is not within land designated as agricultural land per FMMP tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"HRI Ag Infill",null,null,null,null,null,null,null,"Applicants seeking an exemption to the FMMP determination must demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"STI"]
[null,null,null,"Applicant(s) certifies that the STI will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
[]
[null,null,null,"TRA"]
[null,null,null,"Applicant(s) certifies that the TRA will not result in the loss or conversion of agricultural or other working lands, or natural resource lands for other uses according the Dept. of Conservation's Farmland Mapping and Monitoring Program (FMMP) website?"]
[]
[null,null,"(21)","Applications requesting AHSC Program funding for Affordable Housing Developments and Housing Related Infrastructure Capital Projects must also demonstrate to the satisfaction of the Department all the following:"]
[null,null,null,"(A)","Applicant(s) certifies that the Rental Affordable Housing Developments must meet the underwriting standards in the UMRs and MHP Guidelines Section 7312."]
[null,null,null,"(B)","Applicant(s) certifies the Affordable Housing Development, Housing Related Infrastructure, or both are infeasible without AHSC Program funds, and other committed funds are not and will not be supplanted by AHSC Program funds."]
[null,null,null,"(C)","Proposed Projects involving new construction or Substantial Rehabilitation and requiring the demolition of existing residential units are eligible only if the number of bedrooms in the new Project is at least equal to the number of bedrooms in the demolished structures, with equal or greater affordability. The new Affordable Units may exist on separate parcels provided all parcels are part of the same Project meeting the requirements of the UMRs Section 8303 (b)."]
[null,null,null,null,"(i)","The Department may approve Projects involving new construction or Substantial Rehabilitation and requiring the demolition of existing residential units that result in a number of bedrooms less than the number in the demolished structures where it determines that such approvals will substantially improve the livability of the remaining units, or serve some other compelling public policy objective, as long as the reduction does not result in more than 25 percent fewer units upon Project completion."]
[null,null,null,null,null,"Will the proposed Project involve new construction or Substantial Rehabilitation and requiring the demolition of existing residential units?"]
[null,null,null,null,null,"Number of bedrooms in the demolished structures?",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of bedrooms in new Project?",null,null,null,null,null,null,null,null,null,null,"Project meets requirement?",null,null,null,null,null,null,{"$f":"IF(AND($Q$359=\"\",$AB$359=\"\"),\"\",IF($AB$359>=$Q$359,TRUE,FALSE))","v":""}]
[null,null,null,null,null,"Will the proposed Project involve new construction or Substantial Rehabilitation and requiring the demolition of existing residential units that result in a number of bedrooms less than the number in the demolished structures?"]
[null,null,null,null,null,"Number of bedrooms in the demolished structures?",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of bedrooms in new Project?",null,null,null,null,null,null,null,null,null,null,"Project meets requirement?",null,null,null,null,null,null,{"$f":"IF(AND($Q$361=\"\",$AB$361=\"\"),\"\",IF($AB$361>=ROUND($Q$361*0.75,0),TRUE,FALSE))","v":""}]
[]
[null,null,null,"(D)","If the Affordable Housing Development, Housing Related Infrastructure, or both Capital Project(s) involves the demolition of existing units that are affordable to lower-income households, the application must demonstrate the replacement of demolished units, comparable in size, of equal or greater affordability and equal to or greater than the number of the demolished Affordable Units located within comparable access to transit and include first right of return to displaced residents."]
[null,null,null,null,"Will the proposed Project involve the demolition of existing units that are affordable to lower-income households?"]
[null,null,null,null,"Number of bedrooms in the demolished structures?",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of bedrooms in new Project?",null,null,null,null,null,null,null,null,null,null,"Project meets requirement?",null,null,null,null,null,null,null,{"$f":"IF(AND($P$365=\"\",$AA$365=\"\"),\"\",IF($AA$365>=$P$365,TRUE,FALSE))","v":""}]
[]
[null,null,null,"(E)","Applicants must demonstrate the proposed Affordable Housing Development is consistent with State and Federal Fair Housing requirements including duties to affirmatively further fair housing."]
[null,null,null,null,"Applicant(s) certifies to adopt a written non-discrimination policy to comply with all applicable state and federal law, including, without limitation, the requirements of Title VI of the Civil Rights Act of 1964 (42 USC Section 2000d et seq.); the Americans with Disabilities Act of 1990; the Fair Housing Act; the Fair Housing Amendments Act of 1988; the California Fair Employment and Housing Act; the Unruh Civil Rights Act; GC Section 11135; Rehabilitation Act of 1973 Section 504; and all regulations promulgated pursuant to those statutes (including 24 CFR Part 100, 24 CFR Part 8, and 28 CFR Part 35)?"]
[null,null,null,null,"affirmatively further fair housing"]
[null,null,null,"(F)","Where approval by a local public works department, or other responsible local agency, is required for the Housing Related Infrastructure Capital Project, the application must include a statement from that department indicating that the Housing Related Infrastructure Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that Department."]
[null,null,null,null,"Is approval by a local public works department, or other responsible local agency, required for the Housing Related Infrastructure Capital Project?"]
[null,"File Name",null,null,"HRI Local Approvals",null,null,null,null,null,null,null,"Statement from entity indicating the HRI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(22)","Applicants must affirm that the proposed Affordable Housing Development, or Mixed Use Development in the case that non-residential uses are included, are powered entirely through electricity with no connections to natural gas infrastructure. Only zero-emission generators are AHSC Eligible Costs. Projects required to include fossil fuel-based backup power by regulation or code should consider the cleanest and most renewable technology first, starting with gaseous fuel (e.g., RNG, NG, LPG), and then tier 4 compliant diesel. If a fossil fuel-based generator is installed, be advised that procurement, site preparation, installation, or operation of such units is not an AHSC Eligible Cost."]
[null,null,null,"Applicant(s) certifies that the Project will be powered entirely through electricity with no connections to natural gas infrastructure as described above?"]
[null,"File Name:",null,null,"All Electric Design",null,null,null,null,null,null,null,"Document affirming that the proposed Affordable Housing Development, or Mixed-Use Development in the case that non-residential uses are included, are powered entirely through electricity with no connections to natural gas infrastructure.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(23)","Applications requesting AHSC Program funding for Sustainable Transportation Infrastructure, Transportation Related Amenities, or both must satisfy all the following:"]
[null,null,null,"(A)","Where approval by a local public works department, or other responsible local agency, is required for the Project, the application must include a statement from that entity indicating that the Sustainable Transportation Infrastructure and/or Transportation Related Amenities Capital Project(s) is consistent with all applicable local rules, regulations, codes, policies, and plans enforced or implemented by that entity."]
[null,null,null,null,"Is approval by a local public works department, or other responsible local agency, required for the STI Capital Project?"]
[null,"File Name",null,null,"STI Local Approvals",null,null,null,null,null,null,null,"Statement from entity indicating the STI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"(B)","If the Sustainable Transportation Infrastructure and/or Transportation Related Amenities Capital Project(s) involves the demolition of existing units that are affordable to lower-income households, the application must demonstrate the replacement of demolished units, comparable in size, of equal or greater affordability and equal to or greater than the number of the demolished Affordable Units located within comparable access to transit and include first right of return to displaced residents."]
[null,null,null,null,"(i)","The no net loss requirements contained in Section 106(a)(21)(C) of these Guidelines apply to Sustainable Transportation Infrastructure or Transportation Related Amenities Capital Projects occurring on a property which includes a parcel, or any portion of a parcel, on which (1) residential dwelling units affordable to lower income households currently exist, or (2) there have been dwelling units restricted to lower-income households that have been vacated or demolished within the five year period preceding the application."]
[null,null,null,null,null,"Will the proposed STI/TRA Project involve the demolition of existing residential units?"]
[null,null,null,null,null,"Number of bedrooms in the demolished structures?",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of bedrooms in new Project?",null,null,null,null,null,null,null,null,null,null,"Project meets requirement?",null,null,null,null,null,null,{"$f":"IF(AND($Q$385=\"\",$AB$385=\"\"),\"\",IF($AB$385>=$Q$385,TRUE,FALSE))","v":""}]
[]
[null,null,null,null,null,"Will the proposed STI/TRA Project involve the demolition of existing units which (1) residential dwelling units affordable to lower income households currently exist, or (2) there have been dwelling units restricted to lower-income households that have been vacated or demolished within the five year period preceding the application?"]
[null,null,null,null,null,"Number of bedrooms in the demolished structures?",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of bedrooms in new Project?",null,null,null,null,null,null,null,null,null,null,"Project meets requirement?",null,null,null,null,null,null,{"$f":"IF(AND($Q$388=\"\",$AB$388=\"\"),\"\",IF($AB$388>=ROUND($Q$388*0.75,0),TRUE,FALSE))","v":""}]
[]
[]
[null,null,"(24)","Applications requesting AHSC Program funding for Program Costs must also demonstrate to the satisfaction of the Department all the following:"]
[null,null,null,"(A)","Applicant(s) certifies that the Program Costs are infeasible without AHSC Program funds, and other committed funds are not being supplanted by AHSC Program funds."]
[]
[null,null,"(25)","Applicant(s) acknowledges that all proposed AHSC Project components are subject to all applicable codes, including the California Building Standards Code (CCR, Title 24)."]
[]
[null,null,"(26)","Applicant(s) certifies to demonstrate that outreach and education on reducing potential health impacts of air pollution will be provided to residents of Affordable Housing Developments."]
[]
[]
[null,null,"(27)","Applicant(s) certifies to comply with the Americans with Disabilities Act (ADA), fair housing, nondiscrimination, Pet Friendly Housing Act, physical accessibility, and Violence Against Women Act (VAWA), requirements pursuant to MHP Guidelines Section 7314 (a)-(d). Projects must also provide a preference for accessible units to persons with disabilities requiring the features of the accessible units in accordance with TCAC regulations (California Code of Regulations (CCR), Title 4, Section 10337(b)(2), as may be amended and renumbered from time to time). The Applicant or Developer of the Project must ensure that any other applicable federal, state, and local accessibility requirements are met."]
[]
[null,null,"(28)","Affordable Housing Development and Housing Related Infrastructure components involving new construction, acquisition and Substantial Rehabilitation, or conversion of nonresidential structures to residential, dwelling units must be capable of accommodating broadband internet service with at least a speed of 100 megabits (50 megabits for rural) per second for downloading and 20 megabits (10 megabits for rural) per second for uploading."]
[null,null,null,"(A)","Affordable Housing Development and Housing Related Infrastructure components must provide a conduit from the public right of way or property line and provide pathways, wiring, cables, and other necessary infrastructure extended to each unit and public common space to provide a broadband internet connection."]
[null,null,null,"(B)","For some rural areas, other technologies like fixed wireless, might offer the highest caliber connection. All Applicants should consult with their local jurisdictions about their broadband internet infrastructure planning, as well as existing broadband internet service providers in the area."]
[null,null,null,"(C)","Applicant(s) certifies to comply with high speed broadband internet service, with speeds listed above must be made available to each Restricted Unit for a minimum of 5 years, free of charge to the tenants, and available within 6 months of the AHD’s placed-in-service date."]
[]
[null,"In addition to the Threshold Requirements above, Applicant(s) acknowledge, understand, and agree to comply with the following sections of the 2023 AHSC Guidelines."]
[null,"§108 Application Process"]
[null,"§109 Legal Documents"]
[null,"§110 Reporting Requirements"]
[null,"§111 Performance Requirements"]
[null,"§112 Defaults and Cancellations"]
[]
[null,"End of Document"]

{"sheet":"Quantitative Policy Scoring","index":22,"n_rows":182,"n_cols":38,"rows_kept":182,"cut":false,"hidden":false,"merged":[[8,19,8,26],[17,37,17,38],[11,37,11,38],[109,1,109,3],[109,4,109,11],[109,12,109,31],[142,4,142,35],[12,1,12,3],[12,4,12,11],[12,12,12,31],[12,32,12,36],[12,37,12,38],[21,24,21,25],[18,3,18,34],[38,32,38,36],[67,12,67,31],[67,32,67,36],[73,3,73,6],[40,2,40,36],[42,3,42,36],[85,12,85,13],[85,2,85,11],[43,8,43,16],[87,37,87,38],[165,5,165,15],[152,35,152,36],[89,3,89,36],[178,4,178,10],[178,11,178,26],[176,4,176,26],[169,3,169,36],[170,3,170,36],[171,3,171,36],[172,4,172,36],[173,4,173,36],[174,4,174,36],[175,4,175,36],[176,27,176,28],[177,4,177,7],[177,8,177,26],[148,4,148,36],[149,4,149,27],[164,35,164,36],[116,5,116,35],[113,3,113,22],[127,1,127,3],[127,4,127,11],[127,12,127,31],[162,5,162,15],[163,5,163,15],[154,4,154,36],[164,24,164,34],[162,24,162,34],[163,24,163,34],[155,16,155,34],[157,16,157,34],[156,16,156,34],[155,5,155,15],[156,5,156,15],[164,5,164,15],[131,40,131,43],[134,37,134,38],[122,5,122,35],[126,37,126,38],[126,4,126,11],[126,12,126,31],[126,32,126,36],[131,3,131,36],[132,4,132,29],[127,37,127,38],[133,4,133,35],[132,35,132,36],[134,12,134,31],[134,32,134,36],[127,32,127,36],[95,3,95,36],[96,4,96,35],[97,4,97,35],[101,4,101,35],[102,4,102,35],[103,4,103,35],[114,40,114,44],[113,29,113,35],[111,2,111,36],[112,3,112,36],[109,37,109,38],[111,37,111,38],[114,4,114,36],[91,1,91,3],[91,4,91,11],[91,12,91,31],[91,32,91,36],[93,3,93,30],[90,3,90,35],[100,4,100,35],[3,1,3,35],[37,4,37,35],[28,3,28,36],[35,4,35,35],[36,4,36,35],[25,3,25,35],[29,3,29,36],[30,3,30,36],[31,4,31,35],[32,4,32,35],[33,4,33,35],[34,4,34,35],[8,3,8,17],[19,4,19,36],[20,4,20,36],[11,21,11,22],[94,3,94,35],[11,7,11,8],[11,14,11,15],[4,1,4,36],[10,4,10,36],[11,10,11,13],[11,17,11,20],[11,24,11,27],[47,37,47,38],[83,37,83,38],[70,3,70,36],[50,8,50,10],[53,30,53,31],[53,35,53,36],[53,37,53,38],[63,34,63,36],[53,32,53,34],[53,5,53,7],[53,8,53,12],[53,13,53,15],[53,16,53,19],[74,3,74,9],[77,3,77,7],[53,20,53,22],[53,23,53,29],[60,4,60,36],[47,2,47,36],[67,1,67,3],[67,4,67,11],[1,1,1,35],[4,37,4,38],[40,37,40,38],[28,37,28,38],[50,37,50,38],[55,37,55,38],[15,1,15,3],[15,4,15,11],[45,1,45,3],[45,4,45,11],[45,12,45,31],[45,32,45,36],[8,37,8,38],[6,37,6,38],[14,37,14,38],[26,32,26,36],[26,37,26,38],[38,1,38,3],[38,4,38,11],[38,12,38,31],[23,3,23,36],[24,3,24,35],[45,37,45,38],[11,28,11,29],[9,4,9,36],[179,32,179,36],[50,15,50,17],[50,25,50,27],[50,35,50,36],[53,3,53,4],[134,1,134,3],[134,4,134,11],[137,1,137,3],[137,4,137,11],[58,4,58,35],[61,4,61,35],[65,4,65,11],[66,4,66,35],[137,12,137,31],[126,1,126,3],[109,32,109,36],[98,4,98,35],[83,2,83,36],[84,2,84,36],[79,3,79,12],[11,31,11,36],[11,3,11,6],[87,2,87,36],[1,37,1,38],[55,3,55,36],[57,4,57,36],[49,3,49,36],[50,3,50,7],[50,11,50,14],[50,18,50,24],[50,28,50,34],[52,3,52,36],[6,2,6,36],[14,3,14,35],[17,3,17,20],[24,37,24,38],[26,1,26,3],[26,4,26,11],[26,12,26,31],[15,12,15,31],[15,32,15,36],[15,37,15,38],[38,37,38,38],[43,3,43,7],[42,37,42,38],[44,3,44,20],[44,21,44,30],[181,1,181,38],[129,2,129,36],[67,37,67,38],[69,2,69,36],[63,28,63,33],[63,4,63,8],[63,9,63,27],[125,37,125,38],[129,37,129,38],[69,37,69,38],[123,5,123,35],[124,5,124,35],[125,1,125,3],[125,4,125,11],[125,12,125,31],[125,32,125,36],[91,37,91,38],[179,37,179,38],[136,4,136,35],[99,4,99,35],[167,2,167,36],[137,37,137,38],[140,1,140,3],[140,4,140,11],[104,4,104,35],[105,4,105,35],[106,4,106,35],[107,4,107,35],[108,4,108,35],[117,5,117,35],[118,5,118,35],[119,5,119,35],[120,5,120,35],[121,5,121,35],[115,5,115,35],[140,12,140,31],[140,32,140,36],[140,37,140,38],[139,4,139,35],[132,30,132,34],[152,37,152,38],[167,37,167,38],[160,4,160,36],[161,4,161,36],[21,4,21,23],[179,1,179,3],[179,4,179,11],[179,12,179,31],[137,32,137,36],[150,37,150,38],[155,37,155,38],[159,3,159,36],[143,37,143,38],[150,5,150,26],[151,5,151,26],[152,5,152,26],[157,35,157,36],[150,27,150,34],[152,27,152,34],[151,27,151,34],[147,3,147,36],[145,2,145,36],[143,1,143,3],[145,37,145,38],[143,4,143,11],[143,12,143,31],[143,32,143,36],[162,37,162,38]]}
[]
[null,{"$f":"CONCATENATE('Project Overview'!F25,\" Quantitative Policy Scoring §107   \",\"App \",'Project Overview'!E4)","v":" Quantitative Policy Scoring §107   App "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!$B$42","v":"V1"},{"$f":"'AHSC Coverpage'!$C$42","v":"2023-01-30"}]
[]
[null,"Quantitative Policy Scoring – 52 Points Maximum"]
[null,"Total Quantitative Self Score",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL7+AL41+AL48+AL70+AL84+AL88+AL112+AL130+AL146+AL168","v":0}]
[]
[null,"(a) ","Active Transportation Improvements §107(a) - 14 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,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$9+$AL$15+$AL$18+$AL$25+$AL$29","v":0}]
[]
[null,null,"(1)","Length of Context Sensitive Bikeways (PAM) - 3 points maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STI and TRA Quantification Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AL12>=1,3,IF(AND(AL12<1,AL12>=0.5),1,0))","v":0}]
[null,null,null,"(A)","3 points for at least one (1.0) lane mile"]
[null,null,null,"(B)","1 point for at least one half (0.50) lane mile"]
[null,null,null,"Class 1 Bikeways",null,null,null,null,null,null,"Class 2 Bikeways",null,null,null,null,null,null,"Class 3 Bikeways",null,null,null,null,null,null,"Class 4 Bikeways",null,null,null,null,null,null,"Total Context Sensitive Bikeway Mileage",null,null,null,null,null,{"$f":"SUM($H$12,$O$12,$V$12,$AC$12)","v":0}]
[null,"File Name",null,null,"AHSC-funded STI and TRA Quantification Form",null,null,null,null,null,null,null,"Complete the AHSC-funded STI and TRA Quantification Form identifying the locations, AADT, and Speed Limit of all STI and TRA components that are to be funded by the AHSC program funds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(2)","Will the Project expand an existing bicycle network? The new Context Sensitive Bikeway funded by AHSC must have an entry point within the Project Area and directly intersect with an existing bikeway as a way to connect to the existing bike network. The existing bikeway and bikeway network does not have to be comprised of Context Sensitive Bikeways. - 2 point maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$15=\"Yes\",2,0)","v":0}]
[null,"File Name",null,null,"Bicycle Network Connectivity",null,null,null,null,null,null,null,"Identify at least one location where the new AHSC-funded Context Sensitive Bikeway directly intersects with an existing bikeway on the Project Area Map (PAM).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(3)","Length of AHSC-funded Safe and Accessible Walkways (PAM) - 3 points maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$22>2000,3,IF($Y$22>1000,1,0))","v":0}]
[null,null,null,"Total length (in linear feet) of STI new or replaced sidewalks and TRA sidewalks improved:"]
[null,null,null,"(A)","3 points for repairing or constructing sections of sidewalks, walkways, or ramps that create more than 2,000 feet of continuous Safe and Accessible Walkway."]
[null,null,null,"(B)","1 point for repairing or constructing sections of sidewalks, walkways, or ramps that create more than 1,000 but at or less than 2,000 feet of continuous Safe and Accessible Walkway."]
[null,null,null,null,"Safe and Accessible Walkways - length (in feet) of new or replaced sidewalk, walkways, or ramps"]
[]
[null,null,"(4)","New pedestrian facilities - 2 point maximum"]
[null,null,null,"Will the Project create at least 1,000 linear feet of new pedestrian facilities where none exist at the time of application submission?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$25=\"Yes\",2,0)","v":0}]
[]
[null,"File Name",null,null,"Pedestrian Network Gap",null,null,null,null,null,null,null,"PAM - Using the Project Area Map, identify the current gap in the pedestrian network (no path or sidewalk currently exists) of at least 1,000 linear feet that is to be completed by the AHSC program funding.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(5)","Projects that improve existing transit routes that serve the community around the AHD. - 4 points maximum (two points for each strategy).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(COUNTIF($AK$32:$AK$38,\"Yes\")*2,4)","v":0}]
[null,null,null,"The AHSC-funded improvements must improve service for a transit route that serves at least one (1) stop or station inside the Project Area. The improvement to the transit route need not be wholly inside the Project Area, but the Project’s effects to improving reliability and/or speed inside the Project Area should be evident."]
[null,null,null,"Projects improve a local bus service by at least one (1.0) Lane Mile by implementing any (or a multiple) of the following:"]
[null,null,null,"(A)","At least one (1.0) Lane Mile of a Bus Only Lane that includes prohibition of private vehicles or High Occupancy Toll (HOT) Lanes that are in effect at least eight (8) hours a day, at least five (5) days a week."]
[null,null,null,"(B)","Installation of new off-board fare collection kiosks or machines along all stops for one (1.0) consecutive Lane Mile."]
[null,null,null,"(C)","Installation of new at-grade boarding infrastructure along all stops for one (1.0) consecutive Lane Mile."]
[null,null,null,"(D)","Installation of at least four (4) bus bulb-outs that eliminate the need for buses to pull out of the general flow lane along one bus route in the Project Area."]
[null,null,null,"(E)","Installation of new or upgraded Transit Signal Priority hardware and software along all signals for one (1.0) consecutive Lane Mile."]
[null,null,null,"(F)","Installation of at least five (5) new bus shelters where none currently exist at least five stops along one bus route in the Project Area."]
[null,null,null,"(G)","Procurement of at least one new ZEV transit vehicle that allows the provider to modify published schedules that will achieve headways of 15 minutes or less during peak hours or reduce peak hour existing headways by more than 10 minutes."]
[null,"File Name",null,null,"Local Transit Route Improvements",null,null,null,null,null,null,null,"Provide maps and/or scopes of work identifying the proposed locations for the improvements to the local transit route identified in §107(b)(5) along the one transit route. If improving two transit routes, provide one map for each of the routes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(b) ","Green Buildings and Renewable Energy §107(b) - 3 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,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($V$45=\"\",0,IF(AND($I$44=\"Residential Construction\",$V$45<>\"none\"),3,IF(AND($I$44=\"Non-Residential Construction\",OR($V$45=\"CalGreen Tier 2\",$V$45=\"LEED Gold\")),3,0)))","v":0}]
[]
[null,null,"(1)","Green Building Status - 3 points"]
[null,null,null,"Construction Type:"]
[null,null,null,"Green building status beyond State mandatory building code requirements as verified:"]
[null,"File Name",null,null,"Green Building Status",null,null,null,null,null,null,null,"Provide signed letter from a certified LEED Green rater, certified Green Point rater, or licensed engineer stating the commitment to achieve green building status beyond State mandatory building code. Specify the Certification the AHD commits to.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(c) ","Housing and Transportation Collaboration §107(c) - 10 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AL$51+$AL$54+AL56","v":0}]
[]
[null,null,"(1)","STI Funds Requested as percentage of Total AHSC Requested - 6 points maximum"]
[null,null,null,"AHD & HRI Requested:",null,null,null,null,{"$f":"'Project Overview'!$AC$11+'Project Overview'!$AC$12","v":0},null,null,"STI Requested:",null,null,null,{"$f":"'Project Overview'!$AC$13","v":0},null,null,"Total AHSC Funds Requested:",null,null,null,null,null,null,{"$f":"'Project Overview'!$AC$17","v":0},null,null,"STI % of Total AHSC Requested:",null,null,null,null,null,null,{"$f":"IF(OR($P$51=0,$Z$51=0),0,ROUND($P$51/$Z$51,2))","v":0},null,{"$f":"IF(OR($AJ$51>=0.25,P51>=7500000),6,IF(OR($AJ$51>=0.15,P51>=4500000),4,IF(OR($AJ$51>=0.1,P51>=3000000),2,0)))","v":0}]
[]
[null,null,"(2)","Project which invest at least $1,500,000 or five (5.0%) percent of total AHSC funding request (whichever is the lower amount) in Transportation Related Amenities at or along the side of block face(s) that include a Transit Station or Stop within the Project Area. - 2 points maximum"]
[null,null,null,"TRA Req:",null,{"$f":"'TRA S&U Budget'!$D$244","v":0},null,null,"TRA (Transit Station or Stop) Requested:",null,null,null,null,{"$f":"'TRA S&U Budget'!$D$238","v":0},null,null,"Total AHSC Funds Requested:",null,null,null,{"$f":"'Project Overview'!$AC$17","v":0},null,null,"TRA (Transit Station/Stop) Funds Req as % of Total AHSC Req:",null,null,null,null,null,null,{"$f":"IF(OR($N$54=0,$U$54=0),0,ROUND($N$54/$U$54,2))","v":0},null,"TRA % of Total AHSC Requested:",null,null,{"$f":"IF(OR($F$54=0,$U$54=0),0,ROUND($F$54/$U$54,2))","v":0},null,{"$f":"IF(OR($F$54>=1500000,$N$54>=1500000,$AE$54>=0.05,$AJ$54>=0.05),2,0)","v":0}]
[]
[null,null,"(3)","Projects which provide documentation that their site is:  - 2 points maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AK$59=\"Yes\",$AK$62=\"Yes\",$AK$67=\"Yes\"),2,0)","v":0}]
[]
[null,null,null,"(A)","Within environmentally cleared High Speed Rail Station Planning Area"]
[null,null,null,null,"Is Project Area within environmentally cleared High Speed Rail Station Planning Area?"]
[]
[null,null,null,"(B)","Funding the construction of community-identified components:"]
[null,null,null,null,"Has the proposed Project received funds from another California Strategic Growth Council (SGC) Program?"]
[]
[null,null,null,null,"SGC Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Amount:"]
[]
[null,null,null,"(C)","Utilizing Publicly-Owned Land:"]
[null,null,null,null,"Is Project to be developed on land designated as Excess Land (EO N-06-19) or any land declared surplus by a local agency? Projects developed on land donated by or leased at a discounted rate from a transit agency are also eligible for these points."]
[null,"File Name",null,null,"Housing and Transportation Collaboration",null,null,null,null,null,null,null,"Provide evidence that the project is either utilizing publicly-owned land, part of a related Strategic Growth Council project, or located within an environmentally cleared High Speed Rail Station Planning Area as identified in Sec.107(c)(3). If utilizing Publicly-Owned Land, provide documentation as requested for each respective type of land as outlined in Section 107 Quantitative Policy Scoring(c)(3)(C).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(d) ","Location Efficiency and Access to Destinations §107(d) - 3 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(IF(isRIPA,MIN(COUNTIF(N72:N82,\"Yes\")*0.5,3),MIN(COUNTIF(N72:N82,\"Yes\")*0.333,3)),3)","v":0}]
[null,null,"(1)","(2) Location Efficiency to Key Destinations (PAM) - For TOD Project Areas and ICP Project Areas each type of Key Destination is worth one third (0.333) of a point. For RIPA Project Areas each type of Key Destination is worth one half (0.50) of a point. (for each item below, answer Yes or No as to if these Key Destinations are within 1/2 mile of the AHD)"]
[null,null,null,"(A) Market or Grocery store (SNAP Retailer)"]
[null,null,null,"(B) Food Bank"]
[null,null,null,"(C) Medical clinic"]
[null,null,null,"(D) Licensed childcare facility"]
[null,null,null,"(E) Pharmacy"]
[null,null,null,"(F) Park accessible to the general public"]
[null,null,null,"(G) Community Center"]
[null,null,null,"(H) Public library"]
[null,null,null,"(I) Public elementary, middle, high school,\n    non-profit university or non-profit junior college"]
[null,null,null,"(J) Bank, or credit union"]
[null,null,null,"(K) Post Office"]
[]
[null,"(e) ","Funds Committed §107(e) - 4 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M$86*4","v":0}]
[null,null,"Points will be awarded for applications demonstrating committed funding for all permanent financing, grants, project-based rental assistance, and operating subsidies, excluding: the amount requested from the AHSC Program, an allocation of tax-exempt bonds, and 4 percent or 9 percent tax credits."]
[null,null,"Does Applicant meet the above requirements?",null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTBLANK('Dev Sources'!C25:C39)=15,FALSE,IF(COUNTIF('Dev Sources'!$C$26:$C$39,\"No\")>0,FALSE,TRUE))","v":false}]
[]
[null,"(f) ","Prohousing Designation §107(f) – 3 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AK$91=\"Yes\",3,IF(AND($AK$95=\"Yes\",COUNTIF($AK$97:$AK$109,\"Yes\")>=3),2,0))","v":0}]
[]
[null,null,"(1)","Projects located in jurisdictions that have received a “Prohousing designation” as certified by the Department by the application due date. - 3 Points Maximum"]
[null,null,null,"Is Project located in a jurisdiction that have received a “Prohousing designation” as certified by the Department and by the application due date?"]
[null,"File Name",null,null,"Prohousing Designation",null,null,null,null,null,null,null,"Provide certification from the Department (HCD) that the Jurisdiction has received “Prohousing designation”",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,"(2)","Projects located in jurisdictions that have applied for a “Prohousing designation” from the Department. - 2 Points Maximum"]
[null,null,null,"Has the jurisdiction of the proposed Project applied for a “Prohousing designation” from the Department?"]
[null,null,null,"The prohousing application must be received by the Department before the application due date and the jurisdiction must have passed a resolution of their governing body authorizing application and participation in the Prohousing Designation Program, and have at least three of the following policies in place:"]
[null,null,null,"(A)","Projects located in jurisdictions with policies that involve meaningful actions towards Affirmatively Furthering Fair Housing pursuant to GC Section 8899.50, including, but not limited to, rezoning higher density in Higher Opportunity Areas, prioritizing funding in Higher Opportunity Areas or areas of concentrated poverty or lower opportunity, place-based (e.g., acquisition/rehabilitation, infrastructure improvements, enhancement of community amenities and resources) or displacement strategies in areas of concentrated poverty, lower opportunity or high displacement risk."]
[null,null,null,"(B)","Projects located in jurisdictions permitting missing middle housing uses (e.g., triplexes and fourplexes) by right in existing low-density, single family residential zones or increasing allowable density in low-density, single-family residential areas beyond the requirements of state Accessory Dwelling Unit Law (e.g., permitting more than one ADU or JADU per single-family lot) and Government Codes sections 65852.21 and 66411.7."]
[null,null,null,"(C)","Projects located in jurisdictions with density bonus programs which exceed statutory requirements by 10 percent or more."]
[null,null,null,"(D)","Projects located in jurisdictions that are reducing or eliminating parking requirements for residential development as authorized by GC Sections 65852.2; adopting vehicular parking ratios that are less than the relevant ratio thresholds at subparagraphs (A), (B), and (C) of GC Section 65915, subdivision (p)(1); or adopting maximum parking requirements at or less than ratios pursuant to GC Section 65915, subdivision (p)."]
[null,null,null,"(E)","Establishment of ministerial approval processes for a variety of housing types, including single-family and multifamily housing."]
[null,null,null,"(F)","Establishment of an Enhanced Infrastructure Financing District or similar local financing tool that, to the extent feasible, directly supports housing developments in an area where at least 20 percent of the residences will be affordable to Lower Income households."]
[null,null,null,"(G)","Projects located in jurisdictions that zone more sites for residential development or zoning sites at higher densities than is required to accommodate 150 percent of the minimum Regional Housing Needs Allocation for the Lower-Income allocation in the current housing element cycle."]
[null,null,null,"(H)","Projects located in jurisdictions with measures that reduce costs for transportation-related infrastructure or programs that encourage active modes of transportation or other alternatives to automobiles. Qualifying policies include, but are not limited to, publicly funded programs to expand sidewalks or protect bike/micro-mobility lanes; creation of on street parking for bikes; transit-related improvements; or establishment of carshare programs."]
[null,null,null,"(I)","Projects located in jurisdictions that have established pre-approved or prototype plans for missing middle housing types (e.g., duplexes, triplexes, and fourplexes) in low-density, single-family residential areas."]
[null,null,null,"(J)","Establishment of streamlined, program-level CEQA analysis and certification of general plans, community plans, specific plans with accompanying Environmental Impact Reports (EIR), and related documents and Projects located in jurisdictions that have documented practice of streamlining housing development at the Project level, such as by enabling a by-right approval process or by utilizing statutory and categorical exemptions as authorized by applicable law (Pub. Resources Code, Sections 21155.1, 21155.4, 21159.24, 21159.25; Gov. Code, Section 65457; Cal Code Regs., tit. 14, Sections 15303, 15332; Pub. Resources Code, Sections 21094.5, 21099, 21155.2, 21159.28)."]
[null,null,null,"(K)","Waiver or significant reduction of development impact fees for residential development."]
[null,null,null,"(L)","Establishment of local housing trust funds or collaboration on a regional housing trust fund."]
[null,null,null,"(M)","A comprehensive program that complies with the Surplus Land Act (Gov. Code, § 54220 et seq.) and that makes publicly owned land available for affordable housing, or for multifamily housing projects with the highest feasible percentage of units affordable to Lower Income households. A qualifying program may utilize mechanisms such as land donations, land sales with significant write-downs, or below-market land leases."]
[null,"File Name",null,null,"Pending Prohousing Designation",null,null,null,null,null,null,null,"Provide evidence that the jurisdiction applied for a “Prohousing designation” from the Department and that the jurisdiction have passed a resolution of their governing body authorizing application and participation in the Prohousing Designation Program.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(g) ","Anti-Displacement Activities §107(g) - 4 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,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(COUNTIF(AK116:AK125,\"Yes\")>0,4,0)","v":0}]
[null,null,"(1)","Projects that document a commitment to implement at least one (1) new or expanded Anti-displacement activity listed below, as supported by an assessment of housing needs and displacement vulnerability."]
[null,null,null,"Please see Guidelines for the \"Assessment\" and the \"Commitment Letter\" 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,"# of Activities to be implemented",null,null,null,null,null,null,{"$f":"COUNTIF($AK$116:$AK$125,\"Yes\")","v":0}]
[null,null,null,"(A)","Projects may select up to two activities listed below. These activities must be implemented by an independent non-profit or locality with dedicated Program Cost (PGM) funding of a minimum $150,000 per activity:"]
[null,null,null,null,"(i)","A non-profit and/or Locality developing a Community-Driven, Neighborhood-Scale Anti-Displacement Plan"]
[null,null,null,null,"(ii)","A non-profit and/or Locality implementing a policy or action identified in a previously-adopted Anti-Displacement Plan that is not listed below"]
[null,null,null,null,"(iii)","A non-profit and/or Locality implementing a policy identified in an existing Community-Driven, Neighborhood-Scale Anti-Displacement Plan"]
[null,null,null,null,"(iv)","A non-profit and/or Locality developing or implementing a pipeline or training programs that will build capacity for local affordable housing developers"]
[null,null,null,null,"(v)","A non-profit and/or Locality developing or implementing a process for data collection, monitoring, & tracking systems related to the causes of displacement (e.g. rental property registry, landlord licensing, local eviction tracking, or a speculation watchlist)"]
[null,null,null,null,"(vi)","A non-profit and/or Locality developing or implementing eviction prevention and landlord anti-harassment programs"]
[null,null,null,null,"(vii)","A non-profit and/or Locality developing or implementing rental assistance programs"]
[null,null,null,null,"(viii)","A non-profit and/or Locality developing a Neighborhood Leadership Development Program for stakeholders within the project community"]
[null,null,null,null,"(ix)","A non-profit and/or Locality developing or implementing a Small/Family Business Protection Program for community businesses in the Project Area"]
[null,null,null,null,"(x)","A non-profit and/or Locality developing or operating a Community Land Trust or Land Banking activities"]
[null,"File Name",null,null,"Assessment Housing Needs",null,null,null,null,null,null,null,"Applicants are required to develop an assessment of the housing needs and displacement vulnerability for the communities overlapping the Project Area.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Commitment Letter workplan",null,null,null,null,null,null,null,"All proposals in partnership with a non-profit or locality must provide a Commitment Letter and a proposed workplan describing how each program or activity will be implemented.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Assessment Supporting Documents",null,null,null,null,null,null,null,"Optional: Applicants and partners are permitted to provide their own existing Anti-Displacement Assessment, if it addresses the requirements described in Section 107 Quantitative Policy Scoring (g)(1). Applicants and partners are also permitted to provide information or data from reputable local sources, like the locality’s Housing Element, to respond to the provided Assessment template prompts. Any alternative assessments or source documentation should be provided. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(h) ","Local Workforce Development and Hiring Practices Maximum §107(h) - 3 Points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF($AJ$133>0,$AJ$133*1.5),3)","v":0}]
[]
[null,null,"(1)","Projects that implement workforce development strategies that advance the recruitment, training, and hiring of individuals who live within Priority Population census tracts or Low-Income Households. 1.5 points per strategy"]
[null,null,null,null,"Choose from the following AHSC workforce development strategies:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Strategies",null,null,null,null,{"$f":"COUNTIF(AK134,\"Yes\")+COUNTIF(AK137,\"Yes\")+COUNTIF(AK140,\"Yes\")+COUNTIF(AK143,\"Yes\")","v":0}]
[null,null,null,"(A)","Partnership with a Workforce Development organization or a Workforce Development Board."]
[null,"File Name",null,null,"Workforce Strategy A",null,null,null,null,null,null,null,"Partnership with a Workforce Development Organization: If pursuing Workforce Strategy A (Section 107 Quantitative Policy Scoring (h)(1)(A)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(A)(i)-(vi) in a letter jointly signed by the Applicant and external organization.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"(B)","Project is bound by a Skilled and Trained Workforce Commitment."]
[null,"File Name",null,null,"Workforce Strategy B",null,null,null,null,null,null,null,"Skilled and Trained Workforce Commitment: If pursuing Workforce Strategy B (Section 107 Quantitative Policy Scoring (h)(1)(B)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(B)(i) in a letter jointly signed by the Applicant and external organization.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"(C)","Projects that have developed a Project Labor or Community Workforce Agreement."]
[null,"File Name",null,null,"Workforce Strategy C",null,null,null,null,null,null,null,"Project Labor or Community Workforce Agreement: If pursuing Workforce Strategy C (Section 107 Quantitative Policy Scoring (h)(1)(C)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(C)(i) in a letter jointly signed by the Applicant and external organization.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,null,null,"(D)","Projects that are located in jurisdictions with Local Hire Ordinances."]
[null,"File Name",null,null,"Workforce Strategy D",null,null,null,null,null,null,null,"Local Hire Ordinances: If pursuing Workforce Strategy D (Section 107 Quantitative Policy Scoring (h)(1)(D)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(D)(i)-(iii) in a letter.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(i) ","Housing Affordability §107(i) - 5 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM($AL$151+$AL$156+$AL$163),5)","v":0}]
[]
[null,null,"(1)","For rental Affordable Housing Developments, the following shall apply:"]
[null,null,null,"(A)","Applications which restrict a percentage of units in a rental Affordable Housing Development to Extremely Low Income (ELI) households. 3 Points Maximum"]
[null,null,null,null,"Points will be awarded based on the percent of total units restricted to ELI households as follows:"]
[null,null,null,null,"(i)","15 to 19.9 percent of total units = 1 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extremely Low Income (ELI) Units",null,null,null,null,null,null,null,{"$f":"SUMIF('Max Funds & Unit Mix'!$D$7:$D$26,0.15,'Max Funds & Unit Mix'!$H$7:$H$26)+SUMIF('Max Funds & Unit Mix'!$D$7:$D$26,0.2,'Max Funds & Unit Mix'!$H$7:$H$26)+SUMIF('Max Funds & Unit Mix'!$D$7:$D$26,0.25,'Max Funds & Unit Mix'!$H$7:$H$26)+SUMIF('Max Funds & Unit Mix'!$D$7:$D$26,0.3,'Max Funds & Unit Mix'!$H$7:$H$26)","v":0},null,{"$f":"IF(AND($AJ$153>=15%,$AJ$153<20%),1,IF(AND($AJ$153>=20%,$AJ$153<25%),2,IF($AJ$153>=25%,3,0)))","v":0}]
[null,null,null,null,"(ii)","20.0 to 24.9 percent of total units = 2 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total AHD Units",null,null,null,null,null,null,null,{"$f":"'Max Funds & Unit Mix'!$E$27","v":0}]
[null,null,null,null,"(iii)","25 percent or more of total units = 3 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ELI Units as a % of Total AHD Units",null,null,null,null,null,null,null,{"$f":"IF($AJ$152=0,0,$AJ$151/$AJ$152)","v":0}]
[]
[null,null,null,"(B)","Applications which restrict a percentage of three-bedroom or larger units in a rental Affordable Housing Development to Extremely Low Income or Very Low-Income households. 2 Points Maximum"]
[null,null,null,null,"(i)","10 to 19.9 percent of total units = 1 points",null,null,null,null,null,null,null,null,null,null,"Three-bedroom or larger units to Extremely Low Income or Very Low-Income households",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"15%\")+SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"20%\")+SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"25%\")+SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"30%\")+SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"35%\")+SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"40%\")+SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"45%\")+SUMIFS('Max Funds & Unit Mix'!$F$7:$F$26,'Max Funds & Unit Mix'!$B$7:$B$26,\">=3\",'Max Funds & Unit Mix'!$D$7:$D$26,\"50%\")","v":0},null,{"$f":"IF(AND($AJ$158>=10%,$AJ$158<20%),1,IF($AJ$158>=20%,2,0))","v":0}]
[null,null,null,null,"(ii)","20 percent or more of total units = 2 points",null,null,null,null,null,null,null,null,null,null,"Total AHD Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Funds & Unit Mix'!$E$27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Three-bedroom or larger, ELI or VLI Units as a % of Total AHD Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AJ$157=0,0,$AJ$156/$AJ$157)","v":0}]
[]
[null,null,"(2)","For homeownership Affordable Housing Developments the following shall apply:"]
[null,null,null,"(A)","Applications which restrict a percentage of units in a homeownership Affordable Housing Development to Low-Income (LI) households. 5 Points Maximum"]
[null,null,null,null,"Points will be awarded based on the percent of total units restricted to LI households as follows:"]
[null,null,null,null,"(i)","20 to 29.9 percent of total units = 2 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total restricted LI units",null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Funds & Unit Mix'!$O$27","v":0},null,{"$f":"IF(AND(vmHousingType=\"Homeownership\",$AJ$165>0),IF(AND($AJ$165>=20%,$AJ$165<30%),2,IF(AND($AJ$165>=30%,$AJ$165<40%),3,IF(AND($AJ$165>=40%,$AJ$165<50%),4,IF($AJ$165>=50%,5,0)))))","v":false}]
[null,null,null,null,"(ii)","30 to 39.9 percent of total units = 3 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total AHD Units",null,null,null,null,null,null,null,null,null,null,{"$f":"'Max Funds & Unit Mix'!$E$27","v":0}]
[null,null,null,null,"(iii)","40 to 49.9 percent of total units = 4 points",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of total units restricted to LI households",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AJ$164=0,0,$AJ$163/$AJ$164)","v":0}]
[null,null,null,null,"(iv)","50 percent or more of total units = 5 points"]
[]
[null,"(j) ","Programs §107(j) – 3 Points Maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AB$177=\"(A)\",$AB$177=\"(B)\",$AB$177=\"(C)\",$AB$177=\"(D)\"),3,0)","v":0}]
[]
[null,null,"(1)","Applicants that propose an AHSC-funded Program (PGM) Cost in partnership with a non-profit organization (including churches, Community Based Organizations, or other organization registered as a 501(c)(3) Organization) for at least $150,000. All proposals in partnership with a non-profit must provide a commitment letter and a proposed workplan describing how each program or activity will be implemented. An Applicant seeking points for an activity under the Anti- Displacement category is not eligible for additional points for that same activity under the Programs section."]
[null,null,null,"Please see Guidelines for items that should be included in the proposed workplan:"]
[null,null,null,"Programs proposed under this section must fall under one of these four categories to be eligible for points."]
[null,null,null,"(A)","Active Transportation Encouragement and Safety: Active Transportation programs that encourage residents to walk or bicycle more frequently and more safety. Programs may include, but are not limited to: Bike Safety Workshops, Walking School Buses or other group walking activities, Safe Routes to School or Transit. Additionally, distribution of lights, safety equipment, or bicycles to low-income residents are an eligible Program Cost as an incentive for participation in safety education programs"]
[null,null,null,"(B)","Low-Income Zero Emission Vehicle (ZEV) Car Sharing Programs: Programs that provide free or reduced cost access to Zero Emission Vehicle Car Sharing Programs."]
[null,null,null,"(C)","AHD Resident Support: Instructor-led adult educational, health and wellness, or skill building classes. Includes, but is not limited to: Financial literacy, computer training, home-buyer education, GED classes, and resume building classes, ESL, nutrition class, exercise class, health information/awareness, art class, parenting class, on-site food cultivation and preparation classes, and smoking cessation classes. Drop-in computer labs, monitoring or technical assistance shall not qualify."]
[null,null,null,"(D)","Tenant Legal Counseling: Programs that provide legal advice and education to renters on their rights as a tenant and access to programs to help reduce risks of evictions and displacement. Section 103(b)(1)(A) applies."]
[null,null,null,null,"Which, above program, category will the applicant(s) choose from to propose the AHSC-funded Program (PGM) "]
[null,null,null,null,"Program Name"]
[null,null,null,null,"Non-profit organization name"]
[null,"File Name",null,null,"AHSC funded pgm Commitment letter",null,null,null,null,null,null,null,"If pursuing Section 107Quantitiative Policy Scoring (j), provide a commitment letter and a proposed workplan describing how each program or activity will be implemented. Be sure to identify which category the proposed AHSC-Funded Program falls under. The proposed workplan should include the information outlined in Section 107 Quantitative Policy Scoring (j)(1).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"End of Document"]

{"sheet":"Narrative-Based Policy Scoring","index":23,"n_rows":33,"n_cols":38,"rows_kept":33,"cut":false,"hidden":false,"merged":[[26,39,26,44],[6,37,6,38],[10,37,10,38],[11,2,11,36],[8,1,8,38],[10,2,10,36],[15,2,15,36],[15,37,15,38],[16,2,16,36],[20,1,20,3],[20,4,20,11],[20,12,20,31],[20,32,20,36],[20,37,20,38],[19,3,19,16],[13,37,13,38],[1,1,1,35],[3,1,3,38],[6,1,6,3],[6,4,6,11],[6,12,6,31],[6,32,6,36],[1,37,1,38],[5,1,5,38],[22,37,22,38],[23,2,23,36],[24,1,24,3],[24,4,24,11],[24,12,24,31],[24,32,24,36],[24,37,24,38],[19,17,19,26],[18,3,18,15],[18,16,18,25],[17,2,17,36],[13,1,13,3],[13,4,13,11],[13,12,13,31],[13,32,13,36],[32,1,32,38],[28,2,28,36],[28,37,28,38],[29,2,29,36],[30,2,30,11],[12,37,12,38],[25,37,25,38],[26,1,26,3],[26,4,26,11],[26,12,26,31],[26,32,26,36],[26,37,26,38],[25,1,25,3],[25,4,25,11],[25,12,25,31],[25,32,25,36],[12,1,12,3],[12,4,12,11],[12,12,12,31],[12,32,12,36],[22,2,22,36]]}
[]
[null,{"$f":"CONCATENATE('Project Overview'!F25,\" Narrative-Based Scoring §107(a)(b)(c)(d) - 18 Points Maximum  \",\"     App \",'Project Overview'!E4)","v":" Narrative-Based Scoring §107(a)(b)(c)(d) - 18 Points Maximum       App "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AHSC Coverpage'!$B$42","v":"V1"},{"$f":"'AHSC Coverpage'!$C$42","v":"2023-01-30"}]
[]
[null,"The narrative-based policy scoring section of the application will be scored only for projects that meet threshold requirements listed in Section 106."]
[]
[null,"For Narrative-Based Policy Scoring, applicants must provide responses to the questions and prompts outlined in the Narrative Prompts document. Please reference the Narrative Prompts document and rubric at the SGC AHSC Program Website for instructions, the specific questions to answer, and necessary application materials."]
[null,"File Name",null,null,"Narrative",null,null,null,null,null,null,null,"Provide a response to each prompt as outlined in the Narrative Prompts document. The responses must be uploaded as a PDF and must follow the stated word counts. See Narrative Scoring Rubric document for guidance in completing Narratives.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"The following is a summary of each section:"]
[]
[null,"(a)","Community Benefits & Engagement §107(a) - 6 Points Maximum"]
[null,null,"Community involvement and leadership are crucial to ensuring that both the principal objectives and co-benefits of the project respond to the true needs of the community. Taken together, the responses to the prompts will explain how local residents and community-based organizations were meaningfully engaged in developing the Project, especially those from Disadvantaged and Low-income Communities, and how the project addresses community-identified needs and promotes community health and well-being. The prompts will ask applicants to address two main components: (1) Community Engagement and Leadership and (2) how the AHSC Project addresses community needs."]
[null,"File Name",null,null,"Community Tracker",null,null,null,null,null,null,null,"Provide a completed AHSC Round 7 Community Engagement Tracker.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Community Needs",null,null,null,null,null,null,null,"Letter of support from local community-based, grassroots organization describing the community engagement process and how feedback from local residents was incorporated into the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(b)","Climate Adaptation & Community Resiliency §107(b) - 5 Points Maximum"]
[null,null,"Communities will continue to experience effects of climate change in many ways, including increased likelihood of droughts, flooding, heatwaves, sea level rise, severe weather, and wildfires. Due to these effects, climate resiliency is a key part of planning and project implementation. The prompts will ask applicants to address how the risks posed from climate change and other environmental exposures will be reduced by strategies listed in the Climate Adaptation Assessment Matrix. The prompts will also ask how the Project will reduce the health risks of climate change and other environmental exposures including extreme heat, wildfires and smoke, air pollution from vehicle emissions, and more. Under this section applicants will fill out the Climate Adaptation Assessment Matrix."]
[null,null,"Note: If available, use localized climate impact projections."]
[null,null,null,"For tools to help assess general climate impacts, please visit",null,null,null,null,null,null,null,null,null,null,null,null,"Cal-Adapt’s Local Climate Snapshot tool."]
[null,null,null,"For adaptation tools, resources, strategies and case studies visit",null,null,null,null,null,null,null,null,null,null,null,null,null,"State’s Adaptation Clearinghouse."]
[null,"File Name",null,null,"Climate Matrix",null,null,null,null,null,null,null,"AHSC Round 7 Climate Adaptation Assessment Matrix.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(c)","Collaboration & Planning §107(c) - 4 Points Maximum"]
[null,null,"Collaboration between local governments and housing and transportation providers is critical to create a project that ensures connectivity and responds to the day to day needs of the community. Taken together, the responses to the prompts of this section should outline how the proposed project brings together the efforts of local government, including housing and transportation agencies to achieve projects that improve efforts related to climate adaptation, health, housing, mobility, and safety. The prompts will ask applicants to address two components of this: (1) Local Planning Efforts and (2) Housing and Transportation Collaboration."]
[null,"File Name",null,null,"Local Planning Efforts",null,null,null,null,null,null,null,"Please provide a single PDF with the cover page of the plan and relevant pages of the plans referenced in the Local Planning Efforts Section. Please only include pages referenced in the narrative.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,"N/A"]
[null,"File Name",null,null,"Site Plan",null,null,null,null,null,null,null,"Provide the most current site plan.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,"File Name",null,null,"Future Engagement",null,null,null,null,null,null,null,"Optional: Submit supporting documentation to demonstrate future engagement with either a CBO or residents (i.e. any engagement plans, agreements, etc.). Can be included as part of the Community Needs upload if it is the same CBO.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"(d)","Equity & Transformation §107(d) – 3 Points Maximum"]
[null,null,"As stated in the AHSC Program Overview, SGC is committed to achieving racial equity in its operations, investments, and policy initiatives and to achieving its vision that: All people in California live in healthy, thriving, and resilient communities regardless of race (read more in the SGC Racial Equity Action Plan). The AHSC Program encourages a holistic approach to community development and broader investments in neighborhoods. Under this section, the prompts will ask applicants to describe how the Project: 1) advances equity and 2) is either piloting new or innovative approaches or policies, leveraging existing resources in a new way, or shaping future projects in the nearby communities."]
[null,null,"SGC Racial Equity Action Plan"]
[]
[null,"End of Document"]

{"sheet":"Upload Checklist","index":24,"n_rows":183,"n_cols":5,"rows_kept":183,"cut":false,"hidden":false,"merged":[[4,1,4,3],[182,1,182,3]]}
[]
[null,"Full list of Uploads",null,null,"Per answers within Application"]
[null,"FILE NAME","FILE DESCRIPTION"]
[]
[null,"HCD Excel Application"]
[null,"AHSC Application Workbook","AHSC Application Excel Workbook.",null,"P"]
[]
[null,"Project Overview Sheet/Tab"]
[null,"Tax Credit Reservation Letter","If the Project has already received a tax credit reservation, upload documentation.",null,{"$f":"IF('Project Overview'!$AL$208=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Operating Subsidy Commitment","Documentation evidencing commitment of Operating Subsidies including source, term (in years), total subsidy amount, and estimated first year allocation.",null,{"$f":"IF('Project Overview'!$AL$227=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Current Contract Rents","Projects proposing project-based rental assistance: Provide documentation of current contract rents for HAP, Shelter Plus or other source, as applicable.",null,{"$f":"IF('Project Overview'!$AL$228=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Tribal Entity Waiver","Modifications or waivers as provided for in HSC Section 50406, subdivision (p) (Assembly Bill 1010 (Chapter 660, Statutes of 2019)",null,{"$f":"IF('Project Overview'!$AL$240=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Indian Country Verification","Documentation verifying land is located in Indian Country as defined by 18 USC 1151.",null,{"$f":"IF('Project Overview'!$AL$241=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Fee or Trust Land Verification","Documentation verifying land is located on Fee or Trust Land.",null,{"$f":"IF('Project Overview'!$AL$242=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"STI-TRA Agreement","STI-TRA agreement: If utilizing the experience of a Locality or Transportation Agency non-applicant for STI or TRA components an applicant must provide an executed agreement with that specific Locality or transportation agency non-applicant for the completion of the STI or TRA components of the AHSC Project for which funding is sought.",null,{"$f":"IF('Project Overview'!$AL$249=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"App1 Cert & Legal Disclosure","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$257=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App1 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$258=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App1 Org Chart","Applicant Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$259=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App1 Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$260=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App1 Cert of Good Standing ","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$261=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App1 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$262=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"App2 Cert & Legal Disclosure","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$266=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App2 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$267=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App2 Org Chart","Applicant Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$268=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App2 Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$269=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App2 Cert of Good Standing ","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$270=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App2 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$271=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"App3 Cert & Legal Disclosure","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$275=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App3 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$276=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App3 Org Chart","See Applicant Documents worksheet.",null,{"$f":"IF('Project Overview'!$AL$277=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App3 Signature Block","See Applicant Documents worksheet.",null,{"$f":"IF('Project Overview'!$AL$278=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App3 Cert of Good Standing ","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$279=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App3 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$280=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"App4 Cert & Legal Disclosure","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$284=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App4 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$285=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App4 Org Chart","Applicant Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$286=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App4 Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$287=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App4 Cert of Good Standing ","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$288=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"App4 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$289=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Joint Venture Agreement","Executed copy stating the terms of joint venture agreement.",null,{"$f":"IF('Project Overview'!$AL$293=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV1 Cert & Legal","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$294=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV1 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$295=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV1 Org Chart","Applicant Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$296=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV1 Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$297=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV1 Cert of Good Standing ","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$298=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV1 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$299=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"JV2 Cert & Legal","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$309=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV2 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$310=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV2 Org Chart","Applicant Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$311=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV2 Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$312=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV2 Cert of Good Standing ","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$313=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"JV2 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$314=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Owner Cert & Legal Disclosure","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$317=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Owner OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$318=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Owner Org Chart","Owner Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$319=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Owner Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$320=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Owner Cert of Good Standing ","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$321=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Owner Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$322=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"MGP Cert & Legal","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$325=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MGP OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$326=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MGP Org Chart","MGP Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$327=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MGP Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$328=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MGP Cert of Good Standing","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$329=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MGP Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$330=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"AGP1 Cert & Legal","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$333=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP1 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$334=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP1 Org Chart","AGP Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$335=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP1 Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$336=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP1 Cert of Good Standing","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$337=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP1 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$338=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"AGP2 Cert & Legal","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$341=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP2 OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$342=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP2 Org Chart","AGP Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$343=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP2 Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$344=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP2 Cert of Good Standing","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$345=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AGP2 Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$346=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"MLLC Cert & Legal","Reference: Applicant Certification Worksheet.",null,{"$f":"IF('Project Overview'!$AL$346=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MLLC OrgDoc1, OrgDoc2, etc.","Reference: Entity Org Docs Worksheet.",null,{"$f":"IF('Project Overview'!$AL$346=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MLLC Org Chart","Manager of LLC Organization Chart.",null,{"$f":"IF('Project Overview'!$AL$346=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MLLC Signature Block","Signature Block - upload in Microsoft Word Document.",null,{"$f":"IF('Project Overview'!$AL$346=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MLLC Cert of Good Standing","Dated 30 days or less from the application due date.",null,{"$f":"IF('Project Overview'!$AL$346=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"MLLC Tax-Exempt Status","Evidence of tax-exempt status from IRS and FTB for Corporations (Non-Profits Only).",null,{"$f":"IF('Project Overview'!$AL$346=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"AB1550","Applicable CARB Priority Population Benefit Criteria Tables.",null,{"$f":"IF('Project Overview'!$AL$362=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Project Area Map","Items marked with (PAM) in this application must be identified on the Project Area Map (PAM) and as outlined in the Project Area Mapping Guidance. This can include: mapping the Affordable Housing Development, Qualifying Transit,  Active Transportation Improvements §107 Quantitative Policy Scoring(a)(1),(2),(3), & (4) ,Location Efficiency and Access to Destinations §107 Quantitative Policy Scoring(d)(1), and GHG Mapping components including: STI Improvements (e.g. bikeways, walkways, STI improvements to transit), traffic calming measures, and key destinations around STI improvements. File must be submitted in a KML/KMZ format.",null,{"$f":"IF('Project Overview'!$AL$368=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Transit Service Map","Provide the Published Transit Service Map of the Qualifying Transit line. Indicate the approximate location of the AHD on the map.",null,{"$f":"IF('Project Overview'!$AL$394=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Transit Service Schedule","Upload is the service schedule for Qualifying Transit only. All documentation transit service schedule supporting the transit service area. All transit service schedules should be uploaded to \"Transit Service Schedule\" as one document.",null,{"$f":"IF('Project Overview'!$AL$395=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Net Density Verification","Letter and sealed site map certified by a California State-licensed professional (e.g., an engineer, surveyor, or landscape architect) confirming the net density.",null,{"$f":"IF('Project Overview'!$AL$439=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Cap Improvements Req","Documentation from a Locality, transit agency or special district that capital improvements are required.",null,{"$f":"IF('Project Overview'!$AL$467=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Onsite Energy Storage","Documentation certified by an energy consultant or architect.",null,{"$f":"IF('Project Overview'!$AL$480=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"STI Cap Project Costs","Documentation showing Capital Project costs are required as a condition of local approval for STI.",null,{"$f":"IF('Project Overview'!$AL$500=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"TRA Cap Project Costs","Documentation showing Capital Project costs are required as condition of local approval for TRA.",null,{"$f":"IF('Project Overview'!$AL$518=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Utility allowance","Schedule of utility allowances.",null,{"$f":"IF('Project Overview'!$AL$693=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Article XXXIV Legal Opinion","Legal opinion regarding Article XXXIV, prepared in accordance with NOFA.",null,{"$f":"IF('Project Overview'!$AL$698=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Article XXXIV Authority","Documentation of Article XXXIV Authority prepared in accordance with NOFA.",null,{"$f":"IF('Project Overview'!$AL$699=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Threshold Requirements Sheet/Tab"]
[null,"SCS Consistency Confirmation ","Document from MPO identified above confirming consistency with SCS, or alternative planning strategy in non-MPO regions, per §106(a).",null,{"$f":"IF('Threshold Requirements'!$AL$10=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"SFH Lease Addendum","Submit a draft of the development’s Smoke Free Housing lease addendum.",null,{"$f":"IF('Threshold Requirements'!$AL$20=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHD Environmental","Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",null,{"$f":"IF('Threshold Requirements'!$AL$37=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHD Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,{"$f":"IF('Threshold Requirements'!$AL$38=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"HRI Environmental","Copy of all environmental reports and clearances (e.g. EIR, Phase 1 Notice of Exemption).",null,{"$f":"IF('Threshold Requirements'!$AL$45=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"HRI Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,{"$f":"IF('Threshold Requirements'!$AL$46=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"STI Environmental","Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",null,{"$f":"IF('Threshold Requirements'!$AL$53=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"STI Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,{"$f":"IF('Threshold Requirements'!$AL$54=\"Yes\",\"P\",\"O\")","v":"P"}]
[null,"TRA Environmental","Copy of all environmental clearances (e.g. Environmental Impact Report) or Notice of Exemption.",null,{"$f":"IF('Threshold Requirements'!$AL$61=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"TRA Auth to Use Grant Funds","For NEPA only, copy of the HUD 7015.16 \"Authority To Use Grant Funds\" or clarify the current status of the issuance of the HUD form.",null,{"$f":"IF('Threshold Requirements'!$AL$62=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHD-HRI Market Study","Provide a completed market study prepared within one year of the application due date.",null,{"$f":"IF('Threshold Requirements'!$AL$98=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"EFC AHD HRI1; EFC AHD HRI2; EFC AHD HRI3; etc.",{"$f":"CONCATENATE(\"Documentation for the \",COUNTIF('Dev Sources'!C25:C39,\"Yes\"),\" permanent sources, plus Equity Investor if known at time of application.\")","v":"Documentation for the 0 permanent sources, plus Equity Investor if known at time of application."},null,{"$f":"IF('Threshold Requirements'!$AL$102=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"EFC STI1; EFC STI2; EFC STI3; etc.",{"$f":"CONCATENATE(\"Supporting documentation for the \",'Threshold Requirements'!$AM$114,\" non-AHSC STI funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC STI funding commitments."},null,{"$f":"IF('Threshold Requirements'!$AL$117=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"EFC TRA1; EFC TRA2; EFC TRA3; etc.",{"$f":"CONCATENATE(\"Supporting documentation for the \",'Threshold Requirements'!$AM$129,\" non-AHSC TRA funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC TRA funding commitments."},null,{"$f":"IF('Threshold Requirements'!$AL$132=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"EFC PGM1; EFC PGM2; EFC PGM3; etc.",{"$f":"CONCATENATE(\"Supporting documentation for the \",'Threshold Requirements'!$AM$144,\" non-AHSC PGM funding commitments.\")","v":"Supporting documentation for the 0 non-AHSC PGM funding commitments."},null,{"$f":"IF('Threshold Requirements'!$AL$147=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHD Site Control","Appropriate documentation to demonstrate the form of site control indicated above.",null,{"$f":"IF('Threshold Requirements'!$AL$164=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHD Preliminary Title Report","PTR, that is no more than 6 months old for the AHD Project.",null,{"$f":"IF('Threshold Requirements'!$AL$165=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"HRI Site Control","Appropriate documentation to demonstrate the form of site control indicated above.",null,{"$f":"IF('Threshold Requirements'!$AL$174=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"STI Site Control","Appropriate documentation to demonstrate the form of site control indicated above.",null,{"$f":"IF('Threshold Requirements'!$AL$183=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"TRA Site Control","Appropriate documentation to demonstrate the form of site control indicated above.",null,{"$f":"IF('Threshold Requirements'!$AL$192=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Past Exp AHD1, Past Exp AHD2","Certificates of Occupancy for two recently completed affordable housing developments.",null,{"$f":"IF('Threshold Requirements'!$AL$207=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Past Exp HRI1, Past Exp HRI2","Certificates of Occupancy for two recently completed affordable housing developments.",null,{"$f":"IF('Threshold Requirements'!$AL$219=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Past Exp STI1, Past Exp STI2","Where the party making improvements funded by AHSC is not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.",null,{"$f":"IF('Threshold Requirements'!$AL$253=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Past Exp TRA1, Past Exp TRA2","Where the party making improvements funded by AHSC in not a public entity, an executed agreement from a public agency certifying the satisfactory completion of similar infrastructure improvements.",null,{"$f":"IF('Threshold Requirements'!$AL$287=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Past Exp PGM1, Past Exp PGM2","Provide documentation for the two recently completed programs.",null,{"$f":"IF('Threshold Requirements'!$AL$304=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Relocation Plan","Applicants must provide a Relocation Plan.",null,{"$f":"IF('Threshold Requirements'!$AL$315=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"HE Determination letter","Provide HCD's determination letter.",null,{"$f":"IF('Threshold Requirements'!$AL$324=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHD No Ag","Demonstrate the AHD site is not within land designated as agricultural land per FMMP tool.",null,{"$f":"IF('Threshold Requirements'!$AL$339=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHD Ag Infill","Applicants seeking an exemption to the FMMP determination must demonstrate that the AHD Project site qualifies as an Infill Site (as defined in Appendix A).",null,{"$f":"IF('Threshold Requirements'!$AL$340=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"HRI No Ag","Demonstrate the HRI site is not within land designated as agricultural land per FMMP tool.",null,{"$f":"IF('Threshold Requirements'!$AL$344=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"HRI Ag Infill","Applicants seeking an exemption to the FMMP determination must demonstrate that the HRI Project site qualifies as an Infill Site (as defined in Appendix A).",null,{"$f":"IF('Threshold Requirements'!$AL$345=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"HRI Local Approvals","Statement from entity indicating the HRI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.",null,{"$f":"IF('Threshold Requirements'!$AL$372=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"All Electric Design","Document affirming that the proposed Affordable Housing Development, or Mixed-Use Development in the case that non-residential uses are included, are powered entirely through electricity with no connections to natural gas infrastructure.",null,{"$f":"IF('Threshold Requirements'!$AL$376=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"STI Local Approvals","Statement from entity indicating the STI Capital Project is consistent with all applicable local rules, regulations, codes, policies and plans enforced or implemented by that entity.",null,{"$f":"IF('Threshold Requirements'!$AL$381=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Quantitative Policy Scoring Sheet/Tab"]
[null,"AHSC-funded STI and TRA Quantification Form","Complete the AHSC-funded STI and TRA Quantification Form identifying the locations, AADT, and Speed Limit of all STI and TRA components that are to be funded by the AHSC program funds.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$13=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Bicycle Network Connectivity","Identify at least one location where the new AHSC-funded Context Sensitive Bikeway directly intersects with an existing bikeway on the Project Area Map (PAM).",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$16=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Pedestrian Network Gap","PAM - Using the Project Area Map, identify the current gap in the pedestrian network (no path or sidewalk currently exists) of at least 1,000 linear feet that is to be completed by the AHSC program funding.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$27=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Local Transit Route Improvements","Provide maps and/or scopes of work identifying the proposed locations for the improvements to the local transit route identified in §107(b)(5) along the one transit route. If improving two transit routes, provide one map for each of the routes.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$39=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Green Building Status","Provide signed letter from a certified LEED Green rater, certified Green Point rater, or licensed engineer stating the commitment to achieve green building status beyond State mandatory building code. Specify the Certification the AHD commits to.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$46=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Housing and Transportation Collaboration","Provide evidence that the project is either utilizing publicly-owned land, part of a related Strategic Growth Council project, or located within an environmentally cleared High Speed Rail Station Planning Area as identified in Sec.107(c)(3). If utilizing Publicly-Owned Land, provide documentation as requested for each respective type of land as outlined in Section 107 Quantitative Policy Scoring(c)(3)(C).",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$68=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Prohousing Designation","Provide certification from the Department (HCD) that the Jurisdiction has received “Prohousing designation”",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$92=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Pending Prohousing Designation","Provide evidence that the jurisdiction applied for a “Prohousing designation” from the Department and that the jurisdiction have passed a resolution of their governing body authorizing application and participation in the Prohousing Designation Program.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$110=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Assessment Housing Needs","Applicants are required to develop an assessment of the housing needs and displacement vulnerability for the communities overlapping the Project Area.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$126=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Commitment Letter workplan","All proposals in partnership with a non-profit or locality must provide a Commitment Letter and a proposed workplan describing how each program or activity will be implemented.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$127=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Assessment Supporting Documents","Optional: Applicants and partners are permitted to provide their own existing Anti-Displacement Assessment, if it addresses the requirements described in Section 107 Quantitative Policy Scoring (g)(1). Applicants and partners are also permitted to provide information or data from reputable local sources, like the locality’s Housing Element, to respond to the provided Assessment template prompts. Any alternative assessments or source documentation should be provided. ",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$128=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Workforce Strategy A","Partnership with a Workforce Development Organization: If pursuing Workforce Strategy A (Section 107 Quantitative Policy Scoring (h)(1)(A)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(A)(i)-(vi) in a letter jointly signed by the Applicant and external organization.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$135=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Workforce Strategy B","Skilled and Trained Workforce Commitment: If pursuing Workforce Strategy B (Section 107 Quantitative Policy Scoring (h)(1)(B)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(B)(i) in a letter jointly signed by the Applicant and external organization.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$138=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Workforce Strategy C","Project Labor or Community Workforce Agreement: If pursuing Workforce Strategy C (Section 107 Quantitative Policy Scoring (h)(1)(C)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(C)(i) in a letter jointly signed by the Applicant and external organization.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$141=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Workforce Strategy D","Local Hire Ordinances: If pursuing Workforce Strategy D (Section 107 Quantitative Policy Scoring (h)(1)(D)), submit the information and verifiable documentation requested in Section 107 Quantitative Policy Scoring (h)(1)(D)(i)-(iii) in a letter.",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$144=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"AHSC funded pgm Commitment letter","If pursuing Section 107Quantitiative Policy Scoring (j), provide a commitment letter and a proposed workplan describing how each program or activity will be implemented. Be sure to identify which category the proposed AHSC-Funded Program falls under. The proposed workplan should include the information outlined in Section 107 Quantitative Policy Scoring (j)(1).",null,{"$f":"IF('Quantitative Policy Scoring'!$AL$180=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Narrative-Based Policy Scoring"]
[null,"Narrative","Provide a response to each prompt as outlined in the Narrative Prompts document. The responses must be uploaded as a PDF and must follow the stated word counts. See Narrative Scoring Rubric document for guidance in completing Narratives.",null,{"$f":"IF('Narrative-Based Policy Scoring'!$AL$7=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Community Tracker","Provide a completed AHSC Round 7 Community Engagement Tracker.",null,{"$f":"IF('Narrative-Based Policy Scoring'!$AL$13=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Community Needs","Letter of support from local community-based, grassroots organization describing the community engagement process and how feedback from local residents was incorporated into the Project.",null,{"$f":"IF('Narrative-Based Policy Scoring'!$AL$14=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Climate Matrix","AHSC Round 7 Climate Adaptation Assessment Matrix.",null,{"$f":"IF('Narrative-Based Policy Scoring'!$AL$21=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Local Planning Efforts","Please provide a single PDF with the cover page of the plan and relevant pages of the plans referenced in the Local Planning Efforts Section. Please only include pages referenced in the narrative.",null,{"$f":"IF('Narrative-Based Policy Scoring'!$AL$25=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Site Plan","Provide the most current site plan.",null,{"$f":"IF('Narrative-Based Policy Scoring'!$AL$26=\"Yes\",\"P\",\"O\")","v":"O"}]
[null,"Future Engagement","Optional: Submit supporting documentation to demonstrate future engagement with either a CBO or residents (i.e. any engagement plans, agreements, etc.). Can be included as part of the Community Needs upload if it is the same CBO.",null,{"$f":"IF('Narrative-Based Policy Scoring'!$AL$27=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"Certification & Legal"]
[null,"Cert-Legal Explanation","Letter of explanation for any \"Yes\" answers or red shaded items above. Copy this sheet and upload separate from the application.",null,{"$f":"IF('Certification & Legal'!$AL$38=\"Yes\",\"P\",\"O\")","v":"O"}]
[]
[null,"CARB GHG & Co-Benefits Quantification"]
[null,"AHSC Benefits Calculator Tool","Completed AHSC Benefits Calculator Tool, with worksheets applicable to the project and all fields in the GHG Summary and Co-benefits Summary tabs populated.",null,"P"]
[null,"GHG Affordable Housing Tab Inputs","Signed letter from housing project developer documenting inputs in the Affordable Housing Tab of the AHSC Benefits Calculator Tool. Follow this link for specific requirements and template.",null,"P"]
[null,"GHG Transit Tab Inputs","Signed letter from transit agency partner documenting inputs in the Transit Tab of the AHSC Benefits Calculator Tool. Follow this link for specific requirements and template:",null,"If applicable"]
[null,"GHG Solar PV Tab Inputs","Signed letter from licensed professional documenting inputs in the Solar PV Tab of the AHSC Benefits Calculator Tool and PVWatts Calculator results. Follow this link for specific requirements and template.",null,"If applicable"]
[null,"Bike Share Inputs","Signed letter from bike share partner committing to delivering the proposed bike share project and confirming that project specific inputs in the AHSC Benefit Calculator are correct: \n-Is bike share is electric (yes/no)?\n-Number of bike share trip per year in Year 1 and Year F\n-Average cost per trip\n-Explanation or calculation of how the expected number of trips was derived",null,"If applicable"]
[null,"Clean Mobility Option (CMO) Benefits Calculator Tool","If applicant is proposing shared mobility projects, submit a completed CMO Benefits Calculator Tool.",null,"If applicable"]
[null,"GHG Shared Mobility Inputs","Signed letter from shared mobility provider documenting inputs in the Shared Mobility Tab of the AHSC Benefits Calculator Tool. Refer to the documentation requirements in the CMO Benefits Calculator Tool. ",null,"If applicable"]
[]
[null,"END OF DOCUMENT",null,null,{"$f":"COUNTA(E6:E181)","v":152}]

{"sheet":"Certification & Legal","index":25,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[43,1,43,38],[40,1,40,9],[40,11,40,19],[40,21,40,34],[36,1,36,38],[37,1,37,3],[37,4,37,11],[37,12,37,31],[37,32,37,36],[37,37,37,38],[38,1,38,38],[39,1,39,9],[39,11,39,19],[39,21,39,34],[39,36,39,38],[40,36,40,38],[33,1,33,36],[33,37,33,38],[34,1,34,36],[34,37,34,38],[35,1,35,36],[35,37,35,38],[30,1,30,36],[30,37,30,38],[31,1,31,36],[31,37,31,38],[32,1,32,36],[32,37,32,38],[29,1,29,36],[29,37,29,38],[23,1,23,36],[23,37,23,38],[24,1,24,36],[24,37,24,38],[25,1,25,36],[25,37,25,38],[26,1,26,36],[26,37,26,38],[27,1,27,36],[27,37,27,38],[28,1,28,36],[28,37,28,38],[22,1,22,38],[13,1,13,9],[13,11,13,19],[13,21,13,34],[14,1,14,38],[15,1,15,38],[16,1,16,38],[17,1,17,38],[18,1,18,38],[19,1,19,38],[20,1,20,38],[21,1,21,38],[13,36,13,38],[1,1,1,38],[12,11,12,19],[12,21,12,34],[12,36,12,38],[7,1,7,38],[3,1,3,38],[4,1,4,38],[5,1,5,38],[6,1,6,38],[8,1,8,38],[9,1,9,38],[10,1,10,38],[11,1,11,38],[12,1,12,9]]}
[]
[null,"Certification & Legal Disclosure"]
[]
[null,"On behalf of the entity identified in the signature block below, I certify that:"]
[null,"1. The information, statements and attachments included in this application are, to the best of my knowledge and belief, true and correct."]
[null,"2. I possess the legal authority to submit this application on behalf of the entity identified in the signature block."]
[null,"3. The following is a complete disclosure of all identities of interest - of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the Project. \"Related Party\" is defined in Section 10302 of the California Code of Regulations (CTCAC Regulations): "]
[]
[null,"4. As of the date of application, the Project, or the real property on which the Project is proposed (Property) is not party to or the subject of any claim or action at the State or Federal appellate level."]
[null,"5. I have disclosed and described below any claim or action undertaken which affects or potentially affects the feasibility of the Project."]
[null,"In addition, I acknowledge that all information in this application and attachments is public, and may be disclosed by the State."]
[]
[null,"     "]
[null,"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"]
[null,"Legal Disclosure"]
[null,"For purposes of the following questions, and with the exceptions noted below, the term “applicant” shall include the applicant and joint applicant, and any subsidiary of the applicant or joint applicant if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the application or the project. "]
[null,"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."]
[null,"The following questions must be responded to for each entity and person qualifying as an \"applicant,\" or \"joint applicant\" as defined above.  "]
[null,"Explain all positive responses on a separate sheet and include with this questionnaire in the application."]
[null,"Exceptions:"]
[null,"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. "]
[null,"Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
[null,"Civil Matters"]
[null,"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? "]
[null,"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?"]
[null,"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?"]
[null,"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? "]
[null,"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? "]
[null,"Criminal Matters"]
[null,"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? "]
[null,"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? "]
[null,"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? "]
[null,"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?"]
[null,"10. Within the past ten years, has the applicant been convicted of any felony? "]
[null,"11. Within the past ten years, has the applicant been convicted of any misdemeanor related to the conduct of the applicant’s business?  "]
[null,"12. Within the past ten years, has the applicant been convicted of any misdemeanor for any financial or fraud related crime? "]
[null,"Please provide a letter of explanation if you responded \"Yes\" to any of the questions above."]
[null,"File Name:",null,null,"Cert-Legal Explanation",null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items above. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[null,"     "]
[null,"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"]
[]
[]
[null,"End of Document"]

{"sheet":"Applicant Documents","index":26,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[[13,1,13,38],[14,1,14,38],[15,1,15,38],[8,1,8,38],[9,1,9,38],[10,1,10,38],[11,1,11,38],[12,1,12,38],[21,1,21,38],[16,1,16,38],[17,1,17,38],[18,1,18,38],[19,1,19,38],[1,1,1,38],[6,1,6,38],[4,1,4,38],[5,1,5,38],[7,1,7,38],[3,1,3,38]]}
[]
[null,"Entity Organizational Documents"]
[]
[null,"Organizational Documents"]
[null,"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 HCD funds, additional documents, or corrections, may be required prior to execution of the Standard Agreement."]
[]
[null,"Organizational Charts"]
[null,"Complete organizational charts are required for the Sponsor/Recipient, Borrower, MGP and AGP (if different from the Sponsor)."]
[]
[null,"Corporate Entities"]
[null,"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."]
[]
[null,"Limited Liability Companies "]
[null,"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."]
[]
[null,"Limited Partnerships"]
[null,"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."]
[]
[null,"Tribal Entity"]
[null,"Tribe Formation Documents (Constitution, Charters, etc.)\nFederal Register of Indian Entities Recognized (81 Fed Reg. 26826) if applicable\nBIA Federal Acknowledgment Petitioner List (CFR Section 83.1 of Title 25) if applicable\nContact List maintained by the Native American Heritage Commission (GC Section 65352.3) if applicable"]
[]
[null,"End of Document"]

{"sheet":"CARB Info","index":27,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[14,1,14,7],[1,1,1,7]]}
[]
[null,"Project information needed for the CARB AHSC Benefits Calculator Tool at \"Project Info\" Worksheet, Cell reference at right if each item below."]
[]
[null,"Project Name",{"$f":"IF(ProjectName>0,ProjectName,IF('Project Overview'!$F$34>0,'Project Overview'!$F$34,\"no data provided at application\"))","v":"no data provided at application"},"Cell = E23"]
[null,"HCD Project Application #",{"$f":"IF('Project Overview'!$E$4>0,'Project Overview'!$E$4,\"no data provided at application\")","v":"no data provided at application"},"Cell = E24"]
[null,"Project County",{"$f":"IF(County>0,County,IF(County2>0,County2,\"no data provided at application\"))","v":"no data provided at application"},"Cell = E25"]
[null,"Project Area Type",{"$f":"IF(vmProjectAreaType>0,vmProjectAreaType,\"no data provided at application\")","v":"no data provided at application"},"Cell = E26"]
[null,"Developer Contact Name",{"$f":"IF('Contact List'!$N$5>0,'Contact List'!$N$5,\"no data provided at application\")","v":"no data provided at application"},"Cell = E27"]
[null,"Developer Contact Phone",{"$f":"IF('Contact List'!$Q$5>0,'Contact List'!$Q$5,\"no data provided at application\")","v":"no data provided at application"},"Cell = E28"]
[null,"Developer Contact Email",{"$f":"IF('Contact List'!$P$5>0,'Contact List'!$P$5,\"no data provided at application\")","v":"no data provided at application"},"Cell = E29"]
[null,"AHSC GGRF Funds Requested ($)",{"$f":"IF('Project Overview'!$AC$17>0,'Project Overview'!$AC$17,\"no data provided at application\")","v":"no data provided at application"},"Cell = E31"]
[null,"Other GGRF Funds ($)",{"$f":"IF(OtherGGRFFunds>0,OtherGGRFFunds,\"no data provided at application\")","v":"no data provided at application"},"Cell = E32"]
[null,"Other GGRF Funds Sources",{"$f":"IF('Quantitative Policy Scoring'!$J$64>0,'Quantitative Policy Scoring'!$J$64,\"no data provided at application\")","v":"no data provided at application"},"Cell = E33"]
[]
[null,"Project information needed for the CARB AHSC Benefits Calculator Tool at \"Affordable Housing Inputs\" Worksheet, , Cell reference at right if each item below."]
[]
[]
[null,"Maximum stories",{"$f":"IF('Project Overview'!$P$223>0,'Project Overview'!$P$223,\"no data provided at application\")","v":"no data provided at application"},"Cell = C20"]
[null,"Total Dwelling Units",{"$f":"IF(TotalUnits>0,TotalUnits,\"no data provided at application\")","v":"no data provided at application"},"Cell = C21"]
[null,"Restricted Dwelling Units",{"$f":"IF(SUM('Max Funds & Unit Mix'!H27,'Max Funds & Unit Mix'!N27)>0,SUM('Max Funds & Unit Mix'!H27,'Max Funds & Unit Mix'!N27),\"no data provided at application\")","v":"no data provided at application"},"Cell = C22"]
[null,"Net Density (dwelling units/acre)",{"$f":"IF(AdjustedUnits>0,AdjustedUnits,\"no data provided at application\")","v":"no data provided at application"},"Cell = C23"]
[null,"Mixed-use Development?",{"$f":"IF('Project Overview'!$AL$408>0,'Project Overview'!$AL$408,\"no data provided at application\")","v":"no data provided at application"},"Cell = C24"]
[null,"Total Residential Space (square feet)",{"$f":"IF(SUM('Project Overview'!$W$224,'Project Overview'!$AK$224)>0,SUM('Project Overview'!$W$224,'Project Overview'!$AK$224),\"no data provided at application\")","v":"no data provided at application"},"Cell = C25"]
[null,"Total Mixed-use Space (square feet)",{"$f":"IF('Project Overview'!$J$225>0,'Project Overview'!$J$225,\"no data provided at application\")","v":"no data provided at application"},"Cell = C26"]
[null,"Traffic Calming Measures?",{"$f":"IF('Project Overview'!$AL$488>0,'Project Overview'!$AL$488,\"no data provided at application\")","v":"no data provided at application"},"Cell = C28"]
[null,"Residential Parking Spaces",{"$f":"IF('Project Overview'!$J$647>0,'Project Overview'!$J$647,\"no data provided at application\")","v":"no data provided at application"},"Cell = C39"]
[null,"Unbundled Monthly Parking Income ($)",{"$f":"IF('Project Overview'!$K$668>0,'Project Overview'!$K$668/12,\"no data provided at application\")","v":"no data provided at application"},"Cell = C40"]
[null,"Dwelling Units Receiving Transit Passes",{"$f":"IF('Threshold Requirements'!$M$16>0,'Threshold Requirements'!$M$16,\"no data provided at application\")","v":"no data provided at application"},"Cell = C45"]
[null,"Annual Transit Passes Value ($)",{"$f":"IF('Threshold Requirements'!$J$17>0,'Threshold Requirements'!$J$17,\"no data provided at application\")","v":"no data provided at application"},"Cell = C46"]
[null,"Duration of Funding for Transit Passes (years)",{"$f":"IF('Threshold Requirements'!$X$17>0,'Threshold Requirements'!$X$17,\"no data provided at application\")","v":"no data provided at application"},"Cell = C47"]

{"sheet":"Application Support","index":28,"n_rows":18,"n_cols":37,"rows_kept":18,"cut":false,"hidden":false,"merged":[[5,15,5,29],[6,15,6,29],[7,15,7,29],[8,15,8,29],[9,15,9,29],[10,15,10,29],[11,15,11,29],[12,15,12,29],[13,15,13,29],[5,12,5,14],[6,12,6,14],[7,12,7,14],[8,12,8,14],[9,12,9,14],[10,12,10,14],[11,12,11,14],[12,12,12,14],[13,12,13,14],[17,1,17,38],[5,3,5,6],[6,3,6,6],[7,3,7,6],[8,3,8,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[14,3,14,6],[15,3,15,6],[8,1,8,2],[8,30,8,32],[8,33,8,35],[8,36,8,38],[6,30,6,32],[6,33,6,35],[6,36,6,38],[7,1,7,2],[7,30,7,32],[6,1,6,2],[8,7,8,11],[9,1,9,2],[1,1,1,34],[1,36,1,38],[3,4,3,22],[3,23,3,26],[3,27,3,30],[3,31,3,34],[7,33,7,35],[7,36,7,38],[5,1,5,2],[5,30,5,32],[5,33,5,35],[5,36,5,38],[4,1,4,4],[4,5,4,15],[4,16,4,17],[4,18,4,28],[4,29,4,32],[4,33,4,38],[2,1,2,38],[3,1,3,3],[3,35,3,38],[5,7,5,11],[6,7,6,11],[7,7,7,11],[9,30,9,32],[9,33,9,35],[9,36,9,38],[10,30,10,32],[10,33,10,35],[10,36,10,38],[11,1,11,2],[11,30,11,32],[10,1,10,2],[11,33,11,35],[11,36,11,38],[9,7,9,11],[10,7,10,11],[11,7,11,11],[12,1,12,2],[12,30,12,32],[12,33,12,35],[12,36,12,38],[13,1,13,2],[13,30,13,32],[13,33,13,35],[13,36,13,38],[14,30,14,32],[14,33,14,35],[14,36,14,38],[12,7,12,11],[13,7,13,11],[15,1,15,2],[15,30,15,32],[14,1,14,2],[15,33,15,35],[15,36,15,38],[14,7,14,11],[15,7,15,11],[14,12,14,14],[15,12,15,14],[14,15,14,29],[15,15,15,29]]}
[]
[null,"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,{"$f":"'AHSC Coverpage'!$B$42","v":"V1"},{"$f":"'AHSC Coverpage'!C42","v":"2023-01-30"}]
[null,"Please complete the \"yellow\" cells in the form below and email a copy to: AppSupport@hcd.ca.gov and AHSC@hcd.ca.gov. A member of the Application Development Team will respond to your request. "]
[null,"Full Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date Requested:",null,null,null,null,null,null,null,"Application Version Date:",null,null,null,{"$f":"AK2","v":"2023-01-30"}]
[null,"Organization:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,"Contact Phone:"]
[null,"Issue #",null,"Sheet/Tab name",null,null,null,"Section",null,null,null,null,"Cell#",null,null,"Describe the issue/error or suggestion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[]
[null,"End of Document"]

{"sheet":"Unit Des Table","index":29,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["Limited Partnership","General Partnership","Limited Liability Company","Non-profit Corporation","Non-profit Public Benefit Corporation","For-profit Corporation ","Public Agency","Tribal Entity","Joint Powers Authority","Sole Proprietorship","Private/Public Partnership"]
["General Partner","General Partner","Manager","President","President","President","Chairperson of the Board","Tribal Council Leader","Chairperson of the Board","Individual","General Partner"]
["Co-General Partner","Co-General Partner","Member","Chief Executive Officer","Chief Executive Officer","Chief Executive Officer","Chief Executive Officer","Tribal Council Representative","Chief Executive Officer",null,"Co-General Partner"]
["Managing General Partner","Special General Partner","Member/Manager","Vice President","Vice President","Vice President","Chief Administrative Officer","Authorized Federal Official","Chief Administrative Officer",null,"Managing General Partner"]
["Administrative General Partner",null,null,"Chief Operating Officer","Chief Operating Officer","Chief Operating Officer","City Manager",null,"City Manager",null,"Administrative General Partner"]
[null,null,null,"Treasurer","Treasurer","Treasurer","Assistant City Manager",null,"Assistant City Manager",null,"Special General Partner"]
[null,null,null,"Chief Financial Officer","Chief Financial Officer","Chief Financial Officer","Finance Director",null,"Finance Director",null,"Manager"]
[null,null,null,"Secretary","Secretary","Secretary","Chief Financial Officer",null,"Chief Financial Officer",null,"Member"]
[null,null,null,null,null,null,"Mayor",null,"Mayor",null,"Member/Manager"]
[null,null,null,null,null,null,"Chancellor",null,null,null,"President"]
[null,null,null,null,null,null,"Superintendent",null,null,null,"Chief Executive Officer"]
[null,null,null,null,null,null,"Director",null,null,null,"Vice President"]
[null,null,null,null,null,null,"Secretary",null,null,null,"Chief Operating Officer"]
[null,null,null,null,null,null,null,null,null,null,"Treasurer"]
[null,null,null,null,null,null,null,null,null,null,"Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,"Secretary"]
[null,null,null,null,null,null,null,null,null,null,"Chairperson of the Board"]
[null,null,null,null,null,null,null,null,null,null,"Chief Executive Officer"]
[null,null,null,null,null,null,null,null,null,null,"Chief Administrative Officer"]
[null,null,null,null,null,null,null,null,null,null,"City Manager"]
[null,null,null,null,null,null,null,null,null,null,"Assistant City Manager"]
[null,null,null,null,null,null,null,null,null,null,"Finance Director"]
[null,null,null,null,null,null,null,null,null,null,"Chief Financial Officer"]
[null,null,null,null,null,null,null,null,null,null,"Mayor"]
[null,null,null,null,null,null,null,null,null,null,"Tribal Council Leader"]
[null,null,null,null,null,null,null,null,null,null,"Tribal Council Representative"]
[null,null,null,null,null,null,null,null,null,null,"Authorized Federal Official"]