{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Visibility","Dropdowns","Application Coverpage","Overview","Mapping","Contacts Information","Additional Requirements","Summary","Unit Mix","Operating Budget","Supportive Services Costs","Dev Sources","Dev Budget SU","Cash Flow","Rent Limits","Dev Fee 2022","Entity Org Docs","Special Conditions","Project Milestones","Sponsor Certification","Scoring","Upload checklist","Application Support"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":3,"defined_names":1266,"comments":14,"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":49,"n_cols":11,"rows_kept":49,"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,"Overview",{"$f":"ROW(Overview!A36)","v":36},{"$f":"ROW(Overview!A37)","v":37},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Shovel Ready",{"$f":"vmShovelReady=\"Yes\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A72)","v":72},{"$f":"ROW(Overview!A72)","v":72},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"New Construction",{"$f":"vmDT=\"Yes\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A29)","v":29},{"$f":"ROW(Overview!A33)","v":33},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"TCAC Application",{"$f":"vmTcacApp=\"Yes\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A45)","v":45},{"$f":"ROW(Overview!A49)","v":49},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Other HCD Programs",{"$f":"vmOtherProgram=\"Yes\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A50)","v":50},{"$f":"ROW(Overview!A51)","v":51},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"HCD PR 1 and Award letter",{"$f":"vmHCD1>0","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A52)","v":52},{"$f":"ROW(Overview!A53)","v":53},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"HCD PR 2 and Award letter",{"$f":"vmHCD2>0","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A54)","v":54},{"$f":"ROW(Overview!A55)","v":55},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"HCD PR 3 and Award letter",{"$f":"vmHCD3>0","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A56)","v":56},{"$f":"ROW(Overview!A57)","v":57},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"HCD PR 4 and Award letter",{"$f":"vmHCD4>0","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A72)","v":72},{"$f":"ROW(Overview!A72)","v":72},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Development Type = New Construction",{"$f":"vmDT=\"New Construction\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A83)","v":83},{"$f":"ROW(Overview!A86)","v":86},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"HCD Written Approvals",{"$f":"vmHCDAproval=\"Yes\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A224)","v":224},{"$f":"ROW(Overview!A227)","v":227},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Ground Lease",{"$f":"vmGL=\"Yes\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A238)","v":238},{"$f":"ROW(Overview!A240)","v":240},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Relocation",{"$f":"vmRelocation=\"Yes\"","v":false},null,false]
[null,"Overview",{"$f":"ROW(Overview!A241)","v":241},{"$f":"ROW(Overview!A242)","v":242},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Relocation",{"$f":"vmRelocation=\"No\"","v":false},null,false]
[null,"Contacts Information",{"$f":"ROW('Contacts Information'!A30)","v":30},{"$f":"ROW('Contacts Information'!A43)","v":43},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Sponsor 2",{"$f":"IF(OR(vmSponsor2=\"N/A\",vmSponsor2=\"\"),FALSE,TRUE)","v":false},null,false]
[null,"Contacts Information",{"$f":"ROW('Contacts Information'!A46)","v":46},{"$f":"ROW('Contacts Information'!A59)","v":59},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Sponsor 3",{"$f":"IF(OR(vmSponsor3=\"N/A\",vmSponsor3=\"\"),FALSE,TRUE)","v":false},null,false]
[null,"Contacts Information",{"$f":"ROW('Contacts Information'!A113)","v":113},{"$f":"ROW('Contacts Information'!A126)","v":126},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"AGP1",{"$f":"IF(OR(vmAGP1=\"N/A\",vmAGP1=\"\"),FALSE,TRUE)","v":false},null,false]
[null,"Contacts Information",{"$f":"ROW('Contacts Information'!A129)","v":129},{"$f":"ROW('Contacts Information'!A142)","v":142},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"AGP2",{"$f":"IF(OR(vmAGP2=\"N/A\",vmAGP2=\"\"),FALSE,TRUE)","v":false},null,false]
[null,"Contacts Information",{"$f":"ROW('Contacts Information'!A145)","v":145},{"$f":"ROW('Contacts Information'!A158)","v":158},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"MGP1",{"$f":"IF(OR(vmMGP1=\"N/A\",vmMGP1=\"\"),FALSE,TRUE)","v":false},null,false]
[null,"Contacts Information",{"$f":"ROW('Contacts Information'!A161)","v":161},{"$f":"ROW('Contacts Information'!A174)","v":174},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Manager of LLC",{"$f":"IF(OR(vmMLLC=\"N/A\",vmMLLC=\"\"),FALSE,TRUE)","v":false},null,false]
[null,"Contacts Information",{"$f":"ROW('Contacts Information'!A60)","v":60},{"$f":"ROW('Contacts Information'!A94)","v":94},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Joint Venture",{"$f":"vmSponsorType=\"Joint Venture\"","v":false},null,false]
[null,"Sponsor Certification",{"$f":"ROW('Sponsor Certification'!A38)","v":38},{"$f":"ROW('Sponsor Certification'!A39)","v":39},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Sponsor Certification LOE",{"$f":"IF(OR('Sponsor Certification'!AL25=\"Yes\",'Sponsor Certification'!AL26=\"Yes\",'Sponsor Certification'!AL27=\"Yes\",'Sponsor Certification'!AL28=\"Yes\",'Sponsor Certification'!AL29=\"Yes\",'Sponsor Certification'!AL31=\"Yes\",'Sponsor Certification'!AL32=\"Yes\",'Sponsor Certification'!AL33=\"Yes\",'Sponsor Certification'!AL34=\"Yes\",'Sponsor Certification'!AL35=\"Yes\",'Sponsor Certification'!AL36=\"Yes\",'Sponsor Certification'!AL37=\"Yes\"),TRUE,FALSE)","v":false},null,false]
[null,"Additional Requirements",{"$f":"ROW('Additional Requirements'!A7)","v":7},{"$f":"ROW('Additional Requirements'!A11)","v":11},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Special Needs Occupancy Requirements",{"$f":"vmSN=\"Yes\"","v":false},null,false]
[null,"Additional Requirements",{"$f":"ROW('Additional Requirements'!A15)","v":15},{"$f":"ROW('Additional Requirements'!A15)","v":15},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Service Amenities",{"$f":"vmSA=\"Yes\"","v":false},null,false]
[null,"Additional Requirements",{"$f":"ROW('Additional Requirements'!A16)","v":16},{"$f":"ROW('Additional Requirements'!A41)","v":41},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Service Amenities",{"$f":"vmSA=\"No\"","v":false},null,false]
[null,"Operating Budget",{"$f":"ROW('Operating Budget'!A129)","v":129},{"$f":"ROW('Operating Budget'!B129)","v":129},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD1>0","v":false},null,false]
[null,"Operating Budget",{"$f":"ROW('Operating Budget'!A130)","v":130},{"$f":"ROW('Operating Budget'!B130)","v":130},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD2>0","v":false},null,false]
[null,"Operating Budget",{"$f":"ROW('Operating Budget'!A131)","v":131},{"$f":"ROW('Operating Budget'!B131)","v":131},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD3>0","v":false},null,false]
[null,"Operating Budget",{"$f":"ROW('Operating Budget'!A132)","v":132},{"$f":"ROW('Operating Budget'!B132)","v":132},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD4>0","v":false},null,false]
[null,"Cash Flow",{"$f":"ROW('Cash Flow'!A47)","v":47},{"$f":"ROW('Cash Flow'!B47)","v":47},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD1>0","v":false},null,false]
[null,"Cash Flow",{"$f":"ROW('Cash Flow'!A48)","v":48},{"$f":"ROW('Cash Flow'!B48)","v":48},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD2>0","v":false},null,false]
[null,"Cash Flow",{"$f":"ROW('Cash Flow'!A49)","v":49},{"$f":"ROW('Cash Flow'!B49)","v":49},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD3>0","v":false},null,false]
[null,"Cash Flow",{"$f":"ROW('Cash Flow'!A50)","v":50},{"$f":"ROW('Cash Flow'!B50)","v":50},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmHCD4>0","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A135)","v":135},{"$f":"ROW('Upload checklist'!A135)","v":135},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmTcacApp=\"Yes\"","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A141)","v":141},{"$f":"ROW('Upload checklist'!A141)","v":141},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmSA=\"Yes\"","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A143)","v":143},{"$f":"ROW('Upload checklist'!A143)","v":143},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"IF(OR('Sponsor Certification'!$AL$25=\"Yes\",'Sponsor Certification'!$AL$26=\"Yes\",'Sponsor Certification'!$AL$27=\"Yes\",'Sponsor Certification'!$AL$28=\"Yes\",'Sponsor Certification'!$AL$29=\"Yes\",'Sponsor Certification'!$AL$31=\"Yes\",'Sponsor Certification'!$AL$32=\"Yes\",'Sponsor Certification'!$AL$33=\"Yes\",'Sponsor Certification'!$AL$34=\"Yes\",'Sponsor Certification'!$AL$35=\"Yes\",'Sponsor Certification'!$AL$36=\"Yes\",'Sponsor Certification'!$AL$37=\"Yes\"),TRUE,FALSE)","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A129)","v":129},{"$f":"ROW('Upload checklist'!A130)","v":130},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmRelocation=\"Yes\"","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A23)","v":23},{"$f":"ROW('Upload checklist'!A33)","v":33},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmSponsor2>0","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A34)","v":34},{"$f":"ROW('Upload checklist'!A44)","v":44},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmSponsor3>0","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A44)","v":44},{"$f":"ROW('Upload checklist'!A78)","v":78},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},null,{"$f":"vmOBE>0","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A79)","v":79},{"$f":"ROW('Upload checklist'!A89)","v":89},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"AGP1",{"$f":"vmAGP1>0","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A90)","v":90},{"$f":"ROW('Upload checklist'!A100)","v":100},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"AGP2",{"$f":"vmAGP2>0","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A101)","v":101},{"$f":"ROW('Upload checklist'!A111)","v":111},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"MGP1",{"$f":"vmMGP1>0","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A137)","v":137},{"$f":"ROW('Upload checklist'!A137)","v":137},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"HCD Written Approvals",{"$f":"vmHCDAproval=\"Yes\"","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A56)","v":56},{"$f":"ROW('Upload checklist'!B78)","v":78},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Joint Venture",{"$f":"vmSponsor1=\"Joint Venture\"","v":false},null,false]
[null,"Upload checklist",{"$f":"ROW('Upload checklist'!A112)","v":112},{"$f":"ROW('Upload checklist'!B123)","v":123},null,null,{"$f":"OR(ComponentVisibility[[#This Row],[Force True]],AND(ComponentVisibility[[#This Row],[Program True]],NOT(ComponentVisibility[[#This Row],[Force False]])))","v":false},"Manager of LLC",{"$f":"vmMLLC>0","v":false},null,false]

{"sheet":"Dropdowns","index":1,"n_rows":106,"n_cols":36,"rows_kept":106,"cut":false,"hidden":true,"merged":[]}
["Individual","For-profit","Alameda","Unallocated",null,null,1,null,"General","General","General","General","General","General","General","General","General","General\nSite & Units\nDev Sources","General","General","General","General","General","Contacts","Contacts","Site & Units","Site & Units\nRents","Rents",null,"Rents","Dev Sources","Dev Sources","Dev Sources",null,"Geographic Region"]
["Joint Venture","Nonprofit","Alpine","Unallocated",null,null,2,"Drop Down Name","Fed Min. Set","TCAC Application Type: ","CalHFA Application Type","Tenure Type","TCAC Housing Type","State Set-Aside","TCAC Geographical Area ","Relocation Req'd?","County","Yes/No","Pool","Development  Type","Occupancy ","TCAC_Type Housing","Applicant Role","FORM OF ENTITY","Partner or Member Role","Site Control","Unit Size","Income Limits","# of Bedrooms","Beds","Required Payment","Repayment Terms Type","Interest Rate Type ",null,"Region ","Counties"]
["Partnership",null,"Amador","Unallocated",null,null,3,null,"20% at 50%","Preliminary Reservation","Pre-Application","Permanent ","Large Family","Nonprofit Organization","San Diego County","No","Alameda","Yes","General","New Construction","None","Dormitory","Project Sponsor / Developer",null,"Managing General Partner of Owner","Fee Title","Beds",0.15,0,"0 Bdrm.","Interest Only","FAM","Fixed for Term",null,"Coastal ","Monterey, Orange, San Benito, San Diego, San Luis Obispo, Santa Barbara, Santa Cruz, and Ventura "]
["Limited Partnership",null,"Butte","Unallocated",null,null,4,null,"40% at 60%","Final Reservation","Application ","Transitional","Single Room Occupancy","Nonprofit Homeless Apportionment","Orange County","Temporary Only","Alpine","No","Rural","Acquisition/Rehabilitation","Elderly over 55","Congregate Care","Bond Issuer","Yet to be formed L.P.","General Partner of Owner","Purchase Option","0 Bdrm.",{"$f":"AB3+0.05","v":0.2},1,"1 Bdrm.","Deferred","AWC","Fixed with Reset",null,"Bay Area","Alameda, Contra Costa, San Francisco, San Mateo, and Santa Clara"]
["Trust",null,"Calaveras","Unallocated",null,null,5,null,null,"Placed In Service","Commitment",null,"At-Risk","Rural","Los Angeles County","Temp. & Perm.","Amador","N/A","Mixed Income","New Const. & Acq/Rehab","Elderly over 62","Group Home ","Local Government HOME Applicant","Yet to be formed LLC","Administrative General Partner of Owner","Lease","1 Bdrm.",{"$f":"AB4+0.05","v":0.25},2,"2 Bdrm.","None","RR","Fixed, then Variable",null,"Inland","Fresno, Imperial, Kern, Kings, Madera, Merced, Riverside, San Bernardino, San Joaquin, Stanislaus, and Tulare"]
["Corporation",null,"Colusa","Unallocated",null,null,6,null,null,"Re-application, Credit awarded","Closing",null,"Special Needs","Rural/RHS 514","Inland Empire",null,"Butte",null,null,"Rehabilitation Only","Some Elderly - 55+","Assisted Living","Ultimate Owner (LP or LLC)","Limited Partnership","Managing Member","Lease Option","2 Bdrm.",0.3,3,"3 Bdrm.","Other","DEF","Variable",null,"Los Angeles","Los Angeles "]
["Limited Liability Corporation",null,"Contra Costa","Unallocated",null,null,7,"TCAC",null,"Re-application, Credit never awarded",null,null,"Seniors","Rural/RHS 515","Central",null,"Calaveras",null,null,"Conversion","Some Elderly - 62+","Housing Co-op","Consultant ","Limited Liability Company",null,"DDA","3 Bdrm.",0.35,4,"4 Bdrm.",null,"Not Yet Known","Other",null,"Northern Region","Butte, El Dorado, Marin, Napa, Placer, Sacramento, Shasta, Solano, Sonoma, Sutter, Yuba, and Yolo"]
["Local Public Entity",null,"Del Norte","Unallocated",null,null,8,"Federal 9%",null,null,null,null,"Large Family/At-Risk Waiver","Rural/RHS 538","Coastal California",null,"Colusa",null,null,null,"Students Only","SRO ","General Partner","Non-profit Corporation",null,"Eminent Domain","4 Bdrm.",0.39999999999999997,5,"5 Bdrm.",null,"None",null,null,"Other","Alpine, Amador, Calaveras, Colusa, Del Norte, Glenn, Humboldt, Inyo, Lake, Lassen, Mariposa, Mendocino, Modoc, Mono, Nevada, Plumas, Sierra, Siskiyou, Tehama, Trinity, and Tuolomne"]
["Other legal entity",null,"El Dorado","Unallocated",null,null,9,"Federal 4%",null,null,null,null,null,"Small Development","San Francisco County",null,"Contra Costa",null,null,null,null,"Shared Housing",null,"Non-profit Public Benefit Corporation",null,"Other -specify in Applicant Notes","5 Bdrm.",0.44999999999999996,null,null,null,"IO"]
[null,null,"Fresno","Inland",null,null,10,"No Tax Credits",null,null,null,null,null,"At-Risk","San Mateo/Santa Clara",null,"Del Norte",null,null,null,null,null,null,"Public Agency",null,null,null,0.49999999999999994,null,null,null,"F2FL"]
[null,null,"Glenn","Unallocated",null,null,11,null,null,null,null,null,null,"At-Risk and In Rural Census Tract","North and East Bay",null,"El Dorado",null,null,null,null,null,null,"For-profit Corporation ",null,null,null,0.54999999999999993,null,null,null,"MHP"]
[null,null,"Humboldt","Unallocated",null,null,12,null,null,null,null,null,null,"Special Needs","Capital/Northern ",null,"Fresno",null,null,null,null,null,null,"Tribal Government",null,null,null,0.6,null,null,null,"Other"]
[null,null,"Imperial","Inland",null,null,13,"Limited Liability Company",null,"single story",null,null,null,"SRO","All Other",null,"Glenn",null,null,null,null,null,null,"Public Agency",null,null,null,0.65]
[null,null,"Inyo","Unallocated",null,null,14,"Limited Partnership",null,"town-house",null,null,null,null,null,null,"Humboldt",null,null,null,null,null,null,"Joint Powers Authority",null,null,null,0.70000000000000007]
["none",null,"Kern","Inland",null,null,15,"Local Public Entity","Limited Liability Company","mid-rise buildings",null,null,null,null,null,null,"Imperial",null,null,null,null,null,null,"Individual(s)",null,null,null,0.75000000000000011]
["CalGreen Tier 2",null,"Kings","Inland",null,null,16,"Non-profit Corporation","Limited Partnership","high-rise buildings",null,null,null,null,null,null,"Inyo",null,null,null,null,null,null,"Other",null,null,null,0.80000000000000016]
["LEED Gold",null,"Lake","Unallocated",null,null,17,null,"Non-profit Corporation",null,null,null,null,null,null,null,"Kern",null,null,null,null,null,null,null,null,null,null,0.8500000000000002]
["Green Point Rated Gold for New Construction",null,"Lassen","Unallocated",null,null,18,null,"Public Agency",null,null,null,null,null,null,null,"Kings",null,null,null,null,null,null,null,null,null,null,0.90000000000000024]
["Green Point Rated Whole Building for Rehab",null,"Los Angeles","Los Angeles City and County",null,null,19,null,null,null,null,null,null,null,null,null,"Lake",null,null,null,null,null,null,null,null,null,null,{"$f":"AB18+0.05","v":0.95000000000000029}]
["ENERGY STAR Certified Home",null,"Madera","Inland",null,null,20,null,null,"Rental Housing Development - New Construction",null,null,null,null,null,null,"Lassen",null,null,null,null,null,null,null,null,null,null,"Manager"]
[null,null,"Marin","Unallocated",null,null,21,null,null,"Rental Housing Development - Rehabilitation",null,null,null,null,null,null,"Los Angeles",null,null,null,null,null,null,null,null,null,null,"Market"]
[null,null,"Mariposa","Unallocated",null,null,22,null,null,"Rental Housing Development - Acquisition and Rehabilitation",null,null,null,null,null,null,"Madera"]
[null,null,"Mendocino","Unallocated",null,null,23,null,null,null,null,null,null,null,null,null,"Marin"]
["none",null,"Merced","Inland",null,null,24,null,null,null,null,null,null,null,null,null,"Mariposa"]
["Energy Producer-at least one-third (or 33%) of the building energy is produced by on site renewable sources",null,"Modoc","Unallocated",null,null,25,null,null,null,null,null,null,null,null,null,"Mendocino"]
["Zero Net Energy-produces as much energy as it consumes over the course of a year, when accounted for at the energy generation source",null,"Mono","Unallocated",null,null,26,null,null,null,null,null,null,null,null,null,"Merced"]
[null,null,"Monterey","Coastal Region",null,null,27,null,null,null,null,null,null,null,null,null,"Modoc"]
[null,null,"Napa","Unallocated",null,null,28,null,null,null,null,null,null,null,null,null,"Mono"]
[null,null,"Nevada","Unallocated",null,null,29,null,null,null,null,null,null,null,null,null,"Monterey"]
[null,null,"Orange","Coastal Region",null,null,30,null,null,null,null,null,null,null,null,null,"Napa"]
["Column1","Column2","Placer","Unallocated",null,null,31,null,null,null,null,null,null,null,null,null,"Nevada"]
["Affordable Housing Sustainable Communities (AHSC)","AHSC","Plumas","Unallocated",null,null,32,null,null,null,null,null,null,null,null,null,"Orange"]
["Community Development Block Grant-Disaster Recovery (CDBG-DR)","CDBG-DR","Riverside","Inland",null,null,33,null,null,null,null,null,null,null,null,null,"Placer"]
["Home Investment Partnerships Program (HOME)","HOME","Sacramento","Unallocated",null,null,34,null,null,null,null,null,null,null,null,null,"Plumas"]
["Housing for a Healthy California (HHC)","HHC","San Benito","Coastal Region",null,null,35,null,null,null,null,null,null,null,null,null,"Riverside"]
["Infill Incentive Grant Program (IIG) of 2007","IIG","San Bernardino","Inland",null,null,36,null,null,null,null,null,null,null,null,null,"Sacramento"]
["Infill Infrastructure Grant (IIG) of 2019","(IIG)","San Diego","Coastal Region",null,null,37,null,null,null,null,null,null,null,null,null,"San Benito"]
["Joe Serna, Jr., Farmworker Housing Grant (FWHG)","FWHG","San Francisco","Unallocated",null,null,38,null,null,null,null,null,null,null,null,null,"San Bernardino"]
["Multifamily Housing Program (MHP)","MHP","San Joaquin","Inland",null,null,39,null,null,null,null,null,null,null,null,null,"San Diego"]
["National Housing Trust Fund (NHTF)","NHTF","San Luis Obispo","Coastal Region",null,null,40,null,null,null,null,null,null,null,null,null,"San Francisco"]
["No Place Like Home (NPLH)","NPLH","San Mateo","Unallocated",null,null,41,null,null,null,null,null,null,null,null,null,"San Joaquin"]
["Supportive Housing Multifamily Housing Program (SHMHP)","SHMHP","Santa Barbara","Coastal Region",null,null,42,null,null,null,null,null,null,null,null,null,"San Luis Obispo"]
["Transit Oriented Development Housing Program (TOD)","TOD","Santa Clara","Unallocated",null,null,43,null,null,null,null,null,null,null,null,null,"San Mateo"]
["Veterans Housing and Homelessness Prevention Program (VHHP)","VHHP","Santa Cruz","Coastal Region",null,null,44,null,null,null,null,null,null,null,null,null,"Santa Barbara"]
[null,null,"Shasta","Unallocated",null,null,45,null,null,null,null,null,null,null,null,null,"Santa Clara"]
[null,null,"Sierra","Unallocated",null,null,46,null,null,null,null,null,null,null,null,null,"Santa Cruz"]
[null,null,"Siskiyou","Unallocated",null,null,47,null,null,null,null,null,null,null,null,null,"Shasta"]
[null,null,"Solano","Unallocated",null,null,48,null,null,null,null,null,null,null,null,null,"Sierra"]
[null,null,"Sonoma","Unallocated",null,null,49,null,null,null,null,null,null,null,null,null,"Siskiyou"]
["Disposition and Development Agreement",null,"Stanislaus","Inland",null,null,50,null,null,null,null,null,null,null,null,null,"Solano"]
["Enforceable Option to Lease or Purchase",null,"Sutter","Unallocated",null,null,51,null,null,null,null,null,null,null,null,null,"Sonoma"]
["Exclusive Right to Negotiate",null,"Tehama","Unallocated",null,null,52,null,null,null,null,null,null,null,null,null,"Stanislaus"]
["Fee Title",null,"Trinity","Unallocated",null,null,53,null,null,null,null,null,null,null,null,null,"Sutter"]
["Land Sales Contract",null,"Tulare","Inland",null,null,54,null,null,null,null,null,null,null,null,null,"Tehama"]
["Leasehold Interest",null,"Tuolumne","Unallocated",null,null,55,null,null,null,null,null,null,null,null,null,"Trinity"]
[null,null,"Ventura","Coastal Region",null,null,56,null,null,null,null,null,null,null,null,null,"Tulare"]
[null,null,"Yolo","Unallocated",null,null,57,null,null,null,null,null,null,null,null,null,"Tuolumne"]
[null,null,"Yuba","Unallocated",null,null,58,null,null,null,null,null,null,null,null,null,"Ventura"]
[null,null,null,null,null,null,59,null,null,null,null,null,null,null,null,null,"Yolo"]
[null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,"Yuba"]
[null,null,null,null,null,null,61]
[null,null,null,null,null,null,62]
[null,null,null,null,null,null,63]
["<=1 Point for Full 5% point increments above 100%",null,null,null,null,null,64]
["<=1 Point for Full 5% point increments above 50%",null,null,null,null,null,65]
["<=2 Points for Full 5% point increments above 100%",null,null,null,null,null,66]
["<=1 Point for Full 5% point increments above 50% X (% of Restricted SH Units X 2 + % of Restricted Non SH Units)",null,null,null,null,null,67]
[null,null,null,null,null,null,68]
[null,null,null,null,null,null,69]
["Leadership in Energy & Environmental Design (LEED) ",null,null,null,null,null,70]
["GreenPoint Rated Existing Home Multifamily Program",null,null,null,null,null,71]
["Passive House Institute US (PHIUS)",null,null,null,null,null,72]
["Passive House",null,null,null,null,null,73]
["Living Building Challenge",null,null,null,null,null,74]
["National Green Building Standard ICC / ASRAE – 700 silver or higher rating",null,null,null,null,null,75]
["2011 Enterprise Green Communities",null,null,null,null,null,76]
["WELL (when not combined with the programs listed)",null,null,null,null,null,77]
["N/A",null,null,null,null,null,78]
[null,null,null,null,null,null,79]
[null,null,null,null,null,null,80]
[]
["Corporation"]
["Individual"]
["Joint Venture"]
["Limited Liability Corporation"]
["Limited Partnership"]
["Local Public Entity"]
["Other legal entity"]
["Partnership"]
["Trust"]
[]
[]
["Townhouse/Row House"]
["One or Two Story Walk-Up"]
["Mid-Rise (3-5 stories)"]
["High-Rise (6+stories)"]
["Detached Single Family "]
["Duplex/4-Plex"]
["Non-Residential Bldg(s)"]
[]
["Fixed for Term"]
["Fixed with Reset"]
["Fixed, then Variable"]
["Variable"]
["Other"]
["None"]

{"sheet":"Application Coverpage","index":2,"n_rows":37,"n_cols":4,"rows_kept":37,"cut":false,"hidden":false,"merged":[[34,1,34,2],[34,3,34,5],[36,1,36,38],[33,1,33,38],[1,1,1,38],[3,1,3,38],[5,1,5,38],[19,1,19,38],[20,1,20,38],[24,1,24,23],[30,1,30,38],[31,1,31,38],[32,1,32,38],[22,1,22,38],[23,1,23,38],[25,1,25,38],[26,1,26,38],[29,1,29,38]]}
[]
[null,"California Housing Accelerator "]
[]
[null,"Tier 1 and Tier 2 California Housing Accelerator Awardees\nLimited Accelerator Project Gap Funding Solicitation"]
[]
[null,"Application"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"State of California"]
[null,"Gavin Newsom, Governor "]
[]
[null,"Lourdes Castro Ramirez, Secretary"]
[null,"Business, Consumer Services and Housing Agency"]
[]
[null,"Gustavo Velasquez, Director"]
[null,"Department of Housing and Community Development"]
[]
[]
[null,"2020 West El Camino Avenue, Suite 150"]
[null,"Sacramento, CA 95833"]
[null,"Phone (916) 263-2771   "]
[null,"https://accelerator.hcd.ca.gov/"]
[null,"Email: accelerator@hcd.ca.gov"]
[null,"V1",null,"10/202022"]
[]
[null,"End of Document"]

{"sheet":"Overview","index":3,"n_rows":264,"n_cols":42,"rows_kept":264,"cut":false,"hidden":false,"merged":[[14,32,14,38],[14,25,14,31],[14,19,14,23],[14,13,14,18],[14,8,14,11],[38,1,38,38],[83,31,83,38],[210,31,210,38],[227,31,227,38],[21,1,21,38],[83,13,83,30],[69,3,69,36],[69,37,69,38],[68,3,68,38],[76,1,76,16],[76,17,76,18],[76,19,76,36],[76,37,76,38],[77,1,77,38],[78,1,78,38],[79,1,79,36],[79,37,79,38],[74,31,75,38],[73,1,73,5],[229,31,229,38],[238,31,238,38],[239,31,239,38],[28,32,28,38],[49,32,49,38],[50,32,50,38],[51,32,51,38],[52,32,52,38],[53,32,53,38],[54,32,54,38],[55,32,55,38],[56,32,56,38],[44,33,44,38],[45,33,45,38],[46,33,46,38],[47,33,47,38],[43,37,43,38],[121,1,121,38],[118,1,118,7],[118,8,118,9],[35,1,35,23],[83,1,83,3],[83,4,83,12],[4,1,4,38],[56,9,56,31],[55,1,55,3],[55,4,55,8],[55,9,55,31],[51,1,51,3],[54,1,54,3],[54,4,54,8],[48,2,48,17],[48,18,48,21],[48,22,48,24],[6,5,6,38],[7,4,7,18],[48,33,48,38],[50,1,50,3],[50,4,50,8],[26,1,26,38],[27,37,27,38],[28,1,28,3],[47,22,47,24],[39,2,39,38],[40,2,40,38],[41,2,41,38],[43,1,43,36],[73,10,73,12],[73,13,73,15],[73,16,73,18],[73,19,73,21],[73,22,73,27],[73,28,73,33],[73,34,73,38],[72,6,73,9],[28,4,28,8],[45,29,45,32],[46,29,46,32],[47,29,47,32],[44,25,44,28],[45,25,45,28],[48,25,48,28],[48,29,48,32],[45,2,45,17],[46,2,46,17],[47,2,47,17],[44,18,44,21],[45,18,45,21],[44,29,44,32],[45,22,45,24],[46,22,46,24],[20,1,20,38],[44,1,44,17],[44,22,44,24],[52,1,52,3],[65,3,65,38],[66,3,66,36],[66,37,66,38],[62,3,62,38],[63,3,63,37],[59,1,59,38],[46,25,46,28],[47,25,47,28],[56,1,56,3],[56,4,56,8],[50,9,50,31],[52,9,52,31],[54,9,54,31],[36,1,36,38],[58,37,58,38],[58,1,58,36],[60,1,60,38],[52,4,52,8],[49,4,49,8],[49,9,49,31],[46,18,46,21],[47,18,47,21],[122,1,122,38],[205,1,205,38],[206,1,206,3],[206,4,206,5],[206,6,206,8],[206,9,206,30],[206,31,206,34],[206,35,206,38],[142,1,142,38],[143,1,143,38],[145,1,145,7],[145,8,145,38],[146,1,146,38],[139,1,139,38],[140,1,140,2],[140,3,140,7],[140,9,140,10],[140,11,140,15],[140,17,140,18],[140,19,140,23],[140,25,140,26],[140,27,140,31],[136,31,136,32],[137,1,137,2],[210,1,210,3],[210,4,210,12],[210,13,210,30],[207,1,207,3],[207,4,207,5],[207,6,207,13],[207,14,207,15],[207,16,207,17],[207,18,207,19],[207,20,207,23],[207,24,207,25],[207,26,207,38],[208,1,208,38],[209,1,209,38],[136,33,136,38],[137,31,137,32],[174,1,174,38],[175,1,175,38],[164,1,164,8],[164,9,164,10],[166,1,166,38],[167,15,167,24],[118,10,118,11],[118,12,118,13],[118,14,118,15],[118,16,118,17],[118,18,118,19],[137,33,137,38],[136,23,136,29],[134,33,134,38],[135,1,135,2],[135,3,135,9],[135,11,135,12],[135,13,135,19],[135,21,135,22],[135,23,135,29],[119,1,119,7],[119,8,119,9],[119,10,119,11],[119,12,119,13],[119,14,119,15],[119,16,119,17],[119,18,119,19],[135,31,135,32],[135,33,135,38],[134,1,134,2],[116,26,116,28],[116,29,116,32],[116,33,116,35],[116,36,116,38],[117,1,117,7],[117,8,117,9],[117,10,117,11],[117,12,117,13],[117,14,117,15],[117,16,117,17],[117,18,117,19],[116,1,116,7],[116,8,116,9],[116,10,116,11],[116,12,116,13],[116,14,116,15],[116,16,116,17],[116,18,116,19],[116,21,116,23],[116,24,116,25],[117,21,117,32],[117,33,117,35],[117,36,117,38],[114,36,114,38],[115,1,115,7],[115,8,115,9],[115,10,115,11],[115,12,115,13],[115,14,115,15],[115,16,115,17],[115,18,115,19],[115,21,115,23],[115,24,115,25],[115,26,115,28],[115,29,115,32],[115,33,115,35],[115,36,115,38],[114,12,114,13],[114,14,114,15],[114,16,114,17],[114,18,114,19],[114,21,114,23],[114,24,114,25],[114,26,114,28],[114,29,114,32],[114,33,114,35],[112,36,112,38],[113,1,113,7],[113,8,113,9],[113,10,113,11],[113,12,113,13],[113,14,113,15],[113,16,113,17],[113,18,113,19],[113,21,113,23],[113,24,113,25],[113,26,113,28],[113,29,113,32],[113,33,113,35],[113,36,113,38],[110,36,110,38],[111,8,111,9],[111,10,111,11],[111,12,111,13],[111,14,111,15],[111,16,111,17],[111,18,111,19],[111,21,111,23],[111,24,111,25],[111,26,111,28],[111,29,111,32],[111,33,111,35],[111,36,111,38],[110,1,111,7],[110,8,110,13],[110,14,110,19],[110,20,120,20],[110,21,110,23],[110,24,110,25],[110,26,110,28],[110,29,110,32],[110,33,110,35],[112,1,112,7],[112,8,112,9],[112,10,112,11],[112,12,112,13],[112,14,112,15],[112,16,112,17],[112,18,112,19],[112,21,112,23],[112,24,112,25],[112,26,112,28],[112,29,112,32],[112,33,112,35],[114,1,114,7],[114,8,114,9],[114,10,114,11],[108,26,108,28],[108,29,108,31],[108,32,108,34],[108,35,108,38],[107,1,107,3],[107,4,107,6],[107,7,107,8],[107,9,107,11],[107,12,107,14],[107,15,107,17],[107,18,107,20],[108,1,108,3],[108,4,108,6],[108,7,108,8],[108,9,108,11],[108,12,108,14],[108,15,108,17],[108,18,108,20],[108,21,108,23],[108,24,108,25],[103,1,103,4],[103,5,103,38],[107,21,107,23],[107,24,107,25],[105,1,105,23],[105,24,106,25],[105,26,106,28],[105,29,106,31],[105,32,106,34],[105,35,106,38],[106,4,106,6],[106,7,106,8],[106,9,106,11],[106,12,106,14],[106,15,106,17],[106,18,106,20],[106,21,106,23],[107,26,107,28],[107,29,107,31],[107,32,107,34],[107,35,107,38],[98,1,98,38],[99,1,99,2],[99,3,99,38],[100,1,100,2],[100,3,100,38],[101,1,101,2],[101,3,101,38],[102,1,102,2],[102,3,102,38],[96,1,96,2],[96,3,96,8],[96,10,96,11],[96,12,96,17],[96,19,96,20],[96,21,96,26],[96,28,96,29],[96,30,96,38],[97,1,97,2],[97,3,97,8],[97,10,97,11],[97,12,97,17],[97,19,97,20],[97,21,97,26],[97,28,97,29],[97,30,97,38],[94,1,94,2],[94,3,94,8],[94,10,94,11],[94,12,94,17],[94,19,94,20],[94,21,94,26],[94,28,94,29],[94,30,94,38],[95,1,95,2],[95,3,95,8],[95,10,95,11],[95,12,95,17],[95,19,95,20],[95,21,95,26],[95,28,95,29],[95,30,95,38],[87,1,87,38],[88,1,88,12],[88,13,88,26],[88,27,88,31],[88,32,88,38],[89,1,89,12],[89,13,89,26],[89,27,89,31],[89,32,89,38],[90,1,90,4],[90,5,90,11],[90,12,91,14],[90,15,91,38],[91,1,91,4],[91,5,91,11],[92,1,92,38],[93,1,93,2],[93,3,93,8],[93,10,93,11],[93,12,93,17],[93,19,93,20],[93,21,93,26],[93,28,93,29],[93,30,93,38],[134,3,134,9],[134,10,137,10],[134,11,134,12],[134,13,134,19],[134,20,137,20],[134,21,134,22],[134,23,134,29],[134,30,137,30],[136,1,136,2],[136,3,136,9],[136,11,136,12],[136,13,136,19],[137,3,137,9],[137,11,137,12],[137,13,137,19],[137,21,137,22],[137,23,137,29],[136,21,136,22],[134,31,134,32],[129,35,129,38],[131,1,131,38],[132,1,132,3],[132,4,132,5],[132,6,132,7],[132,10,132,13],[132,14,132,15],[132,16,132,17],[132,19,132,21],[132,22,132,23],[132,24,132,25],[132,27,132,28],[132,29,132,30],[132,31,132,32],[129,1,129,2],[129,3,129,7],[129,9,129,10],[129,11,129,15],[129,17,129,18],[129,19,129,23],[129,25,129,26],[129,27,129,31],[129,33,129,34],[127,33,127,34],[127,35,127,38],[128,1,128,2],[128,3,128,7],[128,9,128,10],[128,11,128,15],[128,17,128,18],[128,19,128,23],[128,25,128,26],[128,27,128,31],[128,33,128,34],[128,35,128,38],[127,11,127,15],[127,17,127,18],[127,19,127,23],[127,25,127,26],[127,27,127,31],[229,1,229,3],[229,4,229,12],[229,13,229,30],[124,1,124,38],[125,1,125,38],[126,1,126,2],[126,3,126,7],[126,8,129,8],[126,9,126,10],[126,11,126,15],[126,16,129,16],[126,17,126,18],[126,19,126,23],[126,24,129,24],[126,25,126,26],[126,27,126,31],[126,32,129,32],[126,33,126,34],[126,35,126,38],[127,1,127,2],[127,3,127,7],[127,9,127,10],[225,1,225,38],[226,1,226,38],[227,1,227,3],[227,4,227,12],[227,13,227,30],[228,1,228,3],[228,4,228,12],[228,13,228,30],[220,1,220,38],[221,1,221,38],[222,1,222,11],[222,12,222,36],[222,37,222,38],[223,1,223,19],[223,20,223,33],[223,34,223,38],[224,1,224,19],[224,20,224,33],[224,34,224,38],[228,31,228,38],[218,1,218,15],[218,16,218,26],[218,27,218,32],[218,33,218,35],[218,36,218,38],[219,1,219,15],[219,16,219,26],[219,27,219,32],[219,33,219,35],[219,36,219,38],[216,16,216,18],[216,19,216,21],[216,22,216,28],[216,29,216,33],[216,34,216,38],[217,1,217,15],[217,16,217,18],[217,19,217,21],[217,22,217,28],[217,29,217,33],[217,34,217,36],[217,37,217,38],[74,1,74,5],[74,6,74,10],[74,11,74,15],[74,16,74,20],[74,21,74,25],[74,26,74,30],[75,1,75,5],[75,6,75,10],[75,11,75,15],[75,16,75,20],[75,21,75,25],[75,26,75,30],[71,1,71,19],[71,20,71,21],[71,22,71,29],[71,30,71,31],[71,32,71,36],[71,37,71,38],[72,1,72,5],[72,10,72,15],[72,16,72,21],[72,22,72,27],[72,28,72,33],[72,34,72,38],[256,1,256,30],[256,31,256,33],[256,35,256,38],[257,1,257,30],[257,31,257,33],[257,35,257,38],[259,1,259,38],[260,1,260,38],[253,1,253,30],[253,31,253,33],[253,35,253,38],[254,1,254,30],[254,31,254,33],[254,35,254,38],[255,1,255,30],[255,31,255,33],[255,35,255,38],[250,1,250,30],[250,31,250,33],[250,35,250,38],[251,1,251,30],[251,31,251,33],[251,35,251,38],[252,1,252,30],[252,31,252,33],[252,35,252,38],[247,1,247,30],[247,31,247,33],[247,35,247,38],[248,1,248,30],[248,31,248,33],[248,35,248,38],[249,1,249,30],[249,31,249,33],[249,35,249,38],[245,1,245,30],[245,31,245,33],[245,35,245,38],[246,1,246,30],[246,31,246,33],[246,35,246,38],[169,1,169,6],[169,7,169,9],[171,1,171,38],[172,1,172,4],[172,5,172,7],[172,9,172,13],[172,14,172,16],[172,18,172,22],[172,23,172,25],[212,1,212,4],[212,5,212,38],[213,1,213,38],[214,1,214,38],[215,1,215,36],[215,37,215,38],[216,1,216,15],[203,1,203,17],[203,18,203,20],[168,36,168,38],[160,1,160,7],[160,8,160,9],[162,1,162,38],[163,1,163,6],[163,7,163,8],[163,10,163,14],[163,15,163,16],[163,18,163,22],[163,23,163,24],[163,26,163,34],[163,35,163,36],[168,1,168,5],[168,6,168,8],[168,10,168,11],[168,12,168,14],[168,16,168,19],[168,20,168,22],[168,24,168,27],[168,28,168,30],[168,32,168,35],[154,1,154,5],[154,6,154,8],[154,10,154,14],[155,1,155,7],[155,8,155,10],[157,1,157,38],[158,1,158,38],[159,1,159,7],[159,8,159,9],[159,11,159,16],[159,17,159,18],[159,20,159,25],[159,26,159,27],[159,29,159,34],[159,35,159,36],[150,19,150,22],[150,23,150,25],[150,27,150,32],[150,33,150,35],[154,15,154,17],[154,19,154,22],[154,23,154,25],[154,27,154,32],[154,33,154,35],[153,33,153,35],[27,1,27,36],[28,9,28,31],[32,19,32,20],[30,21,30,28],[31,21,31,28],[32,21,32,28],[151,1,151,7],[151,8,151,10],[153,1,153,5],[153,6,153,8],[153,10,153,14],[153,15,153,17],[153,19,153,22],[153,23,153,25],[153,27,153,32],[53,1,53,3],[53,4,53,8],[53,9,53,31],[148,1,148,38],[149,1,149,6],[150,1,150,5],[150,6,150,8],[150,10,150,14],[150,15,150,17],[203,21,203,23],[203,24,203,26],[203,27,203,29],[203,30,203,32],[203,33,203,35],[202,1,202,5],[202,6,202,10],[202,12,202,16],[202,18,202,20],[202,21,202,23],[202,24,202,26],[202,27,202,29],[202,30,202,32],[202,33,202,35],[201,1,201,5],[201,6,201,10],[201,12,201,16],[201,18,201,20],[201,21,201,23],[201,24,201,26],[201,27,201,29],[201,30,201,32],[201,33,201,35],[200,1,200,5],[200,6,200,10],[200,12,200,16],[200,18,200,20],[200,21,200,23],[200,24,200,26],[200,27,200,29],[200,30,200,32],[200,33,200,35],[199,1,199,5],[199,6,199,10],[199,12,199,16],[199,18,199,20],[199,21,199,23],[199,24,199,26],[199,27,199,29],[199,30,199,32],[199,33,199,35],[198,1,198,5],[198,6,198,10],[198,12,198,16],[198,18,198,20],[198,21,198,23],[198,24,198,26],[198,27,198,29],[198,30,198,32],[198,33,198,35],[197,1,197,5],[197,6,197,10],[197,12,197,16],[197,18,197,20],[197,21,197,23],[197,24,197,26],[197,27,197,29],[197,30,197,32],[197,33,197,35],[195,12,195,16],[195,18,195,20],[195,21,195,23],[195,24,195,26],[195,27,195,29],[195,30,195,32],[195,33,195,35],[196,1,196,5],[196,6,196,10],[196,12,196,16],[196,18,196,20],[196,21,196,23],[196,24,196,26],[196,27,196,29],[196,30,196,32],[196,33,196,35],[191,1,191,38],[192,6,192,10],[192,12,193,16],[192,18,192,35],[192,36,203,38],[193,1,193,5],[193,6,193,10],[193,18,193,20],[193,21,193,23],[193,24,193,26],[193,27,193,29],[193,30,193,32],[193,33,193,35],[194,1,194,5],[194,6,194,10],[194,12,194,16],[194,18,194,20],[194,21,194,23],[194,24,194,26],[194,27,194,29],[194,30,194,32],[194,33,194,35],[195,1,195,5],[195,6,195,10],[1,1,2,38],[51,4,51,8],[84,1,84,38],[85,1,85,38],[29,1,29,21],[30,29,30,38],[34,1,34,36],[177,1,177,38],[9,1,9,19],[9,20,9,38],[3,1,3,38],[6,1,6,4],[31,29,31,38],[32,29,32,38],[34,37,34,38],[30,1,30,18],[31,1,31,18],[32,1,32,18],[30,19,30,20],[31,19,31,20],[12,20,12,26],[12,27,12,32],[12,33,12,38],[7,1,7,3],[7,19,7,20],[7,21,7,27],[7,28,7,29],[49,1,49,3],[51,9,51,31],[29,22,29,38],[7,30,7,31],[7,34,7,38],[17,11,17,38],[18,11,18,38],[7,32,7,33],[16,1,18,10],[16,11,16,38],[10,33,10,38],[12,1,12,6],[12,7,12,12],[12,13,12,19],[10,1,10,6],[10,7,10,12],[10,13,10,19],[10,20,10,26],[10,27,10,32],[11,1,11,6],[11,7,11,12],[11,13,11,19],[11,20,11,26],[11,27,11,32],[11,33,11,38],[179,1,179,9],[179,10,179,13],[179,15,179,23],[179,24,179,27],[179,28,179,30],[178,1,178,13],[178,14,189,14],[178,15,178,38],[179,31,179,34],[179,35,179,38],[180,1,180,9],[180,10,180,13],[180,15,180,23],[180,24,180,27],[180,28,180,30],[180,31,180,34],[180,35,180,38],[181,1,181,9],[181,10,181,13],[181,15,181,23],[181,24,181,27],[181,28,181,30],[181,31,181,34],[181,35,181,38],[185,31,185,34],[182,31,182,34],[182,35,182,38],[185,28,185,30],[185,10,185,13],[185,15,185,23],[185,24,185,27],[185,35,185,38],[183,1,183,9],[183,10,183,13],[183,15,183,23],[183,24,183,27],[183,28,183,30],[183,31,183,34],[183,35,183,38],[182,1,182,13],[182,15,182,23],[182,24,182,27],[182,28,182,30],[187,28,187,30],[187,31,187,34],[187,35,187,38],[188,1,188,9],[188,10,188,13],[188,15,188,23],[188,24,188,27],[188,28,188,30],[188,31,188,34],[188,35,188,38],[263,1,263,38],[23,1,23,36],[23,37,23,38],[24,1,24,36],[24,37,24,38],[186,1,186,13],[186,15,186,23],[186,24,186,27],[186,28,186,30],[186,31,186,34],[186,35,186,38],[184,1,184,9],[184,10,184,13],[184,15,184,23],[184,24,184,38],[189,1,189,9],[81,1,81,36],[81,37,81,38],[231,1,231,10],[232,1,232,36],[232,37,232,38],[185,1,185,9],[189,10,189,13],[189,15,189,34],[14,1,14,7],[82,1,82,36],[243,1,243,36],[243,37,243,38],[240,1,240,38],[241,1,241,38],[234,1,234,3],[234,4,234,38],[235,1,235,38],[236,1,236,36],[236,37,236,38],[237,1,237,36],[237,37,237,38],[238,1,238,3],[238,4,238,12],[238,13,238,30],[239,1,239,3],[239,4,239,12],[239,13,239,30],[189,35,189,38],[187,1,187,9],[187,10,187,13],[187,15,187,23],[187,24,187,27]]}
[]
[null,"Overview - Project Information"]
[]
[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 so that the macros are enabled. Enabling macros is necessary for full workbook functionality.\n\nWARNING: Partial Functionality of this application/workbook WILL BE LOST when using Apple Mac Computers. The Department highly recommends using PC Computers to complete the application."]
[null,"WARNING: Partial Funcionality of this application/workbook WILL BE LOST when using Apple Mac Computers. The Department highly recommends using PC Computers and Microsoft Office 2013 or later versions to complete the application."]
[]
[null,"Project Name"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"Zip",null,null,null,"County"]
[]
[null,"(APNs):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Census Tract(s)"]
[]
[]
[]
[]
[null,"T1 or T2 Accelerator award amount.",null,null,null,null,null,null,null,null,null,null,null,"Maximum Award Amount",null,null,null,null,null,{"$f":"I15+I15*0.09","v":0},null,null,null,null,null,"Project Development Type"]
[]
[null,"If Project is also known under another Project name(s) or was formerly known under another name(s), enter the name(s)."]
[]
[]
[]
[null,"Describe the Project as of the last HCD Accelerator award, Tier 1 or Tier 2, (include existing HCD commitment, number of units, unit characteristics, subsidies, number of buildings, parking, sites, building style)"]
[]
[]
[null,"Sponsor acknowledge that only projects which have not closed their construction financing as of the date of the release of this Accelerator Project Gap Funding Solicitation will be eligible to apply."]
[null,"Sponsor certify to include all funding sources and funding amounts as represented in their HCD project report with the exception that additional funding sources or increased funding amounts may be included to demonstrate subsequent efforts to secure additional resources to bridge a funding gap."]
[]
[null,"Previous and Pending Tax Credits Application"]
[null,"Have you applied to CDLAC/TCAC since receiving your Existing HCD Commitment?"]
[null,"File Name",null,null,"TCAC application.",null,null,null,null,"Provide a copy of your CDLAC/TCAC application."]
[null,"TCAC/CDLAC Application # (from the most recent TCAC/CDLAC application(s) submitted.)"]
[null,"Was the application withdrawn after being placed on recommendation list for award?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes, provide the application #s"]
[null,"In response to an application, did the Project receive an allocation that was returned or not accepted?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes, provide the application #s"]
[null,"Was the Project submitted as a single HCD application and then split into more than one TCAC/CDLAC application?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes, provide the application #s"]
[]
[null,"Is the Project \"shovel ready\" (able to obtain entitlements, site control, environmental and funding commitments in order to commence construction within 180 days of the \"Limited Accelerator Project Gap Funding Solicitation\" award)."]
[null,"Provide a detail plan or timeline for starting construction within the next 180 days from award date:"]
[]
[]
[null,"Eligibility"]
[null,null,"Eligibility under this Project Solicitation is limited to previously awarded Accelerator projects.\n\nNOTE: Only projects which have not closed their construction financing as of the date of the release of this Accelerator Project Gap Funding Solicitation will be eligible to apply."]
[null,null,"Applicants must adhere to all funding requirements detailed in the original Project Solicitation and Guidelines, as amended by Senate Bill 197, Chapter 70, Sections 14, 15, and 16, and must include all funding sources and funding amounts as represented in the final project report with the exception that additional funding sources or increased funding amounts may be included to demonstrate subsequent efforts to secure additional resources to bridge a funding gap.  "]
[null,null,"California Housing Accelerator funds are not intended to supplant local public agency funds. Accordingly, any local agency resources shown as committed in the original Accelerator application must be included in the financing proposed in the current Project Gap Funding Solicitation application at the same or higher level of funding as previously identified. This includes sites provided at below market-rate cost as well as all project funds. Similarly, California Housing Accelerator funds are not intended to supplant Performing Debt. The amount and terms of Performing Debt shown in the original California Housing Accelerator application must generally remain the same or be higher and more restrictive than the amount and terms shown in previous HCD applications unless there are extenuating circumstances that are clearly explained in writing by the Applicant and agreed to in writing by HCD. Requests for reducing Performing Debt or the term of the Performing Debt will be reviewed on a case-by-case basis and are not a guaranteed approval."]
[]
[null,"Has the Project received an award letter, or a notice to proceed or conditional approval if CDBG-Disaster Recovery funds, from a multifamily housing program administered by the Department prior to application deadline date?"]
[null,"List all HCD Program(s) that awarded Project Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Award Amount",null,null,null,"Award Date",null,null,"HCD Contract Number",null,null,null,"Local Project Number",null,null,null,"If award from a city / county, enter jurisdiction"]
[null,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,{"$f":"IF(OR($W$46>0,$W$47>0,$W$48>0,$W$49>0),MAX($W$46:$Y$49),\"N/A\")","v":"N/A"},{"$f":"IF(AO46=W46,\"Most Recent HCD Award\",\"N/A\")","v":"N/A"}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($W$46>0,$W$47>0,$W$48>0,$W$49>0),MAX($W$46:$Y$49),\"N/A\")","v":"N/A"},{"$f":"IF(AO47=W47,\"Most Recent HCD Award\",\"N/A\")","v":"N/A"}]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($W$46>0,$W$47>0,$W$48>0,$W$49>0),MAX($W$46:$Y$49),\"N/A\")","v":"N/A"},{"$f":"IF(AO48=W48,\"Most Recent HCD Award\",\"N/A\")","v":"N/A"}]
[null,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,{"$f":"IF(OR($W$46>0,$W$47>0,$W$48>0,$W$49>0),MAX($W$46:$Y$49),\"N/A\")","v":"N/A"},{"$f":"IF(AO49=W49,\"Most Recent HCD Award\",\"N/A\")","v":"N/A"}]
[null,"File Name",null,null,"HCD Project Rpt 1",null,null,null,null,{"$f":"IF(vmHCD1=\"\",\"N/A\",CONCATENATE(\"Final HCD \",C46,\" signed/initialed PDF Project Report.\"))","v":"N/A"}]
[null,"File Name",null,null,"HCD Award Letter 1",null,null,null,null,{"$f":"IF(vmHCD1=\"\",\"N/A\",CONCATENATE(\"Provide \",C46,\" Award letter.\"))","v":"N/A"}]
[null,"File Name",null,null,"HCD Project Rpt 2",null,null,null,null,{"$f":"IF(vmHCD2=\"\",\"N/A\",CONCATENATE(\"Final HCD \",C47,\" signed/initialed PDF Project Report\"))","v":"N/A"}]
[null,"File Name",null,null,"HCD Award Letter 2",null,null,null,null,{"$f":"IF(vmHCD2=\"\",\"N/A\",CONCATENATE(\"Provide \",C47,\" Award letter.\"))","v":"N/A"}]
[null,"File Name",null,null,"HCD Project Rpt 3",null,null,null,null,{"$f":"IF(vmHCD3=\"\",\"N/A\",CONCATENATE(\"Final HCD \",C48,\" signed/initialed PDF Project Report\"))","v":"N/A"}]
[null,"File Name",null,null,"HCD Award Letter 3",null,null,null,null,{"$f":"IF(vmHCD3=\"\",\"N/A\",CONCATENATE(\"Provide \",C48,\" Award letter.\"))","v":"N/A"}]
[null,"File Name",null,null,"HCD Project Rpt 4",null,null,null,null,{"$f":"IF(vmHCD4=\"\",\"N/A\",CONCATENATE(\"Final HCD \",C49,\" signed/initialed PDF Project Report\"))","v":"N/A"}]
[null,"File Name",null,null,"HCD Award Letter 4",null,null,null,null,{"$f":"IF(vmHCD4=\"\",\"N/A\",CONCATENATE(\"Provide \",C49,\" Award letter.\"))","v":"N/A"}]
[]
[null,"Has any of the above awards expired, been terminated, disencumbered, or been otherwise held to be void?"]
[null,"If yes, please provide a detail explanation:"]
[]
[]
[null,null,null,"Eligible Applicants"]
[null,null,null,"Eligibility is limited to previously-awarded Accelerator projects, which have a current funding gap and have not closed their construction financing."]
[]
[null,null,null,"Eligible Uses of Funds and Project Costs"]
[null,null,null,"Sponsor certifies to follow Eligible Uses of Funds and Projects Costs as stated in the California Housing Accelerator Tier 1 or T2 Solicitation."]
[]
[null,null,null,"Threshold Application Requirements"]
[null,null,null,"Sponsor certifies to meet all Threshold Application Requirements as stated in tha California Housing Accelerator Tier 1 or T2 Solicitation."]
[]
[null,"UMR §8302 New Construction Project: is demolition of existing residential required? ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U72=\"Yes\",\"# of bdrms in demolished structures?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(U72=\"Yes\",\"# of bedrms in new Project?\",\"\")","v":""}]
[null,"# of Residential Units",null,null,null,null,null,null,null,null,"Project Site Area",null,null,null,null,null,"Units per Acre",null,null,null,null,null,"Age Restrictions",null,null,null,null,null,"Special Facility Type",null,null,null,null,null,"Tenure Type"]
[null,{"$f":"'Unit Mix'!$B$6","v":0},null,null,null,null,null,null,null,null,null,null,null,"Acres",null,null,{"$f":"IFERROR(IF($B$74>0,$B$74/$K$74,\"\"),\"\")","v":""},null,null,"Per Acre"]
[null,"Relocation Required?",null,null,null,null,"Commercial Space?",null,null,null,null,"Rental Subsidy?",null,null,null,null,"Operating Subsidy?",null,null,null,null,"HUD 811 Project?",null,null,null,null,"Demolition Required?"]
[]
[null,"UMR 8303 Is the Project a scattered site housing project?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes, will Project meet the UMR §8303(b) requirements? "]
[null,"Describe any demolition to be completed (include any structures, parking lots, signage or billboards to be demolished)."]
[]
[null,"Sponsor or Applicant certifies that at the time of the application due date, the construction or rehabilitation work has not commenced, except for emergency repairs to existing structures required to eliminate hazards or threats to health and safety?"]
[]
[null,"Has there been changes to the project that require prior HCD written approval?"]
[null,"If you have approval from your existing HCD loan commitment award for changes, since award date, attach any prior HCD written approvals authorizing changes to the project. If not, Sponsor is to reach out to the awarded HCD program(s) to receive any approvals to changes that require approval."]
[null,"File Name:",null,null,"HCD Approval",null,null,null,null,null,null,null,null,"Changes to the project from previous awarded HCD projects."]
[null,"If any, describe all revisions to the Project since most recent HCD award (number of units, unit characteristics, subsidies, number of buildings, parking, sites, building style.)"]
[]
[]
[null,"Site and Unit Information"]
[null,"Current Use",null,null,null,null,null,null,null,null,null,null,null,"Proposed Zoning (code and name)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Is Site Improved?",null,null,null,null,"Year Improvements Built?"]
[]
[null,"Rent Control?",null,null,null,"Access Road Maintenance",null,null,null,null,null,null,"Sponsor Notes"]
[]
[null,"Site conditions and adjoining land uses"]
[null,null,null,"Poor drainage",null,null,null,null,null,null,null,null,"Erosion problems",null,null,null,null,null,null,null,null,"Unstable soil ",null,null,null," ",null,null,null,null,"Underground storage tanks"]
[null,null,null,"Possible lead paint",null,null,null,null,null,null,null,null,"Possible asbestos",null,null,null,null,null,null,null,null,"Wetlands area",null,null,null,null,null,null,null,null,"On-site stream/creek"]
[null,null,null,"100-yr. flood plain",null,null,null,null,null,null,null,null,"Possible soil pollution",null,null,null,null,null,null,null,null,"Grade 5-10%",null,null,null,null,null,null,null,null,"Grade over 10%"]
[null,null,null,"Airport within 2 miles",null,null,null,null,null,null,null,null,"Possible high noise level",null,null,null,null,null,null,null,null,"Abandoned well(s)",null,null,null,null,null,null,null,null,"Railroad tracks w/i 100 yards"]
[null,null,null,"Unusual ingress/egress",null,null,null,null,null,null,null,null,"High water table",null,null,null,null,null,null,null,null,"Retaining wall",null,null,null,null,null,null,null,null,"Ground water contamination"]
[null,"Describe adjoining land uses within 300 feet of the Project"]
[null,"West"]
[null,"East"]
[null,"North"]
[null,"South"]
[null,"Unique Features"]
[]
[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(H108:X108)","v":0},null,{"$f":"SUM(($H$108*1)+($J$108*1)+($M$108*2)+($P$108*3)+($S$108*4)+($V$108*5))","v":0}]
[null,"Proposed",null,null,null,null,null,{"$f":"AH112","v":0},null,{"$f":"AH113","v":0},null,null,{"$f":"AH114","v":0},null,null,{"$f":"AH115","v":0},null,null,{"$f":"AH116","v":0},null,null,{"$f":"AH117","v":0},null,null,{"$f":"SUM(H109:X109)","v":0},null,{"$f":"SUM(($H$109*1)+($J$109*1)+($M$109*2)+($P$109*3)+($S$109*4)+($V$109*5))","v":0}]
[]
[null,"Building types",null,null,null,null,null,null,"New Construction",null,null,null,null,null,"Rehabilitation",null,null,null,null,null,null,"Unit Size",null,null,"Baths",null,"Layout",null,null,"Ave. Sq. Ft.",null,null,null,"All Units",null,null,"Restricted"]
[null,null,null,null,null,null,null,null,"Units",null,"Stories",null,"Bldgs.",null,"Units",null,"Stories",null,"Bldgs.",null,null,"0 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],0,UnitMixTbl[Total Units5])","v":0},null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],0,UnitMixTbl[[Total Restricted Units ]])","v":0}]
[null,"Townhouse/Row House",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],1,UnitMixTbl[Total Units5])","v":0},null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],1,UnitMixTbl[[Total Restricted Units ]])","v":0}]
[null,"One or Two Story Walk-Up",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],2,UnitMixTbl[Total Units5])","v":0},null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],2,UnitMixTbl[[Total Restricted Units ]])","v":0}]
[null,"Mid-Rise (3-5 stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],3,UnitMixTbl[Total Units5])","v":0},null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],3,UnitMixTbl[[Total Restricted Units ]])","v":0}]
[null,"High-Rise (6+stories)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],4,UnitMixTbl[Total Units5])","v":0},null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],4,UnitMixTbl[[Total Restricted Units ]])","v":0}]
[null,"Detached Single Family ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Bdrm.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],5,UnitMixTbl[Total Units5])","v":0},null,null,{"$f":"SUMIF(UnitMixTbl['# of Bdmrs5],5,UnitMixTbl[[Total Restricted Units ]])","v":0}]
[null,"Duplex/4-Plex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH112:AJ117)","v":0},null,null,{"$f":"SUM(AK112:AM117)","v":0}]
[null,"Non-Residential Bldg(s)"]
[null,"Totals",null,null,null,null,null,null,{"$f":"SUM($I$113:$J$118)","v":0},null,{"$f":"SUM($K$113:$L$119)","v":0},null,{"$f":"SUM($M$113:$N$119)","v":0},null,{"$f":"SUM($O$113:$P$118)","v":0},null,{"$f":"SUM($Q$113:$R$119)","v":0},null,{"$f":"SUM($S$113:$T$119)","v":0}]
[]
[null,"Sponsor 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 On-Site Services?"]
[]
[]
[null,"Miscellaneous Information"]
[null,"Residential Space"]
[null,"Residential Units",null,null,null,null,null,null,null,null,"Community Room",null,null,null,null,null,null,null,null,"Leasing Office",null,null,null,null,null,null,null,"Additional Storage Space"]
[null,"Subtotal Residential SF",null,null,null,null,null,null,{"$f":"SUM($G$151,$P$151,$X$151,$AH$151)","v":0}]
[]
[null,"Maintenance Shop",null,null,null,null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,null,"Service Area",null,null,null,null,null,null,null,"Service Office"]
[null,"(Other)",null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,null,"(Other)",null,null,null,null,null,null,null,"(Other)"]
[null,"Total Residential SF",null,null,null,null,null,null,{"$f":"SUM($I$152,$G$154,$G$155,$P$154,$P$155,$X$154,$X$155,$AH$154,$AH$155,)","v":0}]
[]
[null,"Residential Parking"]
[null,"Free Residential Parking Spaces"]
[null,"Uncovered Tenant Parking",null,null,null,null,null,null,null,null,null,"Covered Tenant Parking",null,null,null,null,null,null,null,null,"Enclosed Tenant Parking ",null,null,null,null,null,null,null,null,"Tenant Guest Spaces"]
[null,"Subtotal Parking Spaces",null,null,null,null,null,null,{"$f":"SUM($I$160,$R$160,$AA$160,$AJ$160)","v":0}]
[]
[null,"Extra Spaces Tenants Can Rent"]
[null,"Uncovered Parking",null,null,null,null,null,null,null,null,"Covered Parking",null,null,null,null,null,null,null,"Enclosed Parking",null,null,null,null,null,null,null,"Total Handicap Parking Spaces"]
[null,"Grand Total Parking Spaces",null,null,null,null,null,null,null,{"$f":"SUM($I$161,$H$164,$P$164,$X$164)","v":0}]
[]
[null,"Commercial Space"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Square Footage"]
[null,"Commercial Area",null,null,null,null,null,null,null,null,"Offices",null,null,null,null,null,"Childcare Center",null,null,null,null,null,null,null,"Storage Space",null,null,null,null,null,null,null,"(Other)"]
[null,"Total Commercial SF",null,null,null,null,null,{"$f":"SUM($G$169,$M$169,$U$169,$AC$169,$AK$169)","v":0}]
[]
[null,"Parking Spaces for Commercial Tenants"]
[null,"Uncovered",null,null,null,null,null,null,null,"Covered Spaces",null,null,null,null,null,null,null,null,"Total Spaces",null,null,null,null,{"$f":"SUM($F$173,$O$173)","v":0}]
[]
[null,"Describe other available parking for commercial patrons"]
[]
[]
[null,"Income from sources other than residential rents and subsidies"]
[null,"Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Leased Spaces "]
[null,"No. of Units Using Central Laundry",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,"Lease Terms",null,null,null,"Sq. Feet",null,null,"Rent/SF/Mo.",null,null,null,"Annual Gross"]
[null,"Weekly Assumed Income Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC181*AF181*12","v":0}]
[null,"Annual Total Laundry Income",null,null,null,null,null,null,null,null,{"$f":"+K181*K180*52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC182*AF182*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,{"$f":"+AC183*AF183*12","v":0}]
[null,"Tenant Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"SUM(H164,P164,X164)","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,{"$f":"+AC184*AF184*12","v":0}]
[null,"Monthly  Income Per Space",null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial"]
[null,"Annual Residential Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K184*K185*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,{"$f":"+AC186*AF186*12","v":0}]
[null,"Commercial Parking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC187*AF187*12","v":0}]
[null,"Number of Rental Spaces",null,null,null,null,null,null,null,null,{"$f":"+X173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC188*AF188*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,{"$f":"+AC189*AF189*12","v":0}]
[null,"Annual Commercial Parking Income",null,null,null,null,null,null,null,null,{"$f":"+K188*K189*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,{"$f":"SUM($AJ$181:$AM$189)","v":0}]
[]
[null,"Monthly utility allowance"]
[null,null,null,null,null,null,"Type of Utility",null,null,null,null,null,"Does the owner or tenant pay utilities?",null,null,null,null,null,"Enter Allowances for Tenant Paid Utilities by Bdrm. Size"]
[null,"Utilities",null,null,null,null,"(Gas, Electric, etc.)",null,null,null,null,null,null,null,null,null,null,null,"0 bdrm",null,null,"1 bdrm",null,null,"2 bdrms",null,null,"3 bdrms",null,null,"4 bdrms",null,null,"≥5 bdrms"]
[null,"Heating"]
[null,"Cooking"]
[null,"Other Electric"]
[null,"Air Conditioning"]
[null,"Water Heating"]
[null,"Water"]
[null,"Sewer"]
[null,"Trash"]
[null,"Other"]
[null,"Total Tenant Utility Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S195:U203)","v":0},null,null,{"$f":"SUM(V195:X203)","v":0},null,null,{"$f":"SUM(Y195:AA203)","v":0},null,null,{"$f":"SUM(AB195:AD203)","v":0},null,null,{"$f":"SUM(AE195:AG203)","v":0},null,null,{"$f":"SUM(AH195:AJ203)","v":0}]
[]
[null,"Source for Utility Allowances"]
[null,"Local PHA",null,null,null,null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective date:"]
[null,"HUD",null,null,null,null,"Utility Company (Actual Survey)",null,null,null,null,null,null,null,null,null,"CUAC",null,null,null,"Other"]
[null,"Sponsor Notes:"]
[]
[null,"File Name:",null,null,"Utility Allowance",null,null,null,null,null,null,null,null,"Schedule of Utility Allowances."]
[]
[null,"Site Control",null,null,null," UMR §8303"]
[null,"For Projects developed in Indian Country, the following exceptions apply:"]
[null,"Where site control is a ground lease, the lease agreement between the Tribal Entity and the Project owner is for a period not less than 50 years; and an attorney’s opinion regarding chain of title and current title status is acceptable in lieu of a title report."]
[null,"At time of application, does Sponsor, or its wholly controlled affiliate have site control pursuant to UMR §8303?"]
[null,"Type of site control:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,"Expires",null,null,"Extensions Available",null,null,null,null,null,null,"Purchase Price",null,null,null,null,"Total Land Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$74","v":0},null,null,"acres"]
[null,"Current owner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current owner street address",null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,"State",null,null,"Zip code"]
[]
[null,"Below, provide details for unusual site control special circumstances:"]
[]
[null,"Planned and completed property transfer(s). ",null,null,null,null,null,null,null,null,null,null,"Ground Lease planned?"]
[null,"Lessor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term",null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment"]
[]
[null,"Below, describe property transfers occurring in connection with development of the Project."]
[]
[null,"File Name:",null,null,"Site Control",null,null,null,null,null,null,null,null,"Provide documentation of site control in accordance with UMR §8303."]
[null,"File Name:",null,null,"Preliminary Title Report",null,null,null,null,null,null,null,null,"Provide a preliminary report. (dated within 30 days of application due date)"]
[null,"File Name:",null,null,"Appraisal",null,null,null,null,null,null,null,null,"If land cost or value is included in the development budget, an appraisal report supporting the cost or value is required. "]
[]
[null,"California State Prevailing Wage Law"]
[null,"Sponsor certifies that the Project will comply with California State prevailing wage law, as set forth at Health and Safety Code Part 2, Chapter 6.7, §50675.4?"]
[]
[null,"Relocation ",null,null,"See latest MHP/Super NOFA Guidelines for more information."]
[null,"The Sponsor of a Project resulting in displacement of persons, businesses or farm operations shall be solely responsible for providing the assistance and benefits set forth in this section and in applicable state and federal law and shall agree to indemnify and hold harmless the Department from any liabilities or claims for relocation-related costs."]
[null,"Does Project trigger State Relocation Assistance Law (Title 1, GC, Division 7, Chapter 16, and Title 25 CCR, Subchapter 1, Chapter 6, commencing at Section 6000)? "]
[null,"Are costs sufficient, pursuant to the relocation plan and included in the Project's Development Budget?"]
[null,"File Name:",null,null,"Relocation",null,null,null,null,null,null,null,null,"Relocation Plan."]
[null,"File Name:",null,null,"HCD Relocation Approval-Denial",null,null,null,null,null,null,null,null,"HCD Relocation Approval/Denial (if Approved or Denied)"]
[null,"Provide a narrative explanation, in the box below, supporting why relocation is not required. \"N/A\" or \"Vacant Land\" is not sufficient. "]
[]
[]
[null,"Sponsor acknowledges and certifies to follow \"Other State and Federal Requirements\" as stated Section III of the Housing Accelerator Tier 1 Solicitation."]
[]
[null,"Project Milestone Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completed",null,null,null,"Date (Expected / Completed)"]
[null,"Executed binding agreement between the Sponsor and developer of the Project detailing the terms and conditions of the Project development."]
[null,"Ultimate Site Control of Project site(s)."]
[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 construction funding commitments."]
[null,"Obtaining all enforceable permanent funding commitments including substantially final permanent loan documents, and Tax Credit syndication documents."]
[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,"Other (Specify)"]
[null,"Other (Specify)"]
[]
[null,"Special comments to Project milestones."]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Mapping","index":4,"n_rows":3,"n_cols":1307,"rows_kept":3,"cut":false,"hidden":true,"merged":[[1,6,1,14],[1,15,1,23],[1,26,1,28]]}
[null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contacts Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Operating Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Services Costs",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Budget SU - Land Cost/ ACQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserves",null,null,null,null,null,null,null,"Contingency Costs",null,null,null,null,null,"Other Project Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Costs",null,null,null,null,null,null,"Cash Flow","Dev fee",null,"Scoring"]
[null,"Project Name","Project Address","Project City","Project Zip","Project County","APNs",null,null,null,null,null,null,null,null,"Census Tract(s)",null,null,null,null,null,null,null,null,"Geographic Region","Project Development Type","Other Project Names",null,null,"Project within one-quarter (¼) mile from a Transit Station/Stop served by High Quality Transit","Project located within one-half (½)  mile from a Transit Station/Stop served by High Quality Transit","applied to CDLAC/TCAC since receiving your Existing HCD Commitment?","TCAC/CDLAC Application #","Was the application withdrawn after being placed on recommendation list for award?","did the Project receive an allocation that was returned or not accepted?","Was the Project submitted as a single HCD application and then split into more than one TCAC/CDLAC application?","Is the Project \"shovel ready\"?","HCD Program that awarded Project Funding","Funding Amount","Award Date","HCD Contract Number","Local Project Number","If award from a city / county, enter jurisdiction","HCD Program that awarded Project Funding","Funding Amount","Award Date","HCD Contract Number","Local Project Number","If award from a city / county, enter jurisdiction","HCD Program that awarded Project Funding","Funding Amount","Award Date","HCD Contract Number","Local Project Number","If award from a city / county, enter jurisdiction","HCD Program that awarded Project Funding","Funding Amount","Award Date","HCD Contract Number","Local Project Number","If award from a city / county, enter jurisdiction","Has any of the above awards expired, been terminated, disencumbered, or been otherwise held to be void?","is demolition of existing residential required?","\"Yes\" # of bdrms in demolished structures?","\"Yes\" # of bedrms in new Project?","# of Residential Units","Project Site Area (Acres)","Units Per Acre","Age Restrictions","Special Facility Type","Tenure Type","Relocation Required","Commercial Space included?","Rental Subsidy included?","Operating Subsidy included?","HUD 811 Project?","Demolition Required?","Is the project a scattered site project?","If yes, will project meet the UMR 8303(b) Requirements","Certification that construction has not commenced","Current use","Proposed Zoning","Is Site Improved?","Year Improvements Built?","Rent Control","Access Road Maintenance","Sponsor Notes","Poor Drainage","Erosion Problems","Unstable Soil","Underground Storage Tanks","Possible Lead Paint","Possible Asbestos","Wetlands area","On-Site stream / Creek","100-yr. flood plain","Possible Soil Pollution","Grade 5-10%","Grade over 10%","Airport within 2 miles","Possible high noise level","Abandoned well(s)","Railroad tracks w/I 100 yards","Unusual ingress/egress","High Water Table","Retaining Wall","Ground water contamination","Land uses West","Land uses East","Land uses North","Land uses South","Unique Features","Existing Beds","Existing 0 Bedroom units","Existing 1 Bedroom units","Existing 2 Bedroom units","Existing 3 Bedroom units","Existing 4 Bedroom units","Existing 5 + Bedroom units","Total Existing # of Units","Total Existing # of Bedrooms","Total Existing # of Buildings","Total Exisiting # of Manager Units","Total Existing # of Parking Spaces","Proposed Beds","Proposed 0 Bedroom units","Proposed 1 Bedroom units","Proposed 2 Bedroom units","Proposed 3 Bedroom units","Proposed 4 Bedroom units","Proposed 5 + Bedroom units","Total Proposed # of Units","Total Proposed # of Bedrooms","Total Proposed # of Buildings","Total Proposed # of Manager Units","Total Proposed # of Parking Spaces","New Construction Townhouse/Row House Units","New Construction Townhouse/Row House Stories","New Construction Townhouse/Row Buildings","New Construction One or Two Story Walk-Up Units","New Construction One or Two Story Walk-Up Stories","New Construction One or Two Story Walk-Up Buildings","New Construction Mid-Rise (3-5 Stories) Units","New Construction Mid-Rise (3-5 Stories) Stories","New Construction Mid-Rise (3-5 Stories) Bldgs","New Construction High-Rise (6+ Stories) Units","New Construction High-Rise (6+ Stories) Stories","New Construction High-Rise (6+ Stories) Bldgs","New Construction Detached Single Family Units","New Construction Detached Single Family Stories","New Construction High-Rise Detached Single Family Bldgs","New Construction Duplex/ 4-Plex Units","New Construction Detached Duplex/ 4-Plex Stories","New Construction High-Rise Duplex/ 4-Plex Bldgs","New Construction Non-Residential Bldg(s) Units","New Construction Non-Residential Bldg(s) Stories","New Construction Non-Residential Bldg(s) Bldgs","Rehabilitation Townhouse/Row House Units","Rehabilitation Townhouse/Row House Stories","Rehabilitation Townhouse/Row Buildings","Rehabilitation One or Two Story Walk-Up Units","Rehabilitation One or Two Story Walk-Up Stories","Rehabilitation One or Two Story Walk-Up Buildings","Rehabilitation Mid-Rise (3-5 Stories) Units","Rehabilitation Mid-Rise (3-5 Stories) Stories","Rehabilitation Mid-Rise (3-5 Stories) Bldgs","Rehabilitation High-Rise (6+ Stories) Units","Rehabilitation High-Rise (6+ Stories) Stories","Rehabilitation High-Rise (6+ Stories) Bldgs","Rehabilitation Detached Single Family Units","Rehabilitation Detached Single Family Stories","Rehabilitation High-Rise Detached Single Family Bldgs","Rehabilitation Duplex/ 4-Plex Units","Rehabilitation Detached Duplex/ 4-Plex Stories","Rehabilitation High-Rise Duplex/ 4-Plex Bldgs","Rehabilitation Non-Residential Bldg(s) Units","Rehabilitation Non-Residential Bldg(s) Stories","Rehabilitation Non-Residential Bldg(s) Bldgs","0 Bdrm Baths","1 Bdrm Baths","2 Bdrm Baths","3 Bdrm Baths","4 Bdrm Baths","5+ Bdrm Baths","0 Bdrm Layout","1 Bdrm Layout","2 Bdrm Layout","3 Bdrm Layout","4 Bdrm Layout","5+ Bdrm Layout","0 Bdrm Average Sq. Ft.","1 Bdrm Average Sq. Ft.","2 Bdrm Average Sq. Ft.","3 Bdrm Average Sq. Ft.","4 Bdrm Average Sq. Ft.","5+ Bdrm Average Sq. Ft.","Air Conditioning ","Refrigerator","Range","Microwave","Disposal","Dishwasher","Walk-In Closet","Fenced Rear Yard","Ceiling Fans","Curtains/ Blinds","Fireplace","Emergency Call","Free Cable TV","Storage Area","Lofts","Balcony","Patio","Elevators Included?","Number of Elevators","Laundry Rooms Included?","Number of Laundry Rooms","Washers Included?","Number of Washers","Dryers Included?","Number of Dryers","Community Room?","Community Kitchen?","Computer Room?","High Speed Internet?","Fitness Room?","Picnic/BBQ Areas?","Tot Lot/ Playground?","Sports Court?","Tennis Court?","Swimming Pool?","Jacuzzi / Sauna?","Bike Parking?","Gated Entry?","Bldg. Card Key","Security Patrol?","Security Cameras?","Residential Units Sq Ft.","Community Room Sq Ft.","Leasing Office Sq Ft.","Additional Storage Space Sq Ft.","Maintenance Shop Sq Ft.","Childcare Center Sq Ft.","Service Area Sq. Ft.","Service Office Sq. Ft.","Uncovered Tenant Parking Spaces","Covered Tenant Parking Spaces","Enclosed Tenant Parking Spaces","Tenant Guest Parking Spaces","Uncovered Parking Spaces","Covered Parking Spaces","Enclosed Parking Spaces","Total Handicap Parking Spaces","Commercial Area Sq Ft.","Commercial Offices Sq Ft.","Commercial Childcare Center Sq Ft.","Commercial Storage Space Sq Ft.","Commercial Uncovered Parking Spaces","Commercial Covered Parking Spaces","No. of Units Using Central Laundry","Weekly Assumed Income Per Unit for Laundry","Annual Total Laundry Income","Tenant Rental Parking Spaces","Monthly Income Per Tenant Rental Parking Space","Annual Residential Rental Parking Income","Commercial Rental Parking Spaces","Monthly income Per Commercial Rental Parking Space","Annual Commercial Rental Parking Income","Other Leased Spaces 1 - Residential","Other Leased Spaces 1- Lease Terms ","Other Leased Spaces 1- Sq. Feet","Other Leased Spaces 1- Rent/SF/Mo.","Other Leased Spaces 1- Annual Gross","Other Leased Spaces 2- Residential ","Other Leased Spaces 2- Lease Terms ","Other Leased Spaces 2- Sq. Feet","Other Leased Spaces 2- Rent/SF/Mo.","Other Leased Spaces 2- Annual Gross","Other Leased Spaces 3- Residential ","Other Leased Spaces 3- Lease Terms ","Other Leased Spaces 3- Sq. Feet","Other Leased Spaces 3- Rent/SF/Mo.","Other Leased Spaces 3- Annual Gross","Other Leased Spaces 4- Residential ","Other Leased Spaces 4- Lease Terms ","Other Leased Spaces 4- Sq. Feet","Other Leased Spaces 4- Rent/SF/Mo.","Other Leased Spaces 4- Annual Gross","Other Leased Spaces 5 - Commercial","Other Leased Spaces 5- Lease Terms ","Other Leased Spaces 5- Sq. Feet","Other Leased Spaces 5- Rent/SF/Mo.","Other Leased Spaces 5- Annual Gross","Other Leased Spaces 6- Commercial","Other Leased Spaces 6- Lease Terms ","Other Leased Spaces 6- Sq. Feet","Other Leased Spaces 6- Rent/SF/Mo.","Other Leased Spaces 6- Annual Gross","Other Leased Spaces 7- Commercial","Other Leased Spaces 7- Lease Terms ","Other Leased Spaces 7- Sq. Feet","Other Leased Spaces 7- Rent/SF/Mo.","Other Leased Spaces 7- Annual Gross","Other Leased Spaces 8- Commercial","Other Leased Spaces 8- Lease Terms ","Other Leased Spaces 8- Sq. Feet","Other Leased Spaces 8- Rent/SF/Mo.","Other Leased Spaces 8- Annual Gross","Heating Type of Utility","Heating Owner or Tenant Paid Utilities?","Heating 0 Bdrm Allowances","Heating 1 Bdrm Allowances","Heating 2 Bdrm Allowances","Heating 3 Bdrm Allowances","Heating 4 Bdrm Allowances","Heating 5+ Bdrm Allowances","Cooking Type of Utility"," Cooking Owner or Tenant Paid Utilities?","Cooking 0 Bdrm Allowances","Cooking 1 Bdrm Allowances","Cooking 2 Bdrm Allowances","Cooking 3 Bdrm Allowances","Cooking 4 Bdrm Allowances","Cooking 5+ Bdrm Allowances","Other Electric - Type of Utility"," Other Electric - Owner or Tenant Paid Utilities?","Other Electric - 0 Bdrm Allowances","Other Electric - 1 Bdrm Allowances","Other Electric - 2 Bdrm Allowances","Other Electric - 3 Bdrm Allowances","Other Electric - 4 Bdrm Allowances","Other Electric - 5+ Bdrm Allowances","AC - Type of Utility","AC -  Owner or Tenant Paid Utilities?","AC - 0 Bdrm Allowances","AC - 1 Bdrm Allowances","AC - 2 Bdrm Allowances","AC - 3 Bdrm Allowances","AC - 4 Bdrm Allowances","AC - 5+ Bdrm Allowances","Water Heater - Type of Utility"," Water Heater - Owner or Tenant Paid Utilities?","Water Heater - 0 Bdrm Allowances","Water Heater - 1 Bdrm Allowances","Water Heater - 2 Bdrm Allowances","Water Heater - 3 Bdrm Allowances","Water Heater - 4 Bdrm Allowances","Water Heater - 5+ Bdrm Allowances","Water - Type of Utility","Water -  Owner or Tenant Paid Utilities?","Water - 0 Bdrm Allowances","Water - 1 Bdrm Allowances","Water - 2 Bdrm Allowances","Water - 3 Bdrm Allowances","Water - 4 Bdrm Allowances","Water - 5+ Bdrm Allowances","Sewer - Type of Utility","Sewer - Owner or Tenant Paid Utilities?","Sewer - 0 Bdrm Allowances","Sewer - 1 Bdrm Allowances","Sewer - 2 Bdrm Allowances","Sewer - 3 Bdrm Allowances","Sewer - 4 Bdrm Allowances","Sewer - 5+ Bdrm Allowances","Trash - Type of Utility","Trash -  Owner or Tenant Paid Utilities?","Trash - 0 Bdrm Allowances","Trash - 1 Bdrm Allowances","Trash - 2 Bdrm Allowances","Trash - 3 Bdrm Allowances","Trash - 4 Bdrm Allowances","Trash - 5+ Bdrm Allowances","Other - Type of Utility","Other -  Owner or Tenant Paid Utilities?","Other - 0 Bdrm Allowances","Other - 1 Bdrm Allowances","Other - 2 Bdrm Allowances","Other - 3 Bdrm Allowances","Other - 4 Bdrm Allowances","Other - 5+ Bdrm Allowances","Local PHA","Utility Allowance Name","Effective Date","HUD","Utility Company"," CUAC","Other?","If yes than what is the name of Other","Does Sponsor or affiliate have site control pursuant to UMR 8303","Type of Site Control","Date of Site Control","Site Control Expiration Date","Site Control Extensions available?","Site Control Purchase Price","Total Land Area","Current Owner?","Current Owner Street Address","Current Owner City","Current Owner State ","Current Owner Zip Code","Ground Lease Planned?","Lessor?","Term?","Annual Payment?","Sponsor certifies that project will comply with Prevailing wage law","Does Project Trigger Relocation Assistance law?","Are costs sufficient, pursuant to the relocation plan?","Sponsor acknowledges and certifies to follow other state and feder requirements","Obtained EFC Date","Commensement of Construction","Construction complete and the filing of the Notice of Completion.","Program funds fully disbursed.","Congressperson 1 Name","Congressperson 1 District","State Senator 1 Name","State Senator 1 District","State Assembly 1 Member Name","State Assembly 1 Member District","Congressperson 2 Name","Congressperson 2 District","State Senator 2 Name","State Senator 2 District","State Assembly 2 Member Name","State Assembly 2 Member District","Congressperson 3 Name","Congressperson 3 District","State Senator 3 Name","State Senator 3 District","State Assembly 3 Member Name","State Assembly 3 Member District","Congressperson 4 Name","Congressperson 4 District","State Senator 4 Name","State Senator 4 District","State Assembly 4 Member Name","State Assembly 4 Member District","Sponsor #1  - Entity Name","Sponsor #1 - Eligible Sponsor Type","Sponsor #1  - Organization Type","Sponsor #1 - Address","Sponsor #1 - City","Sponsor #1 - State","Sponsor #1 - Zip","Sponsor #1 - Auth Rep","Sponsor #1- Auth Rep - Title","Sponsor #1- Auth Rep - Email","Sponsor #1- Auth Rep - Phone","Sponsor #1 - Contact","Sponsor #1- Contact - Title","Sponsor #1- Contact - Email","Sponsor #1- Contact - Phone","Sponsor #1 - Contact - Address","Sponsor #1 - Contact -  City","Sponsor #1 - Contact - State","Sponsor #1 - Contact - Zip","Sponsor #2  - Entity Name","Sponsor #2 - Eligible Sponsor Type","Sponsor #2  - Organization Type","Sponsor #2 - Address","Sponsor #2 - City","Sponsor #2 - State","Sponsor #2 - Zip","Sponsor #2 - Auth Rep","Sponsor #2- Auth Rep - Title","Sponsor #2- Auth Rep - Email","Sponsor #2- Auth Rep - Phone","Sponsor #2 - Contact","Sponsor #2- Contact - Title","Sponsor #2- Contact - Email","Sponsor #2- Contact - Phone","Sponsor #2 - Contact - Address","Sponsor #2 - Contact -  City","Sponsor #2 - Contact - State","Sponsor #2 - Contact - Zip","Sponsor #3  - Entity Name","Sponsor #3 - Eligible Sponsor Type","Sponsor #3  - Organization Type","Sponsor #3 - Address","Sponsor #3 - City","Sponsor #3 - State","Sponsor #3 - Zip","Sponsor #3 - Auth Rep","Sponsor #3- Auth Rep - Title","Sponsor #3- Auth Rep - Email","Sponsor #3- Auth Rep - Phone","Sponsor #3 - Contact","Sponsor #3- Contact - Title","Sponsor #3- Contact - Email","Sponsor #3- Contact - Phone","Sponsor #3 - Contact - Address","Sponsor #3 - Contact -  City","Sponsor #3 - Contact - State","Sponsor #3 - Contact - Zip","Joint Venture Entity #1  - Entity Name","Joint Venture Entity #1  - Eligible Sponsor Type","Joint Venture Entity #1  - Organization Type","Joint Venture Entity #1 - Address","Joint Venture Entity #1 - City","Joint Venture Entity #1 - State","Joint Venture Entity #1 - Zip","Joint Venture Entity #1 - Auth Rep","Joint Venture Entity #1- Auth Rep - Title","Joint Venture Entity #1- Auth Rep - Email","Joint Venture Entity #1- Auth Rep - Phone","Joint Venture Entity #1 - Contact","Joint Venture Entity #1- Contact - Title","Joint Venture Entity #1- Contact - Email","Joint Venture Entity #1- Contact - Phone","Joint Venture Entity #1 - Contact - Address","Joint Venture Entity #1 - Contact -  City","Joint Venture Entity #1 - Contact - State","Joint Venture Entity #1 - Contact - Zip","Joint Venture Entity #2  - Entity Name","Joint Venture Entity #2  - Eligible Sponsor Type","Joint Venture Entity #2  - Organization Type","Joint Venture Entity #2 - Address","Joint Venture Entity #2 - City","Joint Venture Entity #2 - State","Joint Venture Entity #2 - Zip","Joint Venture Entity #2 - Auth Rep","Joint Venture Entity #2- Auth Rep - Title","Joint Venture Entity #2- Auth Rep - Email","Joint Venture Entity #2- Auth Rep - Phone","Joint Venture Entity #2 - Contact","Joint Venture Entity #2- Contact - Title","Joint Venture Entity #2- Contact - Email","Joint Venture Entity #2- Contact - Phone","Joint Venture Entity #2 - Contact - Address","Joint Venture Entity #2 - Contact -  City","Joint Venture Entity #2 - Contact - State","Joint Venture Entity #2 - Contact - Zip","Borrower  - Entity Name","Borrower  - Organization Type","Borrower - Address","Borrower - City","Borrower - State","Borrower - Zip","Borrower - Auth Rep","Borrower- Auth Rep - Title","Borrower- Auth Rep - Email","Borrower- Auth Rep - Phone","Borrower - Contact","Borrower- Contact - Title","Borrower- Contact - Email","Borrower- Contact - Phone","Borrower - Contact - Address","Borrower - Contact -  City","Borrower - Contact - State","Borrower - Contact - Zip","AGP 1 - Member Type","AGP 1 - Legal Name","AGP 1 - Organization Type","AGP 1 - Address","AGP 1 - City","AGP 1 - State","AGP 1 - Zip","AGP 1 - Auth Rep","AGP 1- Auth Rep - Title","AGP 1- Auth Rep - Email","AGP 1- Auth Rep - Phone","AGP 1 - Contact","AGP 1- Contact - Title","AGP 1- Contact - Email","AGP 1- Contact - Phone","AGP 1 - Contact - Address","AGP 1 - Contact -  City","AGP 1 - Contact - State","AGP 1 - Contact - Zip","AGP 2 - Member Type","AGP 2 - Legal Name","AGP 2 - Organization Type","AGP 2 - Address","AGP 2 - City","AGP 2 - State","AGP 2 - Zip","AGP 2 - Auth Rep","AGP 2- Auth Rep - Title","AGP 2- Auth Rep - Email","AGP 2- Auth Rep - Phone","AGP 2 - Contact","AGP 2- Contact - Title","AGP 2- Contact - Email","AGP 2- Contact - Phone","AGP 2 - Contact - Address","AGP 2 - Contact -  City","AGP 2 - Contact - State","AGP 2 - Contact - Zip","MGP - Member Type","MGP - Legal Name","MGP - Organization Type","MGP - Address","MGP - City","MGP - State","MGP - Zip","MGP - Auth Rep","MGP- Auth Rep - Title","MGP- Auth Rep - Email","MGP- Auth Rep - Phone","MGP - Contact","MGP- Contact - Title","MGP- Contact - Email","MGP- Contact - Phone","MGP - Contact - Address","MGP - Contact -  City","MGP - Contact - State","MGP - Contact - Zip","Manager of LLC  - Member Type","Manager of LLC  - Legal Name","Manager of LLC  - Organization Type","Manager of LLC - Address","Manager of LLC - City","Manager of LLC - State","Manager of LLC - Zip","Manager of LLC - Auth Rep","Manager of LLC- Auth Rep - Title","Manager of LLC- Auth Rep - Email","Manager of LLC- Auth Rep - Phone","Manager of LLC - Contact","Manager of LLC- Contact - Title","Manager of LLC- Contact - Email","Manager of LLC- Contact - Phone","Manager of LLC - Contact - Address","Manager of LLC - Contact -  City","Manager of LLC - Contact - State","Manager of LLC - Contact - Zip","Financial Consultant - Legal Name","Financial Consultant - Contact","Financial Consultant - Email","Financial Consultant - Phone","Financial Consultant - Address","Financial Consultant - City","Financial Consultant - State","Financial Consultant - Zip","Borrower Legal Councel - Legal Name","Borrower Legal Counsel - Contact","Borrower Legal Counsel - Email","Borrower Legal Counsel - Phone","Borrower Legal Counsel - Address","Borrower Legal Counsel - City","Borrower Legal Counsel - State","Borrower Legal Counsel - Zip","Property Management - Legal Name","Property Management Agent - Contact","Property Management Agent - Email","Property Management Agent - Phone","Property Management Agent - Address","Property Management Agent - City","Property Management Agent - State","Property Management Agent - Zip","Primary Service Provider- Legal Name","Primary Service Provider - Contact","Primary Service Provider - Email","Primary Service Provider - Phone","Primary Service Provider - Address","Primary Service Provider - City","Primary Service Provider - State","Primary Service Provider - Zip","General Contractor - Legal Name","General Contractor - Contact","General Contractor - Email","General Contractor - Phone","General Contractor - Address","General Contractor - City","General Contractor - State","General Contractor - Zip","Architect - Legal Name","Architect - Contact","Architect - Email","Architect - Phone","Architect - Address","Architect - City","Architect - State","Architect - Zip","Rent/Operating Subsidy Source 1 - Legal Name","Rent/Operating Subsidy Source 1 - Contact","Rent/Operating Subsidy Source 1 - Email","Rent/Operating Subsidy Source 1 - Phone","Rent/Operating Subsidy Source 1 - Address","Rent/Operating Subsidy Source 1 - City","Rent/Operating Subsidy Source 1 - State","Rent/Operating Subsidy Source 1 - Zip","Rent/Operating Subsidy Source 2 - Legal Name","Rent/Operating Subsidy Source 2 - Contact","Rent/Operating Subsidy Source 2 - Email","Rent/Operating Subsidy Source 2 - Phone","Rent/Operating Subsidy Source 2 - Address","Rent/Operating Subsidy Source 2 - City","Rent/Operating Subsidy Source 2 - State","Rent/Operating Subsidy Source 2 - Zip","Does CDLAC TCAC Joint App show project serving a special needs population","Which Population 1","Number of Units 1","Which Population 2","Number of Units 2","Which Population 3","Number of Units 3","Which Population 4","Number of Units 4","Number of Homeless Units","Is Project subject to HCD approval of a supportive or resident services plan as the result of another HCD program","Services Coordinator","Other Services Specialist","Instructor-led adult educational. Health and wellness, or skill building classes","Health and wellness services and Programs","After school program for school age children","Licensed Childcare","Case Manager","Health and Behavioral health services","All new construction projects shall adhere to the provisions of California Building Code (CBC) Chapter 11(B) ","Rehabilitation projects shall provide a minimum of ten percent (10%) of the Restricted Units with mobility features","Do you anticipate your project will need a waiver for the above-noted ADA requirements?","Applicant certifies that all new and existing Tax Credit projects with fully accessible units for occupancy by persons with mobility impairments or hearing, vision or other sensory impairments shall provide a preference for those units as follows:","Applicant certifies that Projects must also comply with the Americans with Disabilities Act, Title II, and either the Uniform Federal Accessibility Standards ","Total Units","# of Bedrooms","# of Supportive Housing","# of Special Needs","# of Special Needs NOT Homeless","# of ELI Units that are NOT Homeless","# of Homeless Units","Total Restricted Units","Total Unrestricted Units","Max Gross Rents","Max Net Rent","Monthly Income at Proposed Net Rent","Monthly Income at Maximum Net Rent","Subsidy over Net Rent based on Restricted or Proposed?","Subsidy Name 1","Total Monthly Extra Income Subsidy 1","Subsidy Name 2","Total Monthly Extra Income Subsidy 2","Subsidy Program Name 1","Subsidy Program Component 1","Subsidy Currently in Place? 1","Date Application1 Submitted or to be Submitted:","Daate award expected 1","Contract Term (Years) 1","Expected 1st Year Amount, if not based on contract Rents 1","Basis for Subsequent amounts, if not basted on contract rents: 1","Subsidy Program Name 2","Subsidy Program Component 2","Subsidy Currently in Place? 2","Date Application2 Submitted or to be Submitted:","Daate award expected 2","Contract Term (Years) 2","Expected 1st Year Amount, if not based on contract Rents 2","Basis for Subsequent amounts, if not basted on contract rents: 2","Subsidy Program Name 3","Subsidy Program Component 3","Subsidy Currently in Place? 3","Date Application3 Submitted or to be Submitted:","Daate award expected 3","Contract Term (Years) 3","Expected 1st Year Amount, if not based on contract Rents 3","Basis for Subsequent amounts, if not basted on contract rents: 3","Total Employee Expenses","Gross Potential Income - Residential","Gross Potential Income - Commercial","Effective Gross Income - Residential","Effective Gross Income - Commercial","Total Admin Expensies - Residential","Total Admin Expensies - Commercial","Total Utilities Expenses - Residential","Total Utilities Expenses - Commercial","Total Operating / Maintenance Expenses - Residential","Total Operating / Maintenance Expenses - Commercial","Total Taxes and Insurance - Residential","Total Taxes and Insurance - Commercial","Total Supportive Services Costs - Residential","Total Supportive Services Costs - Commercial","Total Operating Expenses - Residential","Total Operating Expenses - Commercial","Total Reserves - Residential","Total Reserves - Commercial","Total Ground Lease - Residential","Total Ground Lease - Commercial","Net Operating Income - Residential","Net Operating Income - Commercial","Total Financial Expenses - Residential","Total Financial Expenses - Commercial","Cash Flow - Residential","Cash Flow - Commercial","Asset Management / Similar Fees - Residential","Asset Management / Similar Fees - Commercial","Total Operating Expenses Per unit per year","Total Operating Expenses Per unit per year with the value of rent-free units included","Total Operating Expenses Per unit per year - without RE Taxes, Social Services Coordinator or Social Services and with value of rent free units included","Total Supportive Services Units","Maximum Supportive Services Costs","Construction Total Residential Amount","Construction Total Commercial Amount","Construction Total Combined Amount","Permanent Total Residential Amount","Permanent Total Commercial Amount","Permanent Total Combined Amount","Const Dev Source 1 - Commited?","Const Dev Source 1 - Source Name","Const Dev Source 1 - Source Type","Const Dev Source 1 - Lien #","Const Dev Source 1 - Current ACC Residential Ammount","Const Dev Source 1 - Current ACC Commercial Ammount","Const Dev Source 1 - Current ACC Combined Ammount","Const Dev Source 1 -Current Const Interest Rate","Const Dev Source 1 -Current Const Required Payment","Const Dev Source 1 -Current Const Required Term","Const Dev Source 2 - Commited?","Const Dev Source 2 - Source Name","Const Dev Source 2 - Source Type","Const Dev Source 2 - Lien #","Const Dev Source 2 - Current ACC Residential Ammount","Const Dev Source 2 - Current ACC Commercial Ammount","Const Dev Source 2 - Current ACC Combined Ammount","Const Dev Source 2 -Current Const Interest Rate","Const Dev Source 2 -Current Const Required Payment","Const Dev Source 2 -Current Const Required Term","Const Dev Source 3 - Commited?","Const Dev Source 3 - Source Name","Const Dev Source 3 - Source Type","Const Dev Source 3 - Lien #","Const Dev Source 3 - Current ACC Residential Ammount","Const Dev Source 3 - Current ACC Commercial Ammount","Const Dev Source 3 - Current ACC Combined Ammount","Const Dev Source 3 -Current Const Interest Rate","Const Dev Source 3 -Current Const Required Payment","Const Dev Source 3 -Current Const Required Term","Const Dev Source 4 - Commited?","Const Dev Source 4 - Source Name","Const Dev Source 4 - Source Type","Const Dev Source 4 - Lien #","Const Dev Source 4 - Current ACC Residential Ammount","Const Dev Source 4 - Current ACC Commercial Ammount","Const Dev Source 4 - Current ACC Combined Ammount","Const Dev Source 4 -Current Const Interest Rate","Const Dev Source 4 -Current Const Required Payment","Const Dev Source 4 -Current Const Required Term","Const Dev Source 5 - Commited?","Const Dev Source 5 - Source Name","Const Dev Source 5 - Source Type","Const Dev Source 5 - Lien #","Const Dev Source 5 - Current ACC Residential Ammount","Const Dev Source 5 - Current ACC Commercial Ammount","Const Dev Source 5 - Current ACC Combined Ammount","Const Dev Source 5 -Current Const Interest Rate","Const Dev Source 5 -Current Const Required Payment","Const Dev Source 5 -Current Const Required Term","Const Dev Source 6 - Commited?","Const Dev Source 6 - Source Name","Const Dev Source 6 - Source Type","Const Dev Source 6 - Lien #","Const Dev Source 6 - Current ACC Residential Ammount","Const Dev Source 6 - Current ACC Commercial Ammount","Const Dev Source 6 - Current ACC Combined Ammount","Const Dev Source 6 -Current Const Interest Rate","Const Dev Source 6 -Current Const Required Payment","Const Dev Source 6 -Current Const Required Term","Const Dev Source 7 - Commited?","Const Dev Source 7 - Source Name","Const Dev Source 7 - Source Type","Const Dev Source 7 - Lien #","Const Dev Source 7 - Current ACC Residential Ammount","Const Dev Source 7 - Current ACC Commercial Ammount","Const Dev Source 7 - Current ACC Combined Ammount","Const Dev Source 7 -Current Const Interest Rate","Const Dev Source 7 -Current Const Required Payment","Const Dev Source 7 -Current Const Required Term","Const Dev Source 8 - Commited?","Const Dev Source 8 - Source Name","Const Dev Source 8 - Source Type","Const Dev Source 8 - Lien #","Const Dev Source 8 - Current ACC Residential Ammount","Const Dev Source 8 - Current ACC Commercial Ammount","Const Dev Source 8 - Current ACC Combined Ammount","Const Dev Source 8 -Current Const Interest Rate","Const Dev Source 8 -Current Const Required Payment","Const Dev Source 8 -Current Const Required Term","Const Dev Source 9 - Commited?","Const Dev Source 9 - Source Name","Const Dev Source 9 - Source Type","Const Dev Source 9 - Lien #","Const Dev Source 9 - Current ACC Residential Ammount","Const Dev Source 9 - Current ACC Commercial Ammount","Const Dev Source 9 - Current ACC Combined Ammount","Const Dev Source 9 -Current Const Interest Rate","Const Dev Source 9 -Current Const Required Payment","Const Dev Source 9 -Current Const Required Term","Const Dev Source 10 - Commited?","Const Dev Source 10 - Source Name","Const Dev Source 10 - Source Type","Const Dev Source 10 - Lien #","Const Dev Source 10 - Current ACC Residential Ammount","Const Dev Source 10 - Current ACC Commercial Ammount","Const Dev Source 10 - Current ACC Combined Ammount","Const Dev Source 10 -Current Const Interest Rate","Const Dev Source 10 -Current Const Required Payment","Const Dev Source 10 -Current Const Required Term","Const Dev Source 11 - Commited?","Const Dev Source 11 - Source Name","Const Dev Source 11 - Source Type","Const Dev Source 11 - Lien #","Const Dev Source 11 - Current ACC Residential Ammount","Const Dev Source 11 - Current ACC Commercial Ammount","Const Dev Source 11 - Current ACC Combined Ammount","Const Dev Source 11 -Current Const Interest Rate","Const Dev Source 11 -Current Const Required Payment","Const Dev Source 11 -Current Const Required Term","Const Dev Source 12 - Commited?","Const Dev Source 12 - Source Name","Const Dev Source 12 - Source Type","Const Dev Source 12 - Lien #","Const Dev Source 12 - Current ACC Residential Ammount","Const Dev Source 12 - Current ACC Commercial Ammount","Const Dev Source 12 - Current ACC Combined Ammount","Const Dev Source 12 -Current Const Interest Rate","Const Dev Source 12 -Current Const Required Payment","Const Dev Source 12 -Current Const Required Term","Const Dev Source 13 - Commited?","Const Dev Source 13 - Source Name","Const Dev Source 13 - Source Type","Const Dev Source 13 - Lien #","Const Dev Source 13 - Current ACC Residential Ammount","Const Dev Source 13 - Current ACC Commercial Ammount","Const Dev Source 13 - Current ACC Combined Ammount","Const Dev Source 13 -Current Const Interest Rate","Const Dev Source 13 -Current Const Required Payment","Const Dev Source 13 -Current Const Required Term","Const Dev Source 14 - Commited?","Const Dev Source 14 - Source Name","Const Dev Source 14 - Source Type","Const Dev Source 14 - Lien #","Const Dev Source 14 - Current ACC Residential Ammount","Const Dev Source 14 - Current ACC Commercial Ammount","Const Dev Source 14 - Current ACC Combined Ammount","Const Dev Source 14 -Current Const Interest Rate","Const Dev Source 14 -Current Const Required Payment","Const Dev Source 14 -Current Const Required Term","Const Dev Source 15 - Commited?","Const Dev Source 15 - Source Name","Const Dev Source 15 - Source Type","Const Dev Source 15 - Lien #","Const Dev Source 15 - Current ACC Residential Ammount","Const Dev Source 15 - Current ACC Commercial Ammount","Const Dev Source 15 - Current ACC Combined Ammount","Const Dev Source 15 -Current Const Interest Rate","Const Dev Source 15 -Current Const Required Payment","Const Dev Source 15 -Current Const Required Term","Const Dev Source 16 - Commited?","Const Dev Source 16 - Source Name","Const Dev Source 16 - Source Type","Const Dev Source 16 - Lien #","Const Dev Source 16 - Current ACC Residential Ammount","Const Dev Source 16 - Current ACC Commercial Ammount","Const Dev Source 16 - Current ACC Combined Ammount","Const Dev Source 16 -Current Const Interest Rate","Const Dev Source 16 -Current Const Required Payment","Const Dev Source 16 -Current Const Required Term","Const Dev Source 1 - Deferred Amount","Const Dev Source 2 - Deferred Amount","Const Dev Source 3 - Deferred Amount","Const Dev Source 4 - Deferred Amount","Const Dev Source 5 - Deferred Amount","Const Dev Source 6 - Deferred Amount","Const Dev Source 7 - Deferred Amount","Const Dev Source 8 - Deferred Amount","Const Dev Source 9 - Deferred Amount","Const Dev Source 10 - Deferred Amount","Const Dev Source 11 - Deferred Amount","Const Dev Source 12 - Deferred Amount","Const Dev Source 13 - Deferred Amount","Const Dev Source 14 - Deferred Amount","Const Dev Source 15 - Deferred Amount","Const Dev Source 16 - Deferred Amount","Perm Dev Source 1 - Commited?","Perm Dev Source 1 - Source Name","Perm Dev Source 1 - Source Type","Perm Dev Source 1 - Lien #","Perm Dev Source 1 - Current ACC Residential Ammount","Perm Dev Source 1 - Current ACC Commercial Ammount","Perm Dev Source 1 - Current ACC Combined Ammount","Perm Dev Source 1 -Current Perm Interest Rate","Perm Dev Source 1 -Current Perm Interest Type","Perm Dev Source 1 -Current Perm Amortizing Period","Perm Dev Source 1 -Current Perm Repayment Type","Perm Dev Source 1 -Current Perm Repayment Due in","Perm Dev Source 1 -Current Perm Required Res Debt Service","Perm Dev Source 1 -Current Perm Required Com Debt Service","Perm Dev Source 2 - Commited?","Perm Dev Source 2 - Source Name","Perm Dev Source 2 - Source Type","Perm Dev Source 2 - Lien #","Perm Dev Source 2 - Current ACC Residential Ammount","Perm Dev Source 2 - Current ACC Commercial Ammount","Perm Dev Source 2 - Current ACC Combined Ammount","Perm Dev Source 2 -Current Perm Interest Rate","Perm Dev Source 2 -Current Perm Interest Type","Perm Dev Source 2 -Current Perm Amortizing Period","Perm Dev Source 2 -Current Perm Repayment Type","Perm Dev Source 2 -Current Perm Repayment Due in","Perm Dev Source 2 -Current Perm Required Res Debt Service","Perm Dev Source 2 -Current Perm Required Com Debt Service","Perm Dev Source 3 (CHA) - Commited?","Perm Dev Source 3 (CHA) - Source Name","Perm Dev Source 3 (CHA) - Source Type","Perm Dev Source 3 (CHA) - Lien #","Perm Dev Source 3 (CHA) - Current ACC Residential Ammount","Perm Dev Source 3 (CHA) - Current ACC Commercial Ammount","Perm Dev Source 3 (CHA) - Current ACC Combined Ammount","Perm Dev Source 3 (CHA) -Current Perm Interest Rate","Perm Dev Source 3 (CHA) -Current Perm Interest Type","Perm Dev Source 3 (CHA) -Current Perm Amortizing Period","Perm Dev Source 3 (CHA) -Current Perm Repayment Type","Perm Dev Source 3 (CHA) -Current Perm Repayment Due in","Perm Dev Source 3 (CHA) -Current Perm Required Res Debt Service","Perm Dev Source 3 (CHA) -Current Perm Required Com Debt Service","Perm Dev Source 4 - Commited?","Perm Dev Source 4 - Source Name","Perm Dev Source 4 - Source Type","Perm Dev Source 4 - Lien #","Perm Dev Source 4 - Current ACC Residential Ammount","Perm Dev Source 4 - Current ACC Commercial Ammount","Perm Dev Source 4 - Current ACC Combined Ammount","Perm Dev Source 4 -Current Perm Interest Rate","Perm Dev Source 4 -Current Perm Interest Type","Perm Dev Source 4 -Current Perm Amortizing Period","Perm Dev Source 4 -Current Perm Repayment Type","Perm Dev Source 4 -Current Perm Repayment Due in","Perm Dev Source 4 -Current Perm Required Res Debt Service","Perm Dev Source 4 -Current Perm Required Com Debt Service","Perm Dev Source 5 - Commited?","Perm Dev Source 5 - Source Name","Perm Dev Source 5 - Source Type","Perm Dev Source 5 - Lien #","Perm Dev Source 5 - Current ACC Residential Ammount","Perm Dev Source 5 - Current ACC Commercial Ammount","Perm Dev Source 5 - Current ACC Combined Ammount","Perm Dev Source 5 -Current Perm Interest Rate","Perm Dev Source 5 -Current Perm Interest Type","Perm Dev Source 5 -Current Perm Amortizing Period","Perm Dev Source 5 -Current Perm Repayment Type","Perm Dev Source 5 -Current Perm Repayment Due in","Perm Dev Source 5 -Current Perm Required Res Debt Service","Perm Dev Source 5 -Current Perm Required Com Debt Service","Perm Dev Source 6 - Commited?","Perm Dev Source 6 - Source Name","Perm Dev Source 6 - Source Type","Perm Dev Source 6 - Lien #","Perm Dev Source 6 - Current ACC Residential Ammount","Perm Dev Source 6 - Current ACC Commercial Ammount","Perm Dev Source 6 - Current ACC Combined Ammount","Perm Dev Source 6 -Current Perm Interest Rate","Perm Dev Source 6 -Current Perm Interest Type","Perm Dev Source 6 -Current Perm Amortizing Period","Perm Dev Source 6 -Current Perm Repayment Type","Perm Dev Source 6 -Current Perm Repayment Due in","Perm Dev Source 6 -Current Perm Required Res Debt Service","Perm Dev Source 6 -Current Perm Required Com Debt Service","Perm Dev Source 7 - Commited?","Perm Dev Source 7 - Source Name","Perm Dev Source 7 - Source Type","Perm Dev Source 7 - Lien #","Perm Dev Source 7 - Current ACC Residential Ammount","Perm Dev Source 7 - Current ACC Commercial Ammount","Perm Dev Source 7 - Current ACC Combined Ammount","Perm Dev Source 7 -Current Perm Interest Rate","Perm Dev Source 7 -Current Perm Interest Type","Perm Dev Source 7 -Current Perm Amortizing Period","Perm Dev Source 7 -Current Perm Repayment Type","Perm Dev Source 7 -Current Perm Repayment Due in","Perm Dev Source 7 -Current Perm Required Res Debt Service","Perm Dev Source 7 -Current Perm Required Com Debt Service","Perm Dev Source 8 - Commited?","Perm Dev Source 8 - Source Name","Perm Dev Source 8 - Source Type","Perm Dev Source 8 - Lien #","Perm Dev Source 8 - Current ACC Residential Ammount","Perm Dev Source 8 - Current ACC Commercial Ammount","Perm Dev Source 8 - Current ACC Combined Ammount","Perm Dev Source 8 -Current Perm Interest Rate","Perm Dev Source 8 -Current Perm Interest Type","Perm Dev Source 8 -Current Perm Amortizing Period","Perm Dev Source 8 -Current Perm Repayment Type","Perm Dev Source 8 -Current Perm Repayment Due in","Perm Dev Source 8 -Current Perm Required Res Debt Service","Perm Dev Source 8 -Current Perm Required Com Debt Service","Perm Dev Source 9 - Commited?","Perm Dev Source 9 - Source Name","Perm Dev Source 9 - Source Type","Perm Dev Source 9 - Lien #","Perm Dev Source 9 - Current ACC Residential Ammount","Perm Dev Source 9 - Current ACC Commercial Ammount","Perm Dev Source 9 - Current ACC Combined Ammount","Perm Dev Source 9 -Current Perm Interest Rate","Perm Dev Source 9 -Current Perm Interest Type","Perm Dev Source 9 -Current Perm Amortizing Period","Perm Dev Source 9 -Current Perm Repayment Type","Perm Dev Source 9 -Current Perm Repayment Due in","Perm Dev Source 9 -Current Perm Required Res Debt Service","Perm Dev Source 9 -Current Perm Required Com Debt Service","Perm Dev Source 10 - Commited?","Perm Dev Source 10 - Source Name","Perm Dev Source 10 - Source Type","Perm Dev Source 10 - Lien #","Perm Dev Source 10 - Current ACC Residential Ammount","Perm Dev Source 10 - Current ACC Commercial Ammount","Perm Dev Source 10 - Current ACC Combined Ammount","Perm Dev Source 10 -Current Perm Interest Rate","Perm Dev Source 10 -Current Perm Interest Type","Perm Dev Source 10 -Current Perm Amortizing Period","Perm Dev Source 10 -Current Perm Repayment Type","Perm Dev Source 10 -Current Perm Repayment Due in","Perm Dev Source 10 -Current Perm Required Res Debt Service","Perm Dev Source 10 -Current Perm Required Com Debt Service","Perm Dev Source 11 - Commited?","Perm Dev Source 11 - Source Name","Perm Dev Source 11 - Source Type","Perm Dev Source 11 - Lien #","Perm Dev Source 11 - Current ACC Residential Ammount","Perm Dev Source 11 - Current ACC Commercial Ammount","Perm Dev Source 11 - Current ACC Combined Ammount","Perm Dev Source 11 -Current Perm Interest Rate","Perm Dev Source 11 -Current Perm Interest Type","Perm Dev Source 11 -Current Perm Amortizing Period","Perm Dev Source 11 -Current Perm Repayment Type","Perm Dev Source 11 -Current Perm Repayment Due in","Perm Dev Source 11 -Current Perm Required Res Debt Service","Perm Dev Source 11 -Current Perm Required Com Debt Service","Perm Dev Source 12 - Commited?","Perm Dev Source 12 - Source Name","Perm Dev Source 12 - Source Type","Perm Dev Source 12 - Lien #","Perm Dev Source 12 - Current ACC Residential Ammount","Perm Dev Source 12 - Current ACC Commercial Ammount","Perm Dev Source 12 - Current ACC Combined Ammount","Perm Dev Source 12 -Current Perm Interest Rate","Perm Dev Source 12 -Current Perm Interest Type","Perm Dev Source 12 -Current Perm Amortizing Period","Perm Dev Source 12 -Current Perm Repayment Type","Perm Dev Source 12 -Current Perm Repayment Due in","Perm Dev Source 12 -Current Perm Required Res Debt Service","Perm Dev Source 12 -Current Perm Required Com Debt Service","Perm Dev Source 13 - Commited?","Perm Dev Source 13 - Source Name","Perm Dev Source 13 - Source Type","Perm Dev Source 13 - Lien #","Perm Dev Source 13 - Current ACC Residential Ammount","Perm Dev Source 13 - Current ACC Commercial Ammount","Perm Dev Source 13 - Current ACC Combined Ammount","Perm Dev Source 13 -Current Perm Interest Rate","Perm Dev Source 13 -Current Perm Interest Type","Perm Dev Source 13 -Current Perm Amortizing Period","Perm Dev Source 13 -Current Perm Repayment Type","Perm Dev Source 13 -Current Perm Repayment Due in","Perm Dev Source 13 -Current Perm Required Res Debt Service","Perm Dev Source 13 -Current Perm Required Com Debt Service","Perm Dev Source 14 - Commited?","Perm Dev Source 14 - Source Name","Perm Dev Source 14 - Source Type","Perm Dev Source 14 - Lien #","Perm Dev Source 14 - Current ACC Residential Ammount","Perm Dev Source 14 - Current ACC Commercial Ammount","Perm Dev Source 14 - Current ACC Combined Ammount","Perm Dev Source 14 -Current Perm Interest Rate","Perm Dev Source 14 -Current Perm Interest Type","Perm Dev Source 14 -Current Perm Amortizing Period","Perm Dev Source 14 -Current Perm Repayment Type","Perm Dev Source 14 -Current Perm Repayment Due in","Perm Dev Source 14 -Current Perm Required Res Debt Service","Perm Dev Source 14 -Current Perm Required Com Debt Service","Perm Dev Source 15 - Commited?","Perm Dev Source 15 - Source Name","Perm Dev Source 15 - Source Type","Perm Dev Source 15 - Lien #","Perm Dev Source 15 - Current ACC Residential Ammount","Perm Dev Source 15 - Current ACC Commercial Ammount","Perm Dev Source 15 - Current ACC Combined Ammount","Perm Dev Source 15 -Current Perm Interest Rate","Perm Dev Source 15 -Current Perm Interest Type","Perm Dev Source 15 -Current Perm Amortizing Period","Perm Dev Source 15 -Current Perm Repayment Type","Perm Dev Source 15 -Current Perm Repayment Due in","Perm Dev Source 15 -Current Perm Required Res Debt Service","Perm Dev Source 15 -Current Perm Required Com Debt Service","Land Cost or Value","Demolition","Legal","Land Lease Rent Prepayment","Existing Improvements Cost or Value","Off-Site Improvements","Predevelopment Interest/Holding Cost","Assumed, Accrued Interest on Existing Debt (Rehab/Acq)","Excess Purchase Price Over Appraisal","Subtotal","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Total Relocation Expenses","Subtotal","Site Work","Structures","General Requirements","Contractor Overhead","Contractor Profit","Prevailing Wages","General Liability Insurance","Urban Greening","Other: (Specify)","Other: (Specify)","Other: (Specify)","Subtotal","Design","Supervision","Total Survey & Engineering","Other: (Specify)","Other: (Specify)","Subtotal","Construction Loan Interest","Origination Fee","Credit Enhancement/Application Fee","Bond Premium","Cost of Issuance","Title & Recording","Taxes","Insurance","Employment Reporting","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Subtotal","Loan Origination Fee","Credit Enhancement/Application Fee","Title & Recording","Taxes","Insurance","Legal for Perm Loan","Other: (Specify)","Other: (Specify)","Subtotal","Legal Paid by Applicant","Lender Legal","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Subtotal","Operating Reserve","Replacement Reserve","Transition Reserve","Rent Reserve","Other: (Specify)","Other: (Specify)","Other: (Specify)","Subtotal","Construction Hard Cost Contingency ","Soft Cost Contingency","Other: (Specify)","Other: (Specify)","Other: (Specify)","Subtotal","TCAC App/Allocation/Monitoring Fees","Environmental Audit","Local Development Impact Fees","Permit Processing Fees","Capital Fees","Marketing","Furnishings","Market Study","Accounting/Reimbursable","Appraisal Costs","Construction Management","Prevailing Wage Monitoring","Other: (Specify)","Other: (Specify)","Other: (Specify)","Other: (Specify)","Subtotal","Developer Overhead/Profit","Consultant/Processing Agent","Project Administration","Broker Fees Paid  to a Related Party","Construction Oversight by Developer","Other: (Specify)","Subtotal","Year 1 DSCR","Total Dev Fee","Max Allowable Total Developer Fee","Total Points","Max Points","A","A.i.","A.ii.","B.","C.","C.i.","C.ii.","C.iii.","D.","D.i.","D.ii."]
[null,{"$f":"ProjectName","v":0},{"$f":"Overview!$E$8","v":0},{"$f":"Overview!$V$8","v":0},{"$f":"Overview!$AE$8","v":0},{"$f":"County","v":0},{"$f":"Overview!B11","v":0},{"$f":"Overview!H11","v":0},{"$f":"Overview!N11","v":0},{"$f":"Overview!B12","v":0},{"$f":"Overview!H12","v":0},{"$f":"Overview!N12","v":0},{"$f":"Overview!B13","v":0},{"$f":"Overview!H13","v":0},{"$f":"Overview!N13","v":0},{"$f":"Overview!U11","v":0},{"$f":"Overview!AB11","v":0},{"$f":"Overview!AH11","v":0},{"$f":"Overview!U12","v":0},{"$f":"Overview!AB12","v":0},{"$f":"Overview!AH12","v":0},{"$f":"Overview!U13","v":0},{"$f":"Overview!AB13","v":0},{"$f":"Overview!AH13","v":0},{"$f":"Overview!I15","v":0},{"$f":"vmDT","v":0},{"$f":"Overview!L17","v":0},{"$f":"Overview!L18","v":0},{"$f":"Overview!L19","v":0},{"$f":"vmPAM","v":{"$error":"#NAME?"}},{"$f":"vmPAM2","v":{"$error":"#NAME?"}},{"$f":"Overview!AL29","v":0},{"$f":"Overview!W30","v":0},{"$f":"Overview!T31","v":0},{"$f":"Overview!T32","v":0},{"$f":"Overview!T33","v":0},{"$f":"vmShovelReady","v":0},{"$f":"vmHCD1","v":0},{"$f":"Overview!S46","v":0},{"$f":"Overview!W46","v":0},{"$f":"Overview!Z46","v":0},{"$f":"Overview!AD46","v":0},{"$f":"Overview!AH46","v":0},{"$f":"vmHCD2","v":0},{"$f":"Overview!S47","v":0},{"$f":"Overview!W47","v":0},{"$f":"Overview!Z47","v":0},{"$f":"Overview!AD47","v":0},{"$f":"Overview!AD47","v":0},{"$f":"vmHCD3","v":0},{"$f":"Overview!S48","v":0},{"$f":"Overview!W48","v":0},{"$f":"Overview!Z48","v":0},{"$f":"Overview!AD48","v":0},{"$f":"Overview!AH48","v":0},{"$f":"vmHCD4","v":0},{"$f":"Overview!S49","v":0},{"$f":"Overview!W49","v":0},{"$f":"Overview!Z49","v":0},{"$f":"Overview!AD49","v":0},{"$f":"Overview!AH49","v":0},{"$f":"Overview!AL59","v":0},{"$f":"Overview!U72","v":0},{"$f":"Overview!AE72","v":0},{"$f":"Overview!AL72","v":0},{"$f":"Overview!B74","v":0},{"$f":"Overview!K74","v":0},{"$f":"Overview!Q74","v":""},{"$f":"Overview!W74","v":0},{"$f":"Overview!AC74","v":0},{"$f":"Overview!AI74","v":0},{"$f":"Overview!B76","v":0},{"$f":"Overview!G76","v":0},{"$f":"Overview!L76","v":0},{"$f":"Overview!Q76","v":0},{"$f":"Overview!V76","v":0},{"$f":"Overview!AA76","v":0},{"$f":"Overview!R77","v":0},{"$f":"Overview!AL77","v":0},{"$f":"Overview!AL80","v":0},{"$f":"Overview!B90","v":0},{"$f":"Overview!N90","v":0},{"$f":"Overview!AB90","v":0},{"$f":"Overview!AG90","v":0},{"$f":"Overview!B92","v":0},{"$f":"Overview!F92","v":0},{"$f":"Overview!P91","v":0},{"$f":"Overview!B94","v":0},{"$f":"Overview!K94","v":0},{"$f":"Overview!T94","v":0},{"$f":"Overview!AC94","v":0},{"$f":"Overview!B95","v":0},{"$f":"Overview!K95","v":0},{"$f":"Overview!T95","v":0},{"$f":"Overview!AC95","v":0},{"$f":"Overview!B96","v":0},{"$f":"Overview!K96","v":0},{"$f":"Overview!T96","v":0},{"$f":"Overview!AC96","v":0},{"$f":"Overview!B97","v":0},{"$f":"Overview!K97","v":0},{"$f":"Overview!T97","v":0},{"$f":"Overview!AC97","v":0},{"$f":"Overview!B98","v":0},{"$f":"Overview!K98","v":0},{"$f":"Overview!T98","v":0},{"$f":"Overview!AC98","v":0},{"$f":"Overview!D100","v":0},{"$f":"Overview!D101","v":0},{"$f":"Overview!D102","v":0},{"$f":"Overview!D103","v":0},{"$f":"Overview!F104","v":0},{"$f":"Overview!E108","v":0},{"$f":"Overview!H108","v":0},{"$f":"Overview!J108","v":0},{"$f":"Overview!M108","v":0},{"$f":"Overview!P108","v":0},{"$f":"Overview!S108","v":0},{"$f":"Overview!V108","v":0},{"$f":"Overview!Y108","v":0},{"$f":"Overview!AA108","v":0},{"$f":"Overview!AD108","v":0},{"$f":"Overview!AG108","v":0},{"$f":"Overview!AJ108","v":0},{"$f":"Overview!E109","v":0},{"$f":"Overview!H109","v":0},{"$f":"Overview!J109","v":0},{"$f":"Overview!M109","v":0},{"$f":"Overview!P109","v":0},{"$f":"Overview!S109","v":0},{"$f":"Overview!V109","v":0},{"$f":"Overview!Y109","v":0},{"$f":"Overview!AA109","v":0},{"$f":"Overview!AD109","v":0},{"$f":"Overview!AG109","v":0},{"$f":"Overview!AJ109","v":0},{"$f":"Overview!I113","v":0},{"$f":"Overview!K113","v":0},{"$f":"Overview!M113","v":0},{"$f":"Overview!I114","v":0},{"$f":"Overview!K114","v":0},{"$f":"Overview!M114","v":0},{"$f":"Overview!I115","v":0},{"$f":"Overview!K115","v":0},{"$f":"Overview!M115","v":0},{"$f":"Overview!I116","v":0},{"$f":"Overview!K116","v":0},{"$f":"Overview!M116","v":0},{"$f":"Overview!I117","v":0},{"$f":"Overview!K117","v":0},{"$f":"Overview!M117","v":0},{"$f":"Overview!I118","v":0},{"$f":"Overview!K118","v":0},{"$f":"Overview!M118","v":0},{"$f":"Overview!I119","v":0},{"$f":"Overview!K119","v":0},{"$f":"Overview!M119","v":0},{"$f":"Overview!O113","v":0},{"$f":"Overview!Q113","v":0},{"$f":"Overview!S113","v":0},{"$f":"Overview!O114","v":0},{"$f":"Overview!Q114","v":0},{"$f":"Overview!S114","v":0},{"$f":"Overview!O115","v":0},{"$f":"Overview!Q115","v":0},{"$f":"Overview!S115","v":0},{"$f":"Overview!O116","v":0},{"$f":"Overview!Q116","v":0},{"$f":"Overview!S116","v":0},{"$f":"Overview!O117","v":0},{"$f":"Overview!Q117","v":0},{"$f":"Overview!S117","v":0},{"$f":"Overview!O118","v":0},{"$f":"Overview!Q118","v":0},{"$f":"Overview!S118","v":0},{"$f":"Overview!O119","v":0},{"$f":"Overview!Q119","v":0},{"$f":"Overview!S119","v":0},{"$f":"Overview!Y112","v":0},{"$f":"Overview!Y113","v":0},{"$f":"Overview!Y114","v":0},{"$f":"Overview!Y115","v":0},{"$f":"Overview!Y116","v":0},{"$f":"Overview!Y117","v":0},{"$f":"Overview!AA112","v":0},{"$f":"Overview!AA113","v":0},{"$f":"Overview!AA114","v":0},{"$f":"Overview!AA115","v":0},{"$f":"Overview!AA116","v":0},{"$f":"Overview!AA117","v":0},{"$f":"Overview!AD112","v":0},{"$f":"Overview!AD113","v":0},{"$f":"Overview!AD114","v":0},{"$f":"Overview!AD115","v":0},{"$f":"Overview!AD116","v":0},{"$f":"Overview!AD117","v":0},{"$f":"Overview!B127","v":0},{"$f":"Overview!J127","v":0},{"$f":"Overview!R127","v":0},{"$f":"Overview!Z127","v":0},{"$f":"Overview!AH127","v":0},{"$f":"Overview!B128","v":0},{"$f":"Overview!J128","v":0},{"$f":"Overview!R128","v":0},{"$f":"Overview!Z128","v":0},{"$f":"Overview!AH128","v":0},{"$f":"Overview!B129","v":0},{"$f":"Overview!J129","v":0},{"$f":"Overview!R129","v":0},{"$f":"Overview!Z129","v":0},{"$f":"Overview!AH129","v":0},{"$f":"Overview!B130","v":0},{"$f":"Overview!J130","v":0},{"$f":"Overview!E133","v":0},{"$f":"Overview!G133","v":0},{"$f":"Overview!O133","v":0},{"$f":"Overview!Q133","v":0},{"$f":"Overview!W133","v":0},{"$f":"Overview!Y133","v":0},{"$f":"Overview!AD133","v":0},{"$f":"Overview!AF133","v":0},{"$f":"Overview!B135","v":0},{"$f":"Overview!L135","v":0},{"$f":"Overview!V135","v":0},{"$f":"Overview!AF135","v":0},{"$f":"Overview!B136","v":0},{"$f":"Overview!L136","v":0},{"$f":"Overview!V136","v":0},{"$f":"Overview!AF136","v":0},{"$f":"Overview!B137","v":0},{"$f":"Overview!L137","v":0},{"$f":"Overview!V137","v":0},{"$f":"Overview!AF137","v":0},{"$f":"Overview!B141","v":0},{"$f":"Overview!J141","v":0},{"$f":"Overview!R141","v":0},{"$f":"Overview!Z141","v":0},{"$f":"Overview!G151","v":0},{"$f":"Overview!P151","v":0},{"$f":"Overview!X151","v":0},{"$f":"Overview!AH151","v":0},{"$f":"Overview!G154","v":0},{"$f":"Overview!P154","v":0},{"$f":"Overview!X154","v":0},{"$f":"Overview!AH154","v":0},{"$f":"Overview!I160","v":0},{"$f":"Overview!R160","v":0},{"$f":"Overview!AA160","v":0},{"$f":"Overview!AJ160","v":0},{"$f":"Overview!H164","v":0},{"$f":"Overview!P164","v":0},{"$f":"Overview!X164","v":0},{"$f":"Overview!AJ164","v":0},{"$f":"Overview!G169","v":0},{"$f":"Overview!M169","v":0},{"$f":"Overview!U169","v":0},{"$f":"Overview!AC169","v":0},{"$f":"Overview!F173","v":0},{"$f":"Overview!O173","v":0},{"$f":"Overview!K180","v":0},{"$f":"Overview!K181","v":0},{"$f":"Overview!K182","v":0},{"$f":"Overview!K184","v":0},{"$f":"Overview!K185","v":0},{"$f":"Overview!K186","v":0},{"$f":"Overview!K188","v":0},{"$f":"Overview!K189","v":0},{"$f":"Overview!K190","v":0},{"$f":"Overview!P181","v":0},{"$f":"Overview!Y181","v":0},{"$f":"Overview!AC181","v":0},{"$f":"Overview!AF181","v":0},{"$f":"Overview!AJ181","v":0},{"$f":"Overview!P182","v":0},{"$f":"Overview!Y182","v":0},{"$f":"Overview!AC182","v":0},{"$f":"Overview!AF182","v":0},{"$f":"Overview!AJ182","v":0},{"$f":"Overview!P183","v":0},{"$f":"Overview!Y183","v":0},{"$f":"Overview!AC183","v":0},{"$f":"Overview!AF183","v":0},{"$f":"Overview!AJ183","v":0},{"$f":"Overview!P184","v":0},{"$f":"Overview!Y184","v":0},{"$f":"Overview!AC184","v":0},{"$f":"Overview!AF184","v":0},{"$f":"Overview!AJ184","v":0},{"$f":"Overview!P186","v":0},{"$f":"Overview!Y186","v":0},{"$f":"Overview!AC186","v":0},{"$f":"Overview!AF186","v":0},{"$f":"Overview!AJ186","v":0},{"$f":"Overview!P187","v":0},{"$f":"Overview!Y187","v":0},{"$f":"Overview!AC187","v":0},{"$f":"Overview!AF187","v":0},{"$f":"Overview!AJ187","v":0},{"$f":"Overview!P188","v":0},{"$f":"Overview!Y188","v":0},{"$f":"Overview!AC188","v":0},{"$f":"Overview!AF188","v":0},{"$f":"Overview!AJ188","v":0},{"$f":"Overview!P189","v":0},{"$f":"Overview!Y189","v":0},{"$f":"Overview!AC189","v":0},{"$f":"Overview!AF189","v":0},{"$f":"Overview!AJ189","v":0},{"$f":"Overview!G195","v":0},{"$f":"Overview!M195","v":0},{"$f":"Overview!S195","v":0},{"$f":"Overview!V195","v":0},{"$f":"Overview!Y195","v":0},{"$f":"Overview!AB195","v":0},{"$f":"Overview!AE195","v":0},{"$f":"Overview!AH195","v":0},{"$f":"Overview!G196","v":0},{"$f":"Overview!M196","v":0},{"$f":"Overview!S196","v":0},{"$f":"Overview!V196","v":0},{"$f":"Overview!Y196","v":0},{"$f":"Overview!AB196","v":0},{"$f":"Overview!AE196","v":0},{"$f":"Overview!AH196","v":0},{"$f":"Overview!G197","v":0},{"$f":"Overview!M196","v":0},{"$f":"Overview!S196","v":0},{"$f":"Overview!V196","v":0},{"$f":"Overview!Y196","v":0},{"$f":"Overview!AB196","v":0},{"$f":"Overview!AE196","v":0},{"$f":"Overview!AH196","v":0},{"$f":"Overview!G198","v":0},{"$f":"Overview!M198","v":0},{"$f":"Overview!S198","v":0},{"$f":"Overview!V198","v":0},{"$f":"Overview!Y198","v":0},{"$f":"Overview!AB198","v":0},{"$f":"Overview!AE198","v":0},{"$f":"Overview!AH198","v":0},{"$f":"Overview!G199","v":0},{"$f":"Overview!M199","v":0},{"$f":"Overview!S199","v":0},{"$f":"Overview!V199","v":0},{"$f":"Overview!Y199","v":0},{"$f":"Overview!AB199","v":0},{"$f":"Overview!AE199","v":0},{"$f":"Overview!AH199","v":0},{"$f":"Overview!G200","v":0},{"$f":"Overview!M200","v":0},{"$f":"Overview!S200","v":0},{"$f":"Overview!V200","v":0},{"$f":"Overview!Y200","v":0},{"$f":"Overview!AB200","v":0},{"$f":"Overview!AE200","v":0},{"$f":"Overview!AH200","v":0},{"$f":"Overview!G201","v":0},{"$f":"Overview!M201","v":0},{"$f":"Overview!S201","v":0},{"$f":"Overview!V201","v":0},{"$f":"Overview!Y201","v":0},{"$f":"Overview!AB201","v":0},{"$f":"Overview!AE201","v":0},{"$f":"Overview!AH201","v":0},{"$f":"Overview!G202","v":0},{"$f":"Overview!M202","v":0},{"$f":"Overview!S202","v":0},{"$f":"Overview!V202","v":0},{"$f":"Overview!Y202","v":0},{"$f":"Overview!AB202","v":0},{"$f":"Overview!AE202","v":0},{"$f":"Overview!AH202","v":0},{"$f":"Overview!G203","v":0},{"$f":"Overview!M203","v":0},{"$f":"Overview!S203","v":0},{"$f":"Overview!V203","v":0},{"$f":"Overview!Y203","v":0},{"$f":"Overview!AB203","v":0},{"$f":"Overview!AE203","v":0},{"$f":"Overview!AH203","v":0},{"$f":"Overview!E207","v":0},{"$f":"Overview!J207","v":0},{"$f":"Overview!AJ207","v":0},{"$f":"Overview!E208","v":0},{"$f":"Overview!O208","v":0},{"$f":"Overview!S208","v":0},{"$f":"Overview!Y208","v":0},{"$f":"Overview!AA208","v":0},{"$f":"Overview!AL216","v":0},{"$f":"Overview!B218","v":0},{"$f":"Overview!Q218","v":0},{"$f":"Overview!T218","v":0},{"$f":"Overview!W218","v":0},{"$f":"Overview!AD218","v":0},{"$f":"Overview!AI218","v":0},{"$f":"Overview!B220","v":0},{"$f":"Overview!Q220","v":0},{"$f":"Overview!AB220","v":0},{"$f":"Overview!AH220","v":0},{"$f":"Overview!AK220","v":0},{"$f":"vmGL","v":0},{"$f":"Overview!B225","v":0},{"$f":"Overview!U225","v":0},{"$f":"Overview!AI225","v":0},{"$f":"Overview!AL233","v":0},{"$f":"vmRelocation","v":0},{"$f":"Overview!AL238","v":0},{"$f":"Overview!AL244","v":0},{"$f":"Overview!AJ251","v":0},{"$f":"Overview!AJ254","v":0},{"$f":"Overview!AJ255","v":0},{"$f":"Overview!AJ256","v":0},{"$f":"'Contacts Information'!B6","v":0},{"$f":"'Contacts Information'!L6","v":0},{"$f":"'Contacts Information'!O6","v":0},{"$f":"'Contacts Information'!Y6","v":0},{"$f":"'Contacts Information'!AB6","v":0},{"$f":"'Contacts Information'!AK6","v":0},{"$f":"'Contacts Information'!B7","v":0},{"$f":"'Contacts Information'!L7","v":0},{"$f":"'Contacts Information'!O7","v":0},{"$f":"'Contacts Information'!Y7","v":0},{"$f":"'Contacts Information'!AB7","v":0},{"$f":"'Contacts Information'!AK7","v":0},{"$f":"'Contacts Information'!B8","v":0},{"$f":"'Contacts Information'!L8","v":0},{"$f":"'Contacts Information'!O8","v":0},{"$f":"'Contacts Information'!Y8","v":0},{"$f":"'Contacts Information'!AB8","v":0},{"$f":"'Contacts Information'!AK8","v":0},{"$f":"'Contacts Information'!B9","v":0},{"$f":"'Contacts Information'!L9","v":0},{"$f":"'Contacts Information'!O9","v":0},{"$f":"'Contacts Information'!Y9","v":0},{"$f":"'Contacts Information'!AB9","v":0},{"$f":"'Contacts Information'!AK9","v":0},{"$f":"vmSponsor1","v":0},{"$f":"vmSponsorType","v":0},{"$f":"'Contacts Information'!AE14","v":0},{"$f":"'Contacts Information'!D15","v":0},{"$f":"'Contacts Information'!X15","v":0},{"$f":"'Contacts Information'!AH15","v":0},{"$f":"'Contacts Information'!AJ15","v":0},{"$f":"'Contacts Information'!E16","v":0},{"$f":"'Contacts Information'!O16","v":0},{"$f":"'Contacts Information'!X16","v":0},{"$f":"'Contacts Information'!AI16","v":0},{"$f":"'Contacts Information'!E17","v":0},{"$f":"'Contacts Information'!O17","v":0},{"$f":"'Contacts Information'!X17","v":0},{"$f":"'Contacts Information'!AI17","v":0},{"$f":"'Contacts Information'!D18","v":0},{"$f":"'Contacts Information'!X18","v":0},{"$f":"'Contacts Information'!AH18","v":0},{"$f":"'Contacts Information'!AJ18","v":0},{"$f":"vmSponsor2","v":0},{"$f":"'Contacts Information'!I30","v":0},{"$f":"'Contacts Information'!AE30","v":0},{"$f":"'Contacts Information'!D31","v":0},{"$f":"'Contacts Information'!X31","v":0},{"$f":"'Contacts Information'!AH31","v":0},{"$f":"'Contacts Information'!AJ31","v":0},{"$f":"'Contacts Information'!E32","v":0},{"$f":"'Contacts Information'!O32","v":0},{"$f":"'Contacts Information'!X32","v":0},{"$f":"'Contacts Information'!AI32","v":0},{"$f":"'Contacts Information'!E33","v":0},{"$f":"'Contacts Information'!O33","v":0},{"$f":"'Contacts Information'!X33","v":0},{"$f":"'Contacts Information'!AI33","v":0},{"$f":"'Contacts Information'!D34","v":0},{"$f":"'Contacts Information'!X34","v":0},{"$f":"'Contacts Information'!AH34","v":0},{"$f":"'Contacts Information'!AJ34","v":0},{"$f":"vmSponsor3","v":0},{"$f":"'Contacts Information'!I46","v":0},{"$f":"'Contacts Information'!AE46","v":0},{"$f":"'Contacts Information'!D47","v":0},{"$f":"'Contacts Information'!X47","v":0},{"$f":"'Contacts Information'!AH47","v":0},{"$f":"'Contacts Information'!AJ47","v":0},{"$f":"'Contacts Information'!E48","v":0},{"$f":"'Contacts Information'!O48","v":0},{"$f":"'Contacts Information'!X48","v":0},{"$f":"'Contacts Information'!AI48","v":0},{"$f":"'Contacts Information'!E49","v":0},{"$f":"'Contacts Information'!O49","v":0},{"$f":"'Contacts Information'!X49","v":0},{"$f":"'Contacts Information'!AI49","v":0},{"$f":"'Contacts Information'!D50","v":0},{"$f":"'Contacts Information'!X50","v":0},{"$f":"'Contacts Information'!AH50","v":0},{"$f":"'Contacts Information'!AJ50","v":0},{"$f":"'Contacts Information'!P63","v":0},{"$f":"'Contacts Information'!I64","v":0},{"$f":"'Contacts Information'!AE64","v":0},{"$f":"'Contacts Information'!D65","v":0},{"$f":"'Contacts Information'!X65","v":0},{"$f":"'Contacts Information'!AH65","v":0},{"$f":"'Contacts Information'!AJ65","v":0},{"$f":"'Contacts Information'!E66","v":0},{"$f":"'Contacts Information'!O66","v":0},{"$f":"'Contacts Information'!X66","v":0},{"$f":"'Contacts Information'!AI66","v":0},{"$f":"'Contacts Information'!E67","v":0},{"$f":"'Contacts Information'!O67","v":0},{"$f":"'Contacts Information'!X67","v":0},{"$f":"'Contacts Information'!AI67","v":0},{"$f":"'Contacts Information'!D68","v":0},{"$f":"'Contacts Information'!X68","v":0},{"$f":"'Contacts Information'!AH68","v":0},{"$f":"'Contacts Information'!AJ68","v":0},{"$f":"'Contacts Information'!P80","v":0},{"$f":"'Contacts Information'!I81","v":0},{"$f":"'Contacts Information'!AE81","v":0},{"$f":"'Contacts Information'!D82","v":0},{"$f":"'Contacts Information'!X82","v":0},{"$f":"'Contacts Information'!AH82","v":0},{"$f":"'Contacts Information'!AJ82","v":0},{"$f":"'Contacts Information'!E83","v":0},{"$f":"'Contacts Information'!O83","v":0},{"$f":"'Contacts Information'!X83","v":0},{"$f":"'Contacts Information'!AI83","v":0},{"$f":"'Contacts Information'!E84","v":0},{"$f":"'Contacts Information'!O84","v":0},{"$f":"'Contacts Information'!X84","v":0},{"$f":"'Contacts Information'!AI84","v":0},{"$f":"'Contacts Information'!D85","v":0},{"$f":"'Contacts Information'!X85","v":0},{"$f":"'Contacts Information'!AH85","v":0},{"$f":"'Contacts Information'!AJ85","v":0},{"$f":"vmOBE","v":0},{"$f":"'Contacts Information'!G97","v":0},{"$f":"'Contacts Information'!R97","v":0},{"$f":"'Contacts Information'!AC97","v":0},{"$f":"'Contacts Information'!AI97","v":0},{"$f":"'Contacts Information'!AK97","v":0},{"$f":"'Contacts Information'!E98","v":0},{"$f":"'Contacts Information'!O98","v":0},{"$f":"'Contacts Information'!X98","v":0},{"$f":"'Contacts Information'!AI98","v":0},{"$f":"'Contacts Information'!E99","v":0},{"$f":"'Contacts Information'!O99","v":0},{"$f":"'Contacts Information'!X99","v":0},{"$f":"'Contacts Information'!AI99","v":0},{"$f":"'Contacts Information'!D100","v":0},{"$f":"'Contacts Information'!X100","v":0},{"$f":"'Contacts Information'!AH100","v":0},{"$f":"'Contacts Information'!AJ100","v":0},{"$f":"vmAGP1","v":0},{"$f":"'Contacts Information'!E113","v":0},{"$f":"'Contacts Information'!AE113","v":0},{"$f":"'Contacts Information'!D114","v":0},{"$f":"'Contacts Information'!X114","v":0},{"$f":"'Contacts Information'!AF114","v":0},{"$f":"'Contacts Information'!AJ114","v":0},{"$f":"'Contacts Information'!F115","v":0},{"$f":"'Contacts Information'!P115","v":0},{"$f":"'Contacts Information'!X115","v":0},{"$f":"'Contacts Information'!AI115","v":0},{"$f":"'Contacts Information'!E116","v":0},{"$f":"'Contacts Information'!O116","v":0},{"$f":"'Contacts Information'!X116","v":0},{"$f":"'Contacts Information'!AI116","v":0},{"$f":"'Contacts Information'!D117","v":0},{"$f":"'Contacts Information'!X117","v":0},{"$f":"'Contacts Information'!AF117","v":0},{"$f":"'Contacts Information'!AJ117","v":0},{"$f":"vmAGP2","v":0},{"$f":"'Contacts Information'!E129","v":0},{"$f":"'Contacts Information'!AE129","v":0},{"$f":"'Contacts Information'!D130","v":0},{"$f":"'Contacts Information'!X130","v":0},{"$f":"'Contacts Information'!AF130","v":0},{"$f":"'Contacts Information'!AJ130","v":0},{"$f":"'Contacts Information'!F131","v":0},{"$f":"'Contacts Information'!P131","v":0},{"$f":"'Contacts Information'!X131","v":0},{"$f":"'Contacts Information'!AI131","v":0},{"$f":"'Contacts Information'!E132","v":0},{"$f":"'Contacts Information'!O132","v":0},{"$f":"'Contacts Information'!X132","v":0},{"$f":"'Contacts Information'!AI132","v":0},{"$f":"'Contacts Information'!D133","v":0},{"$f":"'Contacts Information'!X133","v":0},{"$f":"'Contacts Information'!AF133","v":0},{"$f":"'Contacts Information'!AJ133","v":0},{"$f":"vmMGP1","v":0},{"$f":"'Contacts Information'!E145","v":0},{"$f":"'Contacts Information'!AE145","v":0},{"$f":"'Contacts Information'!D146","v":0},{"$f":"'Contacts Information'!X146","v":0},{"$f":"'Contacts Information'!AF146","v":0},{"$f":"'Contacts Information'!AJ146","v":0},{"$f":"'Contacts Information'!F147","v":0},{"$f":"'Contacts Information'!P147","v":0},{"$f":"'Contacts Information'!X147","v":0},{"$f":"'Contacts Information'!AI147","v":0},{"$f":"'Contacts Information'!E148","v":0},{"$f":"'Contacts Information'!O148","v":0},{"$f":"'Contacts Information'!X148","v":0},{"$f":"'Contacts Information'!AI148","v":0},{"$f":"'Contacts Information'!D149","v":0},{"$f":"'Contacts Information'!X149","v":0},{"$f":"'Contacts Information'!AF149","v":0},{"$f":"'Contacts Information'!AJ149","v":0},{"$f":"vmMLLC","v":0},{"$f":"'Contacts Information'!E161","v":0},{"$f":"'Contacts Information'!AE161","v":0},{"$f":"'Contacts Information'!D162","v":0},{"$f":"'Contacts Information'!X162","v":0},{"$f":"'Contacts Information'!AF162","v":0},{"$f":"'Contacts Information'!AJ162","v":0},{"$f":"'Contacts Information'!F163","v":0},{"$f":"'Contacts Information'!P163","v":0},{"$f":"'Contacts Information'!X163","v":0},{"$f":"'Contacts Information'!AI163","v":0},{"$f":"'Contacts Information'!E164","v":0},{"$f":"'Contacts Information'!O164","v":0},{"$f":"'Contacts Information'!X164","v":0},{"$f":"'Contacts Information'!AI164","v":0},{"$f":"'Contacts Information'!D165","v":0},{"$f":"'Contacts Information'!X165","v":0},{"$f":"'Contacts Information'!AF165","v":0},{"$f":"'Contacts Information'!AJ165","v":0},{"$f":"'Contacts Information'!E177","v":0},{"$f":"'Contacts Information'!T177","v":0},{"$f":"'Contacts Information'!AF177","v":0},{"$f":"'Contacts Information'!D178","v":0},{"$f":"'Contacts Information'!K178","v":0},{"$f":"'Contacts Information'!X178","v":0},{"$f":"'Contacts Information'!AH178","v":0},{"$f":"'Contacts Information'!AJ178","v":0},{"$f":"'Contacts Information'!E180","v":0},{"$f":"'Contacts Information'!T180","v":0},{"$f":"'Contacts Information'!AF180","v":0},{"$f":"'Contacts Information'!D181","v":0},{"$f":"'Contacts Information'!K181","v":0},{"$f":"'Contacts Information'!X181","v":0},{"$f":"'Contacts Information'!AH181","v":0},{"$f":"'Contacts Information'!AJ181","v":0},{"$f":"'Contacts Information'!E183","v":0},{"$f":"'Contacts Information'!T183","v":0},{"$f":"'Contacts Information'!AF183","v":0},{"$f":"'Contacts Information'!D184","v":0},{"$f":"'Contacts Information'!K184","v":0},{"$f":"'Contacts Information'!X184","v":0},{"$f":"'Contacts Information'!AH184","v":0},{"$f":"'Contacts Information'!AJ184","v":0},{"$f":"'Contacts Information'!E186","v":0},{"$f":"'Contacts Information'!T186","v":0},{"$f":"'Contacts Information'!AF186","v":0},{"$f":"'Contacts Information'!D187","v":0},{"$f":"'Contacts Information'!K187","v":0},{"$f":"'Contacts Information'!X187","v":0},{"$f":"'Contacts Information'!AH187","v":0},{"$f":"'Contacts Information'!AJ187","v":0},{"$f":"'Contacts Information'!E189","v":0},{"$f":"'Contacts Information'!T189","v":0},{"$f":"'Contacts Information'!AF189","v":0},{"$f":"'Contacts Information'!D190","v":0},{"$f":"'Contacts Information'!K190","v":0},{"$f":"'Contacts Information'!X190","v":0},{"$f":"'Contacts Information'!AH190","v":0},{"$f":"'Contacts Information'!AJ190","v":0},{"$f":"'Contacts Information'!E192","v":0},{"$f":"'Contacts Information'!T192","v":0},{"$f":"'Contacts Information'!AF192","v":0},{"$f":"'Contacts Information'!D193","v":0},{"$f":"'Contacts Information'!K193","v":0},{"$f":"'Contacts Information'!X193","v":0},{"$f":"'Contacts Information'!AH193","v":0},{"$f":"'Contacts Information'!AJ193","v":0},{"$f":"'Contacts Information'!E195","v":0},{"$f":"'Contacts Information'!T195","v":0},{"$f":"'Contacts Information'!AF195","v":0},{"$f":"'Contacts Information'!D196","v":0},{"$f":"'Contacts Information'!K196","v":0},{"$f":"'Contacts Information'!X196","v":0},{"$f":"'Contacts Information'!AH196","v":0},{"$f":"'Contacts Information'!AJ196","v":0},{"$f":"'Contacts Information'!E198","v":0},{"$f":"'Contacts Information'!T198","v":0},{"$f":"'Contacts Information'!AF198","v":0},{"$f":"'Contacts Information'!D199","v":0},{"$f":"'Contacts Information'!K199","v":0},{"$f":"'Contacts Information'!X199","v":0},{"$f":"'Contacts Information'!AH199","v":0},{"$f":"'Contacts Information'!AJ199","v":0},{"$f":"vmSN","v":0},{"$f":"'Additional Requirements'!B8","v":0},{"$f":"'Additional Requirements'!M8","v":0},{"$f":"'Additional Requirements'!B9","v":0},{"$f":"'Additional Requirements'!M9","v":0},{"$f":"'Additional Requirements'!Q8","v":0},{"$f":"'Additional Requirements'!AB8","v":0},{"$f":"'Additional Requirements'!Q9","v":0},{"$f":"'Additional Requirements'!AB9","v":0},{"$f":"'Additional Requirements'!I11","v":0},{"$f":"vmSA","v":0},{"$f":"'Additional Requirements'!AL18","v":0},{"$f":"'Additional Requirements'!AL21","v":0},{"$f":"'Additional Requirements'!AL24","v":0},{"$f":"'Additional Requirements'!AL28","v":0},{"$f":"'Additional Requirements'!AL32","v":0},{"$f":"'Additional Requirements'!AL36","v":0},{"$f":"'Additional Requirements'!AL38","v":0},{"$f":"'Additional Requirements'!AL41","v":0},{"$f":"'Additional Requirements'!AL47","v":0},{"$f":"'Additional Requirements'!AL49","v":0},{"$f":"'Additional Requirements'!AL52","v":0},{"$f":"'Additional Requirements'!AL54","v":0},{"$f":"'Additional Requirements'!AL60","v":0},{"$f":"'Unit Mix'!B6","v":0},{"$f":"'Unit Mix'!C6","v":0},{"$f":"'Unit Mix'!E6","v":0},{"$f":"'Unit Mix'!F6","v":0},{"$f":"'Unit Mix'!G6","v":0},{"$f":"'Unit Mix'!H6","v":0},{"$f":"'Unit Mix'!I6","v":0},{"$f":"'Unit Mix'!J6","v":0},{"$f":"'Unit Mix'!K6","v":0},{"$f":"'Unit Mix'!N6","v":0},{"$f":"'Unit Mix'!Q6","v":0},{"$f":"'Unit Mix'!S6","v":0},{"$f":"'Unit Mix'!T6","v":0},{"$f":"'Unit Mix'!AB2","v":0},{"$f":"'Unit Mix'!V5","v":0},{"$f":"'Unit Mix'!V5","v":0},{"$f":"'Unit Mix'!Z5","v":0},{"$f":"'Unit Mix'!AC6","v":0},{"$f":"'Unit Mix'!X38","v":0},{"$f":"'Unit Mix'!X39","v":0},{"$f":"'Unit Mix'!X41","v":0},{"$f":"'Unit Mix'!X43","v":0},{"$f":"'Unit Mix'!X46","v":0},{"$f":"'Unit Mix'!X47","v":0},{"$f":"'Unit Mix'!X48","v":0},{"$f":"'Unit Mix'!X51","v":0},{"$f":"'Unit Mix'!Z38","v":0},{"$f":"'Unit Mix'!Z39","v":0},{"$f":"'Unit Mix'!Z41","v":0},{"$f":"'Unit Mix'!Z43","v":0},{"$f":"'Unit Mix'!Z46","v":0},{"$f":"'Unit Mix'!Z47","v":0},{"$f":"'Unit Mix'!Z48","v":0},{"$f":"'Unit Mix'!Z51","v":0},{"$f":"'Unit Mix'!AB38","v":0},{"$f":"'Unit Mix'!AB39","v":0},{"$f":"'Unit Mix'!AB41","v":0},{"$f":"'Unit Mix'!AB43","v":0},{"$f":"'Unit Mix'!AB46","v":0},{"$f":"'Unit Mix'!AB47","v":0},{"$f":"'Unit Mix'!AB48","v":0},{"$f":"'Unit Mix'!AB51","v":0},{"$f":"'Operating Budget'!E21","v":0},{"$f":"'Operating Budget'!E44","v":0},{"$f":"'Operating Budget'!F44","v":0},{"$f":"'Operating Budget'!E52","v":0},{"$f":"'Operating Budget'!F52","v":0},{"$f":"'Operating Budget'!E68","v":0},{"$f":"'Operating Budget'!F68","v":0},{"$f":"'Operating Budget'!E76","v":0},{"$f":"'Operating Budget'!F76","v":0},{"$f":"'Operating Budget'!E90","v":0},{"$f":"'Operating Budget'!F90","v":0},{"$f":"'Operating Budget'!E101","v":0},{"$f":"'Operating Budget'!F101","v":0},{"$f":"'Operating Budget'!E110","v":0},{"$f":"'Operating Budget'!F110","v":0},{"$f":"'Operating Budget'!E111","v":0},{"$f":"'Operating Budget'!F111","v":0},{"$f":"'Operating Budget'!E118","v":0},{"$f":"'Operating Budget'!F118","v":0},{"$f":"'Operating Budget'!E122","v":0},{"$f":"'Operating Budget'!F122","v":0},{"$f":"'Operating Budget'!E123","v":0},{"$f":"'Operating Budget'!F123","v":0},{"$f":"'Operating Budget'!E137","v":0},{"$f":"'Operating Budget'!F137","v":0},{"$f":"'Operating Budget'!E138","v":0},{"$f":"'Operating Budget'!F138","v":0},{"$f":"'Operating Budget'!E140","v":0},{"$f":"'Operating Budget'!F140","v":0},{"$f":"'Operating Budget'!E145","v":0},{"$f":"'Operating Budget'!E146","v":0},{"$f":"'Operating Budget'!E147","v":0},{"$f":"'Supportive Services Costs'!N6","v":0},{"$f":"'Supportive Services Costs'!AI12","v":0},{"$f":"'Dev Sources'!L2","v":0},{"$f":"'Dev Sources'!M2","v":0},{"$f":"'Dev Sources'!N2","v":0},{"$f":"'Dev Sources'!L3","v":0},{"$f":"'Dev Sources'!M3","v":0},{"$f":"'Dev Sources'!N3","v":0},{"$f":"'Dev Sources'!E6:H6","v":0},0,0,0,{"$f":"'Dev Sources'!L6:Q6","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E7:H7","v":0},0,0,0,{"$f":"'Dev Sources'!L7:Q7","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E8:H8","v":0},0,0,0,{"$f":"'Dev Sources'!L8:Q8","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E9:H9","v":0},0,0,0,{"$f":"'Dev Sources'!L9:Q9","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E10:H10","v":0},0,0,0,{"$f":"'Dev Sources'!L10:Q10","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E11:H11","v":0},0,0,0,{"$f":"'Dev Sources'!L11:Q11","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E12:H12","v":0},0,0,0,{"$f":"'Dev Sources'!L12:Q12","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E13:H13","v":0},0,0,0,{"$f":"'Dev Sources'!L13:Q13","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E14:H14","v":0},0,0,0,{"$f":"'Dev Sources'!L14:Q14","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E15:H15","v":0},0,0,0,{"$f":"'Dev Sources'!L15:Q15","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E16:H16","v":0},0,0,0,{"$f":"'Dev Sources'!L16:Q16","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E17:H17","v":0},0,0,0,{"$f":"'Dev Sources'!L17:Q17","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E18:H18","v":0},0,0,0,{"$f":"'Dev Sources'!L18:Q18","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E19:H19","v":0},"Other Deferred Costs",0,0,{"$f":"'Dev Sources'!L19:Q19","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E20:H20","v":0},"GP Equity",0,0,{"$f":"'Dev Sources'!L20:Q20","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!E21:H21","v":0},"Equity Investor",0,0,{"$f":"'Dev Sources'!L21:Q21","v":0},0,0,0,0,0,{"$f":"'Dev Sources'!Y6","v":0},{"$f":"'Dev Sources'!Y7","v":0},{"$f":"'Dev Sources'!Y8","v":0},{"$f":"'Dev Sources'!Y9","v":0},{"$f":"'Dev Sources'!Y10","v":0},{"$f":"'Dev Sources'!Y11","v":0},{"$f":"'Dev Sources'!Y12","v":0},{"$f":"'Dev Sources'!Y13","v":0},{"$f":"'Dev Sources'!Y14","v":0},{"$f":"'Dev Sources'!Y15","v":0},{"$f":"'Dev Sources'!Y16","v":0},{"$f":"'Dev Sources'!Y17","v":0},{"$f":"'Dev Sources'!Y18","v":0},{"$f":"'Dev Sources'!Y19","v":0},{"$f":"'Dev Sources'!Y20","v":0},{"$f":"'Dev Sources'!Y21","v":0},{"$f":"'Dev Sources'!E25:H25","v":0},0,0,0,{"$f":"'Dev Sources'!L25:N25","v":0},0,0,{"$f":"'Dev Sources'!R25:X25","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E26:H26","v":0},0,0,0,{"$f":"'Dev Sources'!L26:N26","v":0},0,0,{"$f":"'Dev Sources'!R26:X26","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E27:H27","v":0},"California Housing Accelerator ",0,0,{"$f":"'Dev Sources'!L27:N27","v":0},0,0,{"$f":"'Dev Sources'!R27:X27","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E28:H28","v":0},0,0,0,{"$f":"'Dev Sources'!L28:N28","v":0},0,0,{"$f":"'Dev Sources'!R28:X28","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E29:H29","v":0},0,0,0,{"$f":"'Dev Sources'!L29:N29","v":0},0,0,{"$f":"'Dev Sources'!R29:X29","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E30:H30","v":0},0,0,0,{"$f":"'Dev Sources'!L30:N30","v":0},0,0,{"$f":"'Dev Sources'!R30:X30","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E31:H31","v":0},0,0,0,{"$f":"'Dev Sources'!L31:N31","v":0},0,0,{"$f":"'Dev Sources'!R31:X31","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E32:H32","v":0},0,0,0,{"$f":"'Dev Sources'!L32:N32","v":0},0,0,{"$f":"'Dev Sources'!R32:X32","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E33:H33","v":0},0,0,0,{"$f":"'Dev Sources'!L33:N33","v":0},0,0,{"$f":"'Dev Sources'!R33:X33","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E34:H34","v":0},0,0,0,{"$f":"'Dev Sources'!L34:N34","v":0},0,0,{"$f":"'Dev Sources'!R34:X34","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E35:H35","v":0},0,0,0,{"$f":"'Dev Sources'!L35:N35","v":0},0,0,{"$f":"'Dev Sources'!R35:X35","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E36:H36","v":0},0,0,0,{"$f":"'Dev Sources'!L36:N36","v":0},0,0,{"$f":"'Dev Sources'!R36:X36","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E37:H37","v":0},0,0,0,{"$f":"'Dev Sources'!L37:N37","v":0},0,0,{"$f":"'Dev Sources'!R37:X37","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E38:H38","v":0},"GP Equity",0,0,{"$f":"'Dev Sources'!L38:N38","v":0},0,0,{"$f":"'Dev Sources'!R38:X38","v":0},0,0,0,0,0,0,{"$f":"'Dev Sources'!E39:H39","v":0},"Equity Investor",0,0,{"$f":"'Dev Sources'!L39:N39","v":0},0,0,{"$f":"'Dev Sources'!R39:X39","v":0},0,0,0,0,0,0,{"$f":"'Dev Budget SU'!I7","v":0},{"$f":"'Dev Budget SU'!I8","v":0},{"$f":"'Dev Budget SU'!I9","v":0},{"$f":"'Dev Budget SU'!I10","v":0},{"$f":"'Dev Budget SU'!I11","v":0},{"$f":"'Dev Budget SU'!I12","v":0},{"$f":"'Dev Budget SU'!I13","v":0},{"$f":"'Dev Budget SU'!I14","v":0},{"$f":"'Dev Budget SU'!I15","v":0},{"$f":"'Dev Budget SU'!I16","v":0},{"$f":"'Dev Budget SU'!I17","v":0},{"$f":"'Dev Budget SU'!I18","v":0},{"$f":"'Dev Budget SU'!I19","v":0},{"$f":"'Dev Budget SU'!I20","v":0},{"$f":"'Dev Budget SU'!I21","v":0},{"$f":"'Dev Budget SU'!I22","v":0},{"$f":"'Dev Budget SU'!I23","v":0},{"$f":"'Dev Budget SU'!I24","v":0},{"$f":"'Dev Budget SU'!I25","v":0},{"$f":"'Dev Budget SU'!I26","v":0},{"$f":"'Dev Budget SU'!I27","v":0},{"$f":"'Dev Budget SU'!I28","v":0},{"$f":"'Dev Budget SU'!I29","v":0},{"$f":"'Dev Budget SU'!I30","v":0},{"$f":"'Dev Budget SU'!I31","v":0},{"$f":"'Dev Budget SU'!I32","v":0},{"$f":"'Dev Budget SU'!I33","v":0},{"$f":"'Dev Budget SU'!I34","v":0},{"$f":"'Dev Budget SU'!I35","v":0},{"$f":"'Dev Budget SU'!I36","v":0},{"$f":"'Dev Budget SU'!I37","v":0},{"$f":"'Dev Budget SU'!I38","v":0},{"$f":"'Dev Budget SU'!I39","v":0},{"$f":"'Dev Budget SU'!I40","v":0},{"$f":"'Dev Budget SU'!I41","v":0},{"$f":"'Dev Budget SU'!I42","v":0},{"$f":"'Dev Budget SU'!I43","v":0},{"$f":"'Dev Budget SU'!I44","v":0},{"$f":"'Dev Budget SU'!I45","v":0},{"$f":"'Dev Budget SU'!I46","v":0},{"$f":"'Dev Budget SU'!I47","v":0},{"$f":"'Dev Budget SU'!I48","v":0},{"$f":"'Dev Budget SU'!I49","v":0},{"$f":"'Dev Budget SU'!I50","v":0},{"$f":"'Dev Budget SU'!I51","v":0},{"$f":"'Dev Budget SU'!I52","v":0},{"$f":"'Dev Budget SU'!I53","v":0},{"$f":"'Dev Budget SU'!I54","v":0},{"$f":"'Dev Budget SU'!I55","v":0},{"$f":"'Dev Budget SU'!I56","v":0},{"$f":"'Dev Budget SU'!I57","v":0},{"$f":"'Dev Budget SU'!I58","v":0},{"$f":"'Dev Budget SU'!I59","v":0},{"$f":"'Dev Budget SU'!I60","v":0},{"$f":"'Dev Budget SU'!I61","v":0},{"$f":"'Dev Budget SU'!I62","v":0},{"$f":"'Dev Budget SU'!I63","v":0},{"$f":"'Dev Budget SU'!I64","v":0},{"$f":"'Dev Budget SU'!I65","v":0},{"$f":"'Dev Budget SU'!I66","v":0},{"$f":"'Dev Budget SU'!I67","v":0},{"$f":"'Dev Budget SU'!I68","v":0},{"$f":"'Dev Budget SU'!I69","v":0},{"$f":"'Dev Budget SU'!I70","v":0},{"$f":"'Dev Budget SU'!I71","v":0},{"$f":"'Dev Budget SU'!I72","v":0},{"$f":"'Dev Budget SU'!I73","v":0},{"$f":"'Dev Budget SU'!I74","v":0},{"$f":"'Dev Budget SU'!I75","v":0},{"$f":"'Dev Budget SU'!I76","v":0},{"$f":"'Dev Budget SU'!I77","v":0},{"$f":"'Dev Budget SU'!I78","v":0},{"$f":"'Dev Budget SU'!I79","v":0},{"$f":"'Dev Budget SU'!I80","v":0},{"$f":"'Dev Budget SU'!I81","v":0},{"$f":"'Dev Budget SU'!I82","v":0},{"$f":"'Dev Budget SU'!I83","v":0},{"$f":"'Dev Budget SU'!I84","v":0},{"$f":"'Dev Budget SU'!I85","v":0},{"$f":"'Dev Budget SU'!I86","v":0},{"$f":"'Dev Budget SU'!I87","v":0},{"$f":"'Dev Budget SU'!I88","v":0},{"$f":"'Dev Budget SU'!I89","v":0},{"$f":"'Dev Budget SU'!I90","v":0},{"$f":"'Dev Budget SU'!I91","v":0},{"$f":"'Dev Budget SU'!I92","v":0},{"$f":"'Dev Budget SU'!I93","v":0},{"$f":"'Dev Budget SU'!I94","v":0},{"$f":"'Dev Budget SU'!I95","v":0},{"$f":"'Dev Budget SU'!I96","v":0},{"$f":"'Dev Budget SU'!I97","v":0},{"$f":"'Dev Budget SU'!I98","v":0},{"$f":"'Dev Budget SU'!I99","v":0},{"$f":"'Dev Budget SU'!I100","v":0},{"$f":"'Dev Budget SU'!I101","v":0},{"$f":"'Dev Budget SU'!I102","v":0},{"$f":"'Dev Budget SU'!I103","v":0},{"$f":"'Dev Budget SU'!I104","v":0},{"$f":"'Dev Budget SU'!I105","v":0},{"$f":"'Dev Budget SU'!I106","v":0},{"$f":"'Dev Budget SU'!I107","v":0},{"$f":"'Dev Budget SU'!I108","v":0},{"$f":"'Dev Budget SU'!I109","v":0},{"$f":"'Dev Budget SU'!I110","v":0},{"$f":"'Dev Budget SU'!I111","v":0},{"$f":"'Dev Budget SU'!I112","v":0},{"$f":"'Dev Budget SU'!I113","v":0},{"$f":"'Dev Budget SU'!I114","v":0},{"$f":"'Dev Budget SU'!I115","v":0},{"$f":"'Dev Budget SU'!I116","v":0},{"$f":"'Cash Flow'!L63","v":0},{"$f":"'Dev Fee 2022'!AK18","v":0},{"$f":"'Dev Fee 2022'!AK49","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Contacts Information","index":5,"n_rows":202,"n_cols":37,"rows_kept":202,"cut":false,"hidden":false,"merged":[[91,32,91,38],[92,32,92,38],[93,32,93,38],[100,32,100,38],[101,32,101,38],[102,32,102,38],[103,32,103,38],[173,32,173,38],[157,32,157,38],[165,32,165,38],[166,32,166,38],[167,32,167,38],[168,32,168,38],[169,32,169,38],[170,32,170,38],[171,32,171,38],[172,32,172,38],[147,34,147,38],[139,32,139,38],[140,32,140,38],[141,32,141,38],[113,35,113,38],[96,32,96,33],[104,32,104,38],[19,32,19,38],[20,32,20,38],[21,32,21,38],[22,32,22,38],[23,32,23,38],[24,32,24,38],[25,32,25,38],[26,32,26,38],[34,32,34,38],[32,34,32,38],[1,1,1,38],[58,13,58,31],[53,4,53,12],[53,13,53,31],[54,4,54,12],[54,13,54,31],[55,4,55,12],[55,13,55,31],[56,4,56,12],[56,13,56,31],[57,4,57,12],[57,13,57,31],[23,4,23,12],[24,4,24,12],[21,13,21,31],[23,13,23,31],[24,13,24,31],[35,4,35,12],[35,13,35,31],[36,4,36,12],[36,13,36,31],[38,4,38,12],[38,13,38,31],[39,4,39,12],[10,1,10,38],[7,1,7,10],[7,11,7,13],[7,14,7,23],[7,24,7,26],[7,27,7,35],[7,36,7,38],[8,1,8,10],[8,11,8,13],[8,14,8,23],[8,24,8,26],[5,1,5,10],[5,11,5,13],[5,14,5,23],[5,24,5,26],[5,27,5,35],[5,36,5,38],[6,1,6,10],[6,11,6,13],[6,14,6,23],[6,24,6,26],[6,27,6,35],[6,36,6,38],[191,31,191,38],[189,35,189,38],[189,1,189,2],[189,3,189,7],[191,4,191,15],[191,16,191,18],[191,19,191,27],[191,28,191,30],[120,1,120,3],[189,31,189,32],[186,35,186,38],[188,1,188,3],[188,4,188,15],[188,16,188,18],[188,19,188,27],[188,28,188,30],[188,31,188,38],[186,1,186,2],[186,3,186,7],[186,8,186,9],[186,10,186,21],[186,23,186,30],[186,31,186,32],[183,35,183,38],[197,16,197,18],[197,19,197,27],[197,28,197,30],[197,31,197,38],[96,1,96,5],[96,6,96,14],[111,10,111,13],[124,1,124,3],[192,1,192,2],[192,3,192,7],[192,8,192,9],[192,10,192,21],[192,23,192,30],[192,31,192,32],[190,1,190,38],[191,1,191,3],[123,1,123,3],[123,4,123,11],[123,12,123,31],[192,35,192,38],[187,1,187,38],[189,8,189,9],[189,10,189,21],[189,23,189,30],[198,1,198,2],[198,3,198,7],[198,8,198,9],[198,10,198,21],[198,23,198,30],[198,31,198,32],[198,35,198,38],[193,1,193,38],[194,1,194,3],[194,4,194,15],[194,16,194,18],[194,19,194,27],[194,28,194,30],[194,31,194,38],[195,1,195,2],[195,3,195,7],[195,8,195,9],[195,10,195,21],[195,23,195,30],[195,31,195,32],[195,35,195,38],[196,1,196,38],[197,1,197,3],[197,4,197,15],[184,1,184,38],[185,1,185,3],[185,4,185,15],[185,16,185,18],[185,19,185,27],[185,28,185,30],[185,31,185,38],[183,1,183,2],[183,3,183,7],[183,8,183,9],[183,10,183,21],[183,23,183,30],[183,31,183,32],[180,35,180,38],[181,1,181,38],[182,1,182,3],[182,4,182,15],[182,16,182,18],[182,19,182,27],[182,28,182,30],[182,31,182,38],[180,1,180,2],[180,3,180,7],[180,8,180,9],[180,10,180,21],[180,23,180,30],[180,31,180,32],[177,35,177,38],[178,1,178,38],[179,1,179,3],[179,4,179,15],[179,16,179,18],[179,19,179,27],[179,28,179,30],[179,31,179,38],[177,1,177,2],[177,3,177,7],[177,8,177,9],[177,10,177,21],[177,23,177,30],[177,31,177,32],[176,1,176,3],[176,4,176,15],[176,16,176,18],[176,19,176,27],[176,28,176,30],[176,31,176,38],[157,1,157,3],[157,4,157,11],[157,12,157,31],[175,1,175,38],[161,1,161,2],[161,3,161,21],[161,23,161,28],[161,29,161,30],[161,31,161,33],[161,35,161,38],[162,1,162,4],[162,5,162,13],[162,15,162,20],[162,21,162,22],[162,23,162,31],[162,32,162,33],[164,1,164,2],[164,3,164,21],[155,1,155,3],[155,4,155,11],[155,12,155,31],[156,1,156,3],[156,4,156,11],[156,12,156,31],[155,32,155,38],[156,32,156,38],[153,1,153,3],[153,4,153,11],[153,12,153,31],[154,1,154,3],[154,4,154,11],[154,12,154,31],[153,32,153,38],[154,32,154,38],[151,1,151,3],[151,4,151,11],[151,12,151,31],[152,1,152,3],[152,4,152,11],[152,12,152,31],[151,32,151,38],[152,32,152,38],[149,1,149,3],[149,4,149,11],[149,12,149,31],[150,1,150,3],[150,4,150,11],[150,12,150,31],[149,32,149,38],[150,32,150,38],[148,1,148,2],[148,3,148,21],[148,23,148,28],[148,29,148,30],[148,31,148,33],[148,35,148,38],[147,1,147,3],[147,4,147,12],[147,14,147,20],[147,21,147,22],[147,23,147,31],[147,32,147,33],[146,1,146,4],[146,5,146,13],[146,15,146,20],[146,21,146,22],[146,23,146,31],[146,32,146,33],[146,34,146,38],[144,1,144,3],[145,1,145,2],[145,3,145,21],[145,23,145,28],[145,29,145,30],[145,31,145,33],[145,35,145,38],[144,25,144,29],[144,30,144,38],[137,1,137,3],[137,4,137,11],[137,12,137,31],[138,1,138,3],[138,4,138,11],[138,12,138,31],[137,32,137,38],[138,32,138,38],[141,1,141,3],[141,4,141,11],[141,12,141,31],[139,1,139,3],[139,4,139,11],[139,12,139,31],[140,1,140,3],[140,4,140,11],[140,12,140,31],[135,1,135,3],[135,4,135,11],[135,12,135,31],[136,1,136,3],[136,4,136,11],[136,12,136,31],[135,32,135,38],[136,32,136,38],[133,1,133,3],[133,4,133,11],[133,12,133,31],[134,1,134,3],[134,4,134,11],[134,12,134,31],[133,32,133,38],[134,32,134,38],[132,1,132,2],[132,3,132,21],[132,23,132,28],[132,29,132,30],[132,31,132,33],[132,35,132,38],[130,34,130,38],[131,1,131,3],[131,4,131,12],[131,14,131,20],[131,21,131,22],[131,23,131,31],[131,32,131,33],[131,34,131,38],[130,1,130,4],[130,5,130,13],[130,15,130,20],[130,21,130,22],[130,23,130,31],[130,32,130,33],[122,12,122,31],[125,1,125,3],[125,4,125,11],[120,4,120,11],[120,12,120,31],[122,1,122,3],[122,4,122,11],[120,32,120,38],[121,32,121,38],[122,32,122,38],[123,32,123,38],[124,32,124,38],[125,32,125,38],[121,1,121,3],[121,4,121,11],[121,12,121,31],[129,1,129,2],[129,3,129,21],[129,23,129,28],[129,29,129,30],[129,31,129,33],[129,35,129,38],[128,1,128,3],[124,4,124,11],[124,12,124,31],[125,12,125,31],[118,1,118,3],[118,4,118,11],[118,12,118,31],[117,1,117,3],[117,4,117,11],[117,12,117,31],[117,32,117,38],[118,32,118,38],[119,1,119,3],[119,4,119,11],[119,12,119,31],[119,32,119,38],[112,1,112,3],[116,1,116,2],[116,3,116,21],[116,23,116,28],[116,29,116,30],[116,31,116,33],[116,35,116,38],[114,34,114,38],[115,1,115,3],[115,4,115,12],[115,14,115,20],[115,21,115,22],[115,23,115,31],[115,32,115,33],[115,34,115,38],[114,1,114,4],[114,5,114,13],[114,15,114,20],[114,21,114,22],[114,23,114,31],[114,32,114,33],[105,1,105,3],[105,4,105,11],[105,12,105,31],[107,1,107,3],[107,4,107,11],[107,12,107,31],[109,1,109,3],[109,4,109,11],[109,12,109,31],[53,32,53,38],[89,32,89,38],[90,32,90,38],[99,1,99,2],[113,1,113,2],[113,3,113,21],[113,23,113,28],[113,29,113,30],[113,31,113,33],[105,32,105,38],[106,32,106,38],[107,32,107,38],[108,1,108,3],[108,4,108,11],[108,12,108,31],[106,1,106,3],[106,4,106,11],[106,12,106,31],[108,32,108,38],[112,4,112,24],[112,25,112,29],[112,30,112,38],[109,32,109,38],[53,1,53,3],[100,1,100,3],[100,4,100,11],[100,12,100,31],[104,1,104,3],[104,4,104,11],[104,12,104,31],[101,1,101,3],[101,4,101,11],[101,12,101,31],[102,1,102,3],[102,4,102,11],[102,12,102,31],[103,1,103,3],[103,4,103,11],[103,12,103,31],[99,35,99,38],[97,14,97,20],[97,21,97,22],[97,23,97,31],[97,32,97,33],[97,34,97,38],[98,1,98,3],[98,4,98,12],[98,14,98,20],[98,21,98,22],[98,23,98,31],[98,32,98,33],[98,34,98,38],[99,3,99,21],[99,23,99,30],[99,31,99,32],[4,24,4,26],[4,27,4,35],[4,36,4,38],[8,27,8,35],[8,36,8,38],[12,1,12,7],[12,8,12,14],[16,1,16,3],[97,1,97,3],[97,4,97,12],[17,1,17,2],[17,3,17,21],[16,4,16,12],[16,14,16,20],[16,21,16,22],[18,4,18,12],[19,4,19,12],[20,4,20,12],[18,13,18,31],[19,13,19,31],[20,13,20,31],[26,4,26,12],[25,13,25,31],[26,13,26,31],[25,4,25,12],[30,35,30,38],[30,1,30,2],[30,3,30,21],[30,23,30,30],[30,31,30,32],[25,1,25,3],[3,1,3,38],[11,1,11,38],[15,34,15,38],[15,1,15,3],[15,4,15,12],[15,14,15,20],[15,21,15,22],[15,23,15,31],[14,23,14,30],[14,31,14,32],[14,35,14,38],[15,32,15,33],[14,1,14,2],[14,3,14,21],[4,1,4,10],[4,11,4,13],[4,14,4,23],[32,1,32,3],[32,32,32,33],[35,32,35,38],[36,32,36,38],[37,32,37,38],[32,23,32,31],[26,1,26,3],[32,4,32,12],[32,14,32,20],[32,21,32,22],[29,1,29,7],[29,8,29,24],[29,25,29,29],[29,30,29,38],[31,4,31,12],[31,14,31,20],[31,32,31,33],[31,21,31,22],[31,23,31,31],[31,1,31,3],[31,34,31,38],[34,4,34,12],[34,13,34,31],[39,1,39,3],[38,1,38,3],[33,35,33,38],[33,1,33,2],[33,3,33,21],[37,1,37,3],[41,1,41,3],[40,1,40,3],[35,1,35,3],[36,1,36,3],[33,23,33,30],[33,31,33,32],[37,4,37,12],[37,13,37,31],[34,1,34,3],[39,13,39,31],[40,4,40,12],[40,13,40,31],[41,4,41,12],[41,13,41,31],[38,32,38,38],[39,32,39,38],[40,32,40,38],[41,32,41,38],[62,15,62,38],[54,32,54,38],[55,32,55,38],[56,32,56,38],[57,32,57,38],[58,32,58,38],[58,4,58,12],[57,1,57,3],[60,1,60,38],[62,1,62,7],[54,1,54,3],[55,1,55,3],[56,1,56,3],[58,1,58,3],[61,1,61,38],[62,8,62,14],[52,4,52,12],[46,31,46,32],[46,35,46,38],[52,1,52,3],[48,14,48,20],[48,21,48,22],[48,23,48,31],[48,32,48,33],[48,34,48,38],[47,14,47,20],[47,32,47,33],[47,34,47,38],[47,23,47,31],[48,1,48,3],[48,4,48,12],[46,1,46,2],[46,3,46,21],[50,32,50,38],[51,32,51,38],[52,32,52,38],[51,1,51,3],[52,13,52,31],[42,1,42,3],[49,1,49,2],[49,3,49,21],[49,23,49,30],[49,31,49,32],[49,35,49,38],[50,1,50,3],[50,4,50,12],[50,13,50,31],[42,4,42,12],[42,13,42,31],[44,1,44,7],[44,8,44,14],[44,15,44,38],[45,1,45,7],[45,8,45,24],[45,25,45,29],[45,30,45,38],[42,32,42,38],[46,23,46,30],[47,21,47,22],[47,1,47,3],[47,4,47,12],[77,1,77,3],[77,4,77,12],[74,1,74,3],[74,4,74,12],[76,1,76,3],[76,4,76,12],[72,1,72,3],[72,4,72,12],[72,13,72,31],[73,1,73,3],[73,4,73,12],[73,13,73,31],[75,4,75,12],[75,13,75,31],[74,13,74,31],[76,13,76,31],[77,13,77,31],[69,1,69,3],[69,4,69,12],[75,1,75,3],[51,4,51,12],[51,13,51,31],[72,32,72,38],[66,1,66,3],[66,4,66,12],[66,14,66,20],[66,21,66,22],[66,23,66,31],[66,32,66,33],[66,34,66,38],[71,1,71,3],[71,4,71,12],[68,1,68,3],[68,4,68,12],[70,1,70,3],[70,4,70,12],[67,1,67,2],[67,3,67,21],[67,23,67,30],[67,31,67,32],[67,35,67,38],[68,13,68,31],[70,13,70,31],[69,13,69,31],[71,13,71,31],[68,32,68,38],[69,32,69,38],[70,32,70,38],[71,32,71,38],[73,32,73,38],[74,32,74,38],[75,32,75,38],[76,32,76,38],[77,32,77,38],[89,1,89,3],[89,4,89,12],[89,13,89,31],[81,31,81,32],[81,35,81,38],[82,1,82,3],[82,4,82,12],[82,14,82,20],[82,21,82,22],[82,23,82,31],[82,32,82,33],[82,34,82,38],[86,1,86,3],[86,4,86,12],[86,13,86,31],[85,32,85,38],[86,32,86,38],[87,32,87,38],[88,32,88,38],[80,1,80,7],[12,15,12,38],[13,1,13,7],[13,8,13,24],[13,25,13,29],[13,30,13,38],[28,1,28,7],[28,8,28,14],[28,15,28,38],[16,34,16,38],[17,35,17,38],[17,23,17,30],[17,31,17,32],[16,23,16,31],[16,32,16,33],[21,4,21,12],[18,1,18,3],[19,1,19,3],[21,1,21,3],[20,1,20,3],[23,1,23,3],[24,1,24,3],[22,1,22,3],[22,13,22,31],[22,4,22,12],[65,23,65,31],[65,32,65,33],[65,34,65,38],[63,1,63,7],[63,8,63,24],[63,25,63,29],[63,30,63,38],[64,1,64,2],[64,3,64,21],[64,23,64,30],[64,31,64,32],[64,35,64,38],[65,1,65,3],[65,4,65,12],[65,14,65,20],[65,21,65,22],[80,8,80,24],[80,25,80,29],[80,30,80,38],[81,1,81,2],[81,3,81,21],[81,23,81,30],[83,1,83,3],[83,4,83,12],[83,14,83,20],[83,21,83,22],[83,23,83,31],[83,32,83,33],[83,34,83,38],[201,1,201,38],[87,1,87,3],[87,4,87,12],[87,13,87,31],[93,1,93,3],[93,4,93,12],[93,13,93,31],[128,4,128,24],[128,25,128,29],[128,30,128,38],[144,4,144,24],[90,1,90,3],[90,4,90,12],[90,13,90,31],[88,1,88,3],[88,4,88,12],[88,13,88,31],[160,1,160,3],[160,4,160,24],[160,25,160,29],[160,30,160,38],[91,1,91,3],[91,4,91,12],[91,13,91,31],[166,12,166,31],[79,1,79,7],[79,8,79,14],[79,15,79,38],[162,34,162,38],[163,1,163,3],[163,4,163,12],[163,14,163,20],[163,21,163,22],[163,23,163,31],[163,32,163,33],[163,34,163,38],[92,1,92,3],[92,4,92,12],[92,13,92,31],[96,15,96,16],[84,1,84,2],[84,3,84,21],[84,23,84,30],[84,31,84,32],[84,35,84,38],[85,1,85,3],[85,4,85,12],[85,13,85,31],[171,4,171,11],[171,12,171,31],[172,1,172,3],[172,4,172,11],[172,12,172,31],[18,32,18,38],[167,1,167,3],[167,4,167,11],[167,12,167,31],[168,1,168,3],[168,4,168,11],[168,12,168,31],[169,1,169,3],[169,4,169,11],[169,12,169,31],[164,23,164,28],[164,29,164,30],[164,31,164,33],[164,35,164,38],[165,1,165,3],[165,4,165,11],[165,12,165,31],[166,1,166,3],[166,4,166,11],[173,1,173,3],[173,4,173,11],[173,12,173,31],[95,15,95,38],[95,1,95,7],[95,8,95,14],[96,36,96,38],[96,28,96,31],[96,17,96,26],[111,1,111,9],[111,14,111,38],[127,1,127,9],[127,10,127,13],[127,14,127,38],[143,1,143,9],[143,10,143,13],[143,14,143,38],[159,1,159,9],[159,10,159,13],[159,14,159,38],[171,1,171,3],[170,1,170,3],[170,4,170,11],[170,12,170,31]]}
[]
[null,"Project Contacts Information"]
[]
[null,"LEGISLATIVE INFORMATION"]
[null,"Congressperson Name(s)",null,null,null,null,null,null,null,null,null,"District #",null,null,"State Senator Name(s)",null,null,null,null,null,null,null,null,null,"District #",null,null,"State Assembly Member Name(s) ",null,null,null,null,null,null,null,null,"District #"]
[]
[]
[]
[]
[]
[null,"Applicant/Sponsor\nNote: Sponsor is defined in Health and Safety Code sections 50675.2 and 50669, and may comprise of one or more entities. Sponsor is the entity having demonstrated prior experience in the development and ownership of affordable housing and having current capacity, including human and financial resources, which will have substantial and continuing control of the Rental Housing Development. Enter the name of the entity meeting this definition as Applicant/Sponsor #1 (Sponsor should be the same as the Sponsor for the existing HCD award)."]
[]
[null,"Sponsor #1",null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Sponsor Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"File Name:",null,null,"Spon1 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name:",null,null,"Spon1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name:",null,null,"Spon1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"Spon1 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"File Name",null,null,"Spon1 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name:",null,null,"Spon1 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"File Name:",null,null,"Spon1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"Spon1 Signature Block",null,null,null,null,null,null,null,null,"All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
[null,"File Name:",null,null,"Spon1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Sponsor #2",null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Sponsor Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"File Name:",null,null,"Spon2 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name:",null,null,"Spon2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name:",null,null,"Spon2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"Spon2 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"File Name",null,null,"Spon2 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name:",null,null,"Spon2 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"File Name:",null,null,"Spon2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"Spon2 Signature Block",null,null,null,null,null,null,null,null,"All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
[null,"File Name:",null,null,"Spon2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Sponsor #3",null,null,null,null,null,null,"Entity Name"]
[null,"Eligible Sponsor Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"File Name:",null,null,"Spon3 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name:",null,null,"Spon3 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name:",null,null,"Spon3 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"Spon3 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"File Name",null,null,"Spon3 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name:",null,null,"Spon3 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"File Name:",null,null,"Spon3 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"Spon3 Signature Block",null,null,null,null,null,null,null,null,"All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
[null,"File Name:",null,null,"Spon3 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[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 formed as a joint venture in accordance with Section 7303(a) shall comply with the requirements of Section 7303(g). The Borrower limited partnership is "]
[null,"not a joint venture within the meaning of Section 7303(a)."]
[null,"Joint Venture Entity #1",null,null,null,null,null,null,"Entity Name:"]
[null,"Eligible Sponsor Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"File Name:",null,null,"Joint Venture Agreement",null,null,null,null,null,null,null,null,"Provide an executed copy stating the terms of your joint venture agreement."]
[null,"File Name:",null,null,"JV1 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name:",null,null,"JV1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name:",null,null,"JV1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"JV1 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"File Name",null,null,"JV1 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name:",null,null,"JV1 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"File Name:",null,null,"JV1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name:",null,null,"JV1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,"File Name:",null,null,"JV1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Joint Venture Entity #2",null,null,null,null,null,null,"Entity Name:"]
[null,"Eligible Sponsor Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization Type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"File Name:",null,null,"JV2 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name:",null,null,"JV2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name:",null,null,"JV2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"JV2 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"File Name",null,null,"JV2 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name:",null,null,"JV2 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"File Name:",null,null,"JV2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name:",null,null,"JV2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,"File Name:",null,null,"JV2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Owner/Borrower Entity",null,null,null,null,null,null,"Legal name"]
[null,"Organization type",null,null,null,null,null,null,null,null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,"State",null,null,"Zip"]
[null,"Auth. Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact ",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"File Name",null,null,"Bwr Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name",null,null,"Bwr Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"Bwr Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"Bwr F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"File Name",null,null,"Bwr Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name",null,null,"Bwr OrgChart",null,null,null,null,null,null,null,"Must demonstrate Sponsor control of the Borrower consistent with UMR §8313.2."]
[null,"File Name",null,null,"Bwr OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"Bwr Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"Bwr Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[null,"File Name",null,null,"EIN Verification",null,null,null,null,null,null,null,"IRS Form SS-4."]
[]
[null,"Administrative General Partner 1",null,null,null,null,null,null,null,null,"Member Type"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name",null,null,"AGP1 Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name",null,null,"AGP1 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"AGP1 Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"AGP1 F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"File Name",null,null,"AGP1 Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name",null,null,"AGP1 OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"File Name",null,null,"AGP1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"AGP1 Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"AGP1 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Administrative General Partner 2",null,null,null,null,null,null,null,null,"Member Type"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name",null,null,"AGP2 Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name",null,null,"AGP2 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"AGP2 Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"AGP2 F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"File Name",null,null,"AGP2 Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name",null,null,"AGP2 OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"File Name",null,null,"AGP2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"AGP2 Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"AGP2 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Managing General Partner ",null,null,null,null,null,null,null,null,"Member Type"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name",null,null,"MGP Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name",null,null,"MGP Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"MGP Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"MGP F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"File Name",null,null,"MGP Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name",null,null,"MGP OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"File Name",null,null,"MGP OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"MGP Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"MGP Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Manager of LLC",null,null,null,null,null,null,null,null,"Member Type"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"Auth Rep ",null,null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
[null,"File Name",null,null,"MLLC Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"File Name",null,null,"MLLC Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"MLLC Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"File Name",null,null,"MLLC F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"File Name",null,null,"MLLC Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"File Name",null,null,"MLLC OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"File Name",null,null,"MLLC OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"File Name",null,null,"MLLC Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"File Name",null,null,"MLLC Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Financial Consultant"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Borrower Legal Counsel"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Property Management Agent"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Primary Service Provider"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"General Contractor"]
[null,"Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Architect"]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Rent/Operating Subsidy Source "]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[null,"Rent/Operating Subsidy Source "]
[null,"Legal name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact",null,null,null,null,null,null,null,null,null,null,null,"Email"]
[null,"Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,null,"State",null,null,"Zip"]
[]
[]
[null,"End of Document"]

{"sheet":"Additional Requirements","index":6,"n_rows":63,"n_cols":24,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,1,1,38],[12,1,12,38],[15,1,15,38],[16,1,16,38],[19,1,19,38],[14,1,14,3],[3,1,3,38],[4,1,4,38],[10,8,10,9],[14,9,14,31],[8,27,8,28],[8,1,8,7],[7,8,7,11],[7,12,7,13],[5,1,5,36],[5,37,5,38],[46,37,46,38],[46,1,46,36],[32,2,32,36],[48,37,48,38],[48,1,48,36],[20,37,20,38],[14,4,14,8],[20,1,20,36],[17,1,17,36],[43,1,43,38],[23,37,23,38],[24,37,24,38],[25,37,25,38],[23,1,23,36],[24,2,24,36],[25,2,25,36],[27,1,27,36],[27,37,27,38],[28,37,28,38],[29,37,29,38],[28,2,28,36],[13,1,13,36],[13,37,13,38],[17,37,17,38],[6,1,6,38],[7,1,7,7],[7,16,7,22],[7,23,7,26],[7,27,7,28],[10,1,10,7],[8,8,8,11],[8,12,8,13],[8,16,8,22],[8,23,8,26],[14,32,14,38],[29,2,29,36],[31,1,31,36],[31,37,31,38],[35,37,35,38],[33,2,33,36],[32,37,32,38],[33,37,33,38],[35,1,35,36],[62,1,62,38],[37,1,37,36],[37,37,37,38],[40,1,40,36],[40,37,40,38],[39,1,39,36],[53,37,53,38],[59,37,59,38],[53,1,53,36],[59,1,59,36],[55,1,55,38],[57,1,57,38],[49,1,49,36],[51,37,51,38],[51,1,51,36],[45,1,45,38]]}
[]
[null,"Additional Requirements Modeled on CDLAC & TCAC"]
[]
[null,"Special Needs Occupancy Requirements"]
[null,"If the most recent CDLAC-TCAC application showed targeting a special needs population, Accelerator requires the same number of units targeting this population."]
[null,"Does the CDLAC TCAC Joint Application show the project serving a special needs population?"]
[null,"If yes, specify the population(s) shown in the CDLAC/TCAC joint application: Around row 457,  Tenant Population Data Table "]
[null,null,null,null,null,null,null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units"]
[null,null,null,null,null,null,null,null,"Number of Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units"]
[]
[null,"Number of Homeless Units:"]
[]
[null,"Service Amenities"]
[null,"Is the project subject to HCD approval of a supportive or resident services plan, as the result of funding another HCD program?"]
[null,"File Name:",null,null,"Supportive Service Plan",null,null,null,null,"Include a copy of the HCD approved Supportive Services plan. "]
[null,"If no, the project must provide the service amenities shown in the most recent CDLAC-TCAC joint application.  "]
[null,"Indicate below  which ones these are:"]
[null,"Service Coordinator.  Responsibilities must include, but are not limited to: (a) providing tenants with information about available services in the community, (b) assisting tenants to access services through referral and advocacy, and (c) organizing community-building and/or other enrichment activities for tenants (such as holiday events, tenant council, etc.)."]
[]
[null,"Minimum ratio of 1 Full Time Equivalent (FTE) Service Coordinator to 600 bedrooms"]
[null,"Other Services Specialist.  Must provide individualized assistance, counseling and/or advocacy to tenants, such as to assist them to access education, secure employment, secure benefits, gain skills or improve health and wellness.  Includes, but is not limited to: Vocational/Employment Counselor, ADL or Supported Living Specialist, Substance Abuse or Mental Health Counselor, Peer Counselor, Domestic Violence Counselor."]
[]
[null,"Minimum ratio of 1 FTE Services Specialist to 600 bedrooms"]
[null,"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, resume building, ESL, nutrition, exercise, health information/awareness, art, parenting, on-site food cultivation and preparation, and smoking cessation classes.  Drop-in computer labs, monitoring or technical assistance shall not qualify. "]
[null,null,"Minimum of 84 hours instruction each year (42 hours for small developments of 20 units or less)"]
[null,null,"Minimum of 60 hours instruction each year (30 hours for small developments of 20 units or less)"]
[]
[null,"Health and wellness services and programs.  Such services and programs shall provide individualized support to tenants (not group classes) and need not be provided by licensed individuals or organizations.  Includes, but is not limited to visiting nurses programs, intergenerational visiting programs, or senior companion programs."]
[null,null,"Minimum of 100 hours of services per year for each 100 bedrooms"]
[null,null,"Minimum of 60 hours of services per year for each 100 bedrooms"]
[]
[null,"After school program for school age children.  Includes, but is not limited to tutoring, mentoring, homework club, art and recreational activities.  (Only for large family projects or other projects in which at least 25% of Low-Income Units are 3 bedrooms or larger):"]
[null,null,"Minimum of 10 hours per week, offered weekdays throughout the school year"]
[null,null,"Minimum of 6 hours per week, offered weekdays throughout the school year"]
[]
[null,"Licensed child care.  Shall be available 20 hours or more per week, Monday through Friday, to residents of the development.  (Only for large family projects or other projects in which at least 25% of Low-Income Units are 3 bedrooms or larger.)"]
[]
[null,"Case Manager.  Responsibilities must include (but are not limited to) working with tenants to develop and implement an individualized service plan, goal plan or independent living plan."]
[]
[null,"Minimum ratio of 1 Full Time Equivalent (FTE) Case Manager to 100 bedrooms"]
[null,"Health or behavioral health services provided by appropriately-licensed organization or individual.  Includes but is not limited to: health clinic, adult day health center, medication management services, mental health services and treatment, substance abuse services and treatment."]
[]
[]
[null,"All projects must comply with the accessibility requirements specified in the 2021 TCAC regulations, as well as applicable federal requirements. Compliance will be verified at the time of permanent financing closing though  a certification from either the project architect or a Certified Access Specialist (CASp) .   "]
[]
[null,"Sponsor hereby acknowledges that they will comply with the requirements indicated with a \"Yes\" in the selection below:"]
[null,"All new construction projects shall adhere to the provisions of California Building Code (CBC) Chapter 11(B) regarding accessibility to privately owned housing made available for public use in all respects except as follows: instead of the minimum requirements established in 11B 233.3.1.1 and 11B 233.3.1.3, all new construction projects must provide a minimum of fifteen percent (15%) of the Restricted Units with mobility features, as defined in CBC 11B 809.2 through 11B 809.4, and a minimum of ten percent (10%) of the Restricted Units with communications features, as defined in CBC 11B 809.5. These units shall, to the maximum extent feasible and subject to reasonable health and safety requirements, be distributed throughout the project consistent with 24 CFR Section 8.26.                                                                                                                                                                                                                        "]
[]
[null,"Rehabilitation projects shall provide a minimum of ten percent (10%) of the Restricted Units with mobility features, as defined in CBC 11B 809.2 through 11B 809.4, and four percent (4%) with communications features, as defined in CBC 11B 809.5. To the maximum extent feasible and subject to reasonable health and safety requirements, these units shall be distributed throughout the project consistent with 24 CFR Section 8.26. At least one of each common area facility type and amenity, as well as paths of travel between accessible units and such facilities and amenities, the building entry and public right of way, and the leasing office or area shall also be made accessible utilizing CBC Chapter 11(B) as a design standard. In all other respects, applicable building code will apply. Projects with particular federal, state, or local funding sources may be required to meet additional accessibility requirements related to these other sources."]
[null,"The Department will accept waivers approved by TCAC.  If TCAC has not acted on a waiver request, the Department  may also approve a waiver for a rehabilitation project, provided that the applicant and architect demonstrate that full compliance would be impractical or create an undue financial burden."]
[]
[null,"Do you anticipate your project will need a waiver for the above-noted ADA requirements?"]
[]
[null,"Applicant certifies that all new and existing Tax Credit projects with fully accessible units for occupancy by persons with mobility impairments or hearing, vision or other sensory impairments shall provide a preference for those units as follows:"]
[]
[null,"(A) First, to a current occupant of another unit of the same project having handicaps requiring the accessibility features of the vacant unit and occupying a unit not having such features, or if no such occupant exists, then"]
[]
[null,"(B) Second, to an eligible qualified applicant on the waiting list having a handicap requiring the accessibility features of the vacant unit. When offering an accessible unit to an applicant not having handicaps requiring the accessibility features of the unit, the owner or manager shall require the applicant to agree (and may incorporate this agreement in the lease) to move to a non-accessible unit when available. Owners and managers shall adopt suitable means to assure that information regarding the availability of accessible units reaches eligible individuals with handicaps, and shall take reasonable nondiscriminatory steps to maximize the utilization of such units by eligible individuals whose disability requires the accessibility features of the particular unit."]
[]
[null,"Applicant certifies that Projects must also comply with the Americans with Disabilities Act, Title II, and either the Uniform Federal Accessibility Standards (UFAS) standards, 24 C.F.R. Part 8, or HUD's modified version of the 2010 ADA Standards for Accessible Design (Alternative 2010 ADAS), HUD-2014-0042-0001, 79 F.R. 29671 (5/27/14) (commonly referred to as \"the Alternative Standards\" or \"HUD Deeming Memo\"). Accessible units shall, to the maximum extent feasible and subject to reasonable health and safety requirements, be distributed throughout the project and be available in a sufficient range of sizes and amenities consistent with 24 CFR Part 8.26."]
[]
[]
[null,"End of Document"]

{"sheet":"Summary","index":7,"n_rows":105,"n_cols":38,"rows_kept":105,"cut":false,"hidden":true,"merged":[[104,1,104,38],[41,1,41,14],[42,1,42,14],[42,16,42,19],[43,1,43,14],[43,16,43,19],[44,1,44,14],[44,16,44,19],[37,24,37,31],[37,33,37,35],[38,24,38,31],[38,33,38,35],[49,27,49,34],[49,35,49,37],[50,1,50,8],[50,9,50,24],[50,25,50,34],[50,35,50,37],[48,28,48,34],[48,35,48,37],[54,35,54,37],[51,1,51,8],[51,9,51,24],[51,25,51,34],[1,1,1,38],[3,1,3,10],[3,11,3,29],[3,30,3,36],[3,37,3,38],[4,1,4,10],[4,11,4,29],[4,30,5,36],[4,37,5,38],[5,1,5,10],[5,11,5,19],[6,1,6,10],[6,11,6,29],[6,30,6,36],[6,37,6,38],[7,1,7,10],[7,11,7,29],[7,30,7,36],[7,37,7,38],[10,1,10,10],[10,11,10,29],[10,30,11,36],[10,37,11,38],[11,1,11,10],[11,11,11,29],[8,1,8,10],[8,11,8,29],[8,30,8,36],[8,37,8,38],[9,1,9,10],[9,11,9,29],[9,30,9,36],[9,37,9,38],[14,1,14,10],[14,11,14,29],[14,30,14,36],[14,37,14,38],[15,1,15,10],[15,11,15,29],[12,1,12,10],[12,11,12,29],[12,30,12,36],[12,37,12,38],[13,1,13,10],[13,11,13,29],[13,30,13,36],[13,37,13,38],[54,9,54,24],[57,1,57,8],[57,9,57,24],[55,27,55,34],[51,35,51,37],[52,1,52,8],[52,9,52,24],[52,29,52,34],[16,1,16,10],[16,11,16,29],[17,1,17,10],[17,11,17,29],[18,1,18,10],[18,11,18,29],[40,1,40,14],[39,1,39,14],[39,16,39,19],[40,16,40,19],[37,1,37,14],[37,16,37,19],[35,1,35,4],[20,1,20,5],[22,1,33,38],[47,1,47,6],[47,7,47,8],[47,10,47,13],[47,14,47,15],[47,29,47,32],[47,33,47,37],[41,16,41,19],[47,16,47,20],[47,21,47,27],[35,5,35,14],[52,35,52,37],[57,29,57,34],[63,1,63,16],[63,20,63,23],[63,25,63,28],[63,30,63,38],[55,35,55,37],[56,27,56,34],[56,35,56,37],[55,1,55,8],[55,9,55,24],[53,27,53,34],[53,35,53,37],[56,1,56,8],[56,9,56,24],[54,27,54,34],[57,35,57,37],[58,27,58,34],[58,35,58,37],[58,1,58,8],[58,9,58,24],[53,1,53,8],[53,9,53,24],[54,1,54,8],[64,1,64,16],[64,20,64,23],[64,25,64,28],[64,30,64,38],[60,1,60,8],[61,1,61,16],[61,20,61,23],[61,25,61,28],[61,30,61,38],[62,1,62,16],[62,20,62,23],[62,25,62,28],[62,30,62,38],[67,1,67,16],[67,20,67,23],[67,25,67,28],[67,30,67,38],[68,1,68,16],[68,20,68,23],[68,25,68,28],[68,30,68,38],[65,1,65,16],[65,20,65,23],[65,25,65,28],[65,30,65,38],[66,1,66,16],[66,20,66,23],[66,25,66,28],[66,30,66,38],[71,1,71,16],[71,20,71,23],[71,25,71,28],[71,30,71,38],[72,1,72,16],[72,20,72,23],[72,25,72,28],[72,30,72,38],[69,1,69,16],[69,20,69,23],[69,25,69,28],[69,30,69,38],[70,1,70,16],[70,20,70,23],[70,25,70,28],[70,30,70,38],[78,25,78,28],[76,1,76,16],[77,1,77,16],[78,1,78,24],[73,1,73,16],[73,20,73,23],[73,25,73,28],[73,30,73,38],[74,1,74,16],[74,20,74,23],[74,25,74,28],[74,30,74,38],[76,20,76,23],[76,25,76,28],[76,30,76,38],[77,20,77,23],[77,25,77,28],[77,30,77,38],[75,1,75,16],[75,20,75,23],[75,25,75,28],[75,30,75,38],[80,1,80,19],[81,1,81,16],[81,20,81,23],[81,25,81,28],[81,30,81,38],[82,1,82,16],[82,20,82,23],[82,25,82,28],[82,30,82,38],[85,1,85,16],[85,20,85,23],[85,25,85,28],[85,30,85,38],[96,30,96,38],[83,1,83,16],[83,20,83,23],[83,25,83,28],[83,30,83,38],[84,1,84,16],[84,20,84,23],[84,25,84,28],[84,30,84,38],[88,1,88,16],[88,20,88,23],[88,25,88,28],[88,30,88,38],[89,1,89,16],[89,20,89,23],[89,25,89,28],[89,30,89,38],[86,1,86,16],[86,20,86,23],[86,25,86,28],[86,30,86,38],[87,1,87,16],[87,20,87,23],[87,25,87,28],[87,30,87,38],[92,1,92,16],[92,20,92,23],[92,25,92,28],[92,30,92,38],[93,1,93,16],[93,20,93,23],[93,25,93,28],[93,30,93,38],[90,1,90,16],[90,20,90,23],[90,25,90,28],[90,30,90,38],[91,1,91,16],[91,20,91,23],[91,25,91,28],[91,30,91,38],[99,1,99,17],[101,1,101,38],[97,1,97,24],[97,25,97,28],[96,1,96,16],[96,20,96,23],[96,25,96,28],[94,1,94,16],[94,20,94,23],[94,25,94,28],[94,30,94,38],[95,1,95,16],[95,20,95,23],[95,25,95,28],[95,30,95,38]]}
[]
[null,"California Housing Accelerator Project Report"]
[]
[null,"Project Name:",null,null,null,null,null,null,null,null,null,{"$f":"IF(ProjectName>0,ProjectName,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of tax credits:",null,null,null,null,null,null,"None"]
[null,"Project Address:",null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!E8>0,Overview!E8,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other HCD Funding Sources:"]
[null,"Project County:",null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AI8>0,Overview!AI8,\"\")","v":""}]
[null,"Sponsor / Applicant #1 Name:",null,null,null,null,null,null,null,null,null,{"$f":"IF(vmSponsor1>0,vmSponsor1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Rate Units:"]
[null,"Type Of Organization:",null,null,null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!AE14>0,'Contacts Information'!AE14,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senior Units:"]
[null,"Sponsor / Applicant #1 Contact:",null,null,null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!E17>0,'Contacts Information'!E17,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural:"]
[null,"Sponsor / Applicant #1 Address:",null,null,null,null,null,null,null,null,null,{"$f":"IF(vmSponsor1>0,CONCATENATE('Contacts Information'!D15,\",\",\" \",'Contacts Information'!X15,\" \",'Contacts Information'!AH15,\" \",'Contacts Information'!AJ15),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scattered Site:"]
[null,"Sponsor / Applicant #2 Name:",null,null,null,null,null,null,null,null,null,{"$f":"IF(vmSponsor2>0,vmSponsor2,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Housing / Special Needs:"]
[null,"Type Of Organization:",null,null,null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!AE30>0,'Contacts Information'!AE30,\"\")","v":""}]
[null,"Sponsor / Applicant #2 Contact:",null,null,null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!E33>0,'Contacts Information'!E33,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Space:"]
[null,"Sponsor / Applicant #2 Address:",null,null,null,null,null,null,null,null,null,{"$f":"IF(vmSponsor2>0,CONCATENATE('Contacts Information'!D31,\",\",\" \",'Contacts Information'!X31,\" \",'Contacts Information'!AH31,\" \",'Contacts Information'!AJ31),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resubmittal - Prior Round:"]
[null,"Sponsor / Applicant #3 Name:",null,null,null,null,null,null,null,null,null,{"$f":"IF(vmSponsor3>0,vmSponsor3,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSR:"]
[null,"Type Of Organization:",null,null,null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!AE46>0,'Contacts Information'!AE46,\"\")","v":""}]
[null,"Sponsor / Applicant #3 Contact:",null,null,null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!E49>0,'Contacts Information'!E49,\"\")","v":""}]
[null,"Sponsor / Applicant #3 Address:",null,null,null,null,null,null,null,null,null,{"$f":"IF(vmSponsor3>0,CONCATENATE('Contacts Information'!D47,\",\",\" \",'Contacts Information'!X47,\" \",'Contacts Information'!AH47,\" \",'Contacts Information'!AJ47),\"\")","v":""}]
[null,"Prepared By:",null,null,null,null,null,null,null,null,null,"[Name], HCD Representative"]
[]
[null,"Project Summary:"]
[]
[null,"[Program Name] - Affordable Housing Development\n\n[project name] is a(n) [XX] unit [new construction/rehabilitation] [SNP/SH/LF/senior] project with [XX] studio, [XX] one-bedroom, [XX] two-bedroom, [XX] three-bedroom serving households with incomes ranging from [XX-XX] percent of Area Median Income (AMI), [XX] market rate unit(s) and [XX] manager's unit(s). Each unit will have [description of unit amenities i.e.. standard appliances, ceiling fans, patios, storage space...]. On-site amenities include [description]. Off-site amenities, located within (number of miles) miles of the project include [description].\n\nThe total (Program Name) loan amount of $XXXXX includes $XXXXXXX for capital improvements and $xxxxxxxx to fund the Capitalized Operating Subsidy Reserve.\n\n(If applicable) Supportive services [brief description of services to be provided and by whom--this is more fully addressed in the Supportive Services tab]\n\n[HHC only] The total HHC loan amount of $XXXXX includes $XXXXXXX for capital improvements and $xxxxxxxx to fund the Capitalized Operating Subsidy Reserve.\n\n[IIG Only] (Name of project) proposal meets the requirement of a Capital Improvement Project (CIP) in support of a Qualifying Infill Project (QIP).  The total IIG funding request is [$0.00]. \n\n[IIG Only] CIP Components\nCIP includes [description].   \n\n[IIG Only] QIP\n\n[TOD Only] TOD Infrastructure Project (IP) Grant Components\nIP includes [description] Total IP grant funds requested is [$0.00]\n\nCOMMERCIAL SPACE\nIF THE PROJECT HAS COMMERCIAL SPACE, LET YOUR MANAGER KNOW RIGHT AWAY.  IT WILL NEED TO BE REVIEWED TO DETERMINE WHETHER THE SPACE IS PART OF THE PROJECT, OR SEPERATE (I.E. CONDOMINIUMIZED).  THE NATURE AND SPECIFICS OF THE COMMERCIAL SPACE IS NECESSARY TO YOUR FEASIBILITY REVIEW."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Project Type:",null,null,null,{"$f":"IF(vmDT>0,vmDT,\"\")","v":""}]
[]
[null,"California Housing Accelerator Funds Requested",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget SU'!$L$4","v":0},null,null,null,null,null,null,null,"Accelerator Total Cost per Unit",null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q38/'Unit Mix'!B6,0)","v":0}]
[]
[null,"Previous HCD Program(s) Awards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Award Amount"]
[null,{"$f":"IF(vmHCD1>0,vmHCD1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!S46>0,Overview!S46,0)","v":0}]
[null,{"$f":"IF(vmHCD2>0,vmHCD2,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!S47>0,Overview!S47,0)","v":0}]
[null,{"$f":"IF(vmHCD3>0,vmHCD3,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!S48>0,Overview!S48,0)","v":0}]
[null,{"$f":"IF(vmHCD4>0,vmHCD4,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!S49>0,Overview!S49,0)","v":0}]
[null,"Total HCD Development Cost, including Accelerator funds.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q38,Q41,Q42,Q43,Q44)","v":0}]
[]
[]
[null,"No. of Residential Bldgs:",null,null,null,null,null,{"$f":"IF(SUM(Overview!M120,Overview!S120)>0,SUM(Overview!M120,Overview!S120),\"\")","v":""},null,null,"No. of Stories:",null,null,null,{"$f":"IF(SUM(Overview!K120,Overview!Q120)>0,SUM(Overview!K120,Overview!Q120),\"\")","v":""},null,"Project Design:",null,null,null,null,{"$f":"IF(SUM(Overview!I113:T113)>0,Overview!B113,IF(SUM(Overview!I114:T114)>0,Overview!B114,IF(SUM(Overview!I115:T115)>0,Overview!B115,IF(SUM(Overview!I116:T116)>0,Overview!B116,IF(SUM(Overview!I117:T117)>0,Overview!B128vif(SUM(Overview!I118:T118)>0,Overview!B118,IF(SUM(Overview!I119:T119)>0,Overview!B119,\"\")))))))","v":false},null,null,null,null,null,null,null,"Parking Type:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Parking Spaces:",null,null,null,null,null,null,{"$f":"IF(Overview!J165>0,Overview!J165,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Guest Parking Spaces:",null,null,null,null,null,null,null,{"$f":"IF(Overview!AJ160>0,Overview!AJ160,\"\")","v":""}]
[null,"Ultimate Borrower:",null,null,null,null,null,null,null,{"$f":"IF(vmOBE>0,vmOBE,\"To be formed L.P.\")","v":"To be formed L.P."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Start Date:",null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AJ254>0,Overview!AJ254,\"\")","v":""}]
[null,"Managing General Partner:",null,null,null,null,null,null,null,{"$f":"IF(vmMGP1>0,vmMGP1,\"To be determined\")","v":"To be determined"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Completion Date:",null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AJ255>0,Overview!AJ255,\"\")","v":""}]
[null,"Administrative General Partner:",null,null,null,null,null,null,null,{"$f":"IF(vmAGP1>0,vmAGP1,\"To be determined\")","v":"To be determined"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Elevators:",null,null,null,null,null,{"$f":"IF(Overview!G133>0,Overview!G133,\"\")","v":""}]
[null,"Administrative General Partner 2:",null,null,null,null,null,null,null,{"$f":"IF(vmAGP2>0,vmAGP1,\"N/A\")","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Area (acres):",null,null,null,null,null,null,null,{"$f":"IF(Overview!K74>0,Overview!K74,\"\")","v":""}]
[null,"Manager of LLC",null,null,null,null,null,null,null,{"$f":"IF(vmAGP2>0,vmAGP1,\"N/A\")","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Residential Area (sq. ft.):",null,null,null,null,null,null,null,{"$f":"IF(Overview!I156>0,Overview!I156,\"\")","v":""}]
[null,"Architect:",null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!E192>0,'Contacts Information'!E192,\"To be determined\")","v":"To be determined"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Room (sq. ft.):",null,null,null,null,null,null,null,{"$f":"IF(Overview!P151>0,Overview!P151,\"\")","v":""}]
[null,"General Contractor:",null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!E189>0,'Contacts Information'!E189,\"To be determined\")","v":"To be determined"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Space (sq. ft.):",null,null,null,null,null,null,null,{"$f":"IF(Overview!H170>0,Overview!H170,\"\")","v":""}]
[null,"Financial Consultant:",null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!E177>0,'Contacts Information'!E177,\"To be determined\")","v":"To be determined"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Office (sq. ft.):",null,null,null,null,null,{"$f":"IF(Overview!M169>0,Overview!M169,\"\")","v":""}]
[null,"Property Management:",null,null,null,null,null,null,null,{"$f":"IF('Contacts Information'!E183>0,'Contacts Information'!E183,\"To be determined\")","v":"To be determined"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Uses: (Specify) (sq. ft.):"]
[]
[null,"Construction Period Funding:"]
[null,"Source (in lien priority order)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lien ",null,"Status",null,null,null,null,"Amount",null,null,null,null,"Terms"]
[null,{"$f":"IF('Dev Sources'!F6>0,'Dev Sources'!F6,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H6>0,'Dev Sources'!H6,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E6=\"Yes\",\"Committed\",IF('Dev Sources'!E6=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N6>0,'Dev Sources'!N6,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q6>0,CONCATENATE('Dev Sources'!Q6,\"mos. @\",\" \",'Dev Sources'!O6*100,\"%\",\" \",'Dev Sources'!P6),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F7>0,'Dev Sources'!F7,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H7>0,'Dev Sources'!H7,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E7=\"Yes\",\"Committed\",IF('Dev Sources'!E7=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N7>0,'Dev Sources'!N7,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q7>0,CONCATENATE('Dev Sources'!Q7,\"mos. @\",\" \",'Dev Sources'!O7*100,\"%\",\" \",'Dev Sources'!P7),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F8>0,'Dev Sources'!F8,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H8>0,'Dev Sources'!H8,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E8=\"Yes\",\"Committed\",IF('Dev Sources'!E8=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N8>0,'Dev Sources'!N8,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q8>0,CONCATENATE('Dev Sources'!Q8,\"mos. @\",\" \",'Dev Sources'!O8*100,\"%\",\" \",'Dev Sources'!P8),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F9>0,'Dev Sources'!F9,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H9>0,'Dev Sources'!H9,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E9=\"Yes\",\"Committed\",IF('Dev Sources'!E9=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N9>0,'Dev Sources'!N9,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q9>0,CONCATENATE('Dev Sources'!Q9,\"mos. @\",\" \",'Dev Sources'!O9*100,\"%\",\" \",'Dev Sources'!P9),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F10>0,'Dev Sources'!F10,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H10>0,'Dev Sources'!H10,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E10=\"Yes\",\"Committed\",IF('Dev Sources'!E10=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N10>0,'Dev Sources'!N10,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q10>0,CONCATENATE('Dev Sources'!Q10,\"mos. @\",\" \",'Dev Sources'!O10*100,\"%\",\" \",'Dev Sources'!P10),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F11>0,'Dev Sources'!F11,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H11>0,'Dev Sources'!H11,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E11=\"Yes\",\"Committed\",IF('Dev Sources'!E11=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N11>0,'Dev Sources'!N11,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q11>0,CONCATENATE('Dev Sources'!Q11,\"mos. @\",\" \",'Dev Sources'!O11*100,\"%\",\" \",'Dev Sources'!P11),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F12>0,'Dev Sources'!F12,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H12>0,'Dev Sources'!H12,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E12=\"Yes\",\"Committed\",IF('Dev Sources'!E12=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N12>0,'Dev Sources'!N12,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q12>0,CONCATENATE('Dev Sources'!Q12,\"mos. @\",\" \",'Dev Sources'!O12*100,\"%\",\" \",'Dev Sources'!P12),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F13>0,'Dev Sources'!F13,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H13>0,'Dev Sources'!H13,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E13=\"Yes\",\"Committed\",IF('Dev Sources'!E13=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N13>0,'Dev Sources'!N13,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q13>0,CONCATENATE('Dev Sources'!Q13,\"mos. @\",\" \",'Dev Sources'!O13*100,\"%\",\" \",'Dev Sources'!P13),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F14>0,'Dev Sources'!F14,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H14>0,'Dev Sources'!H14,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E14=\"Yes\",\"Committed\",IF('Dev Sources'!E14=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N14>0,'Dev Sources'!N14,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q14>0,CONCATENATE('Dev Sources'!Q14,\"mos. @\",\" \",'Dev Sources'!O14*100,\"%\",\" \",'Dev Sources'!P14),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F15>0,'Dev Sources'!F15,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H15>0,'Dev Sources'!H15,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E15=\"Yes\",\"Committed\",IF('Dev Sources'!E15=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N15>0,'Dev Sources'!N15,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q15>0,CONCATENATE('Dev Sources'!Q15,\"mos. @\",\" \",'Dev Sources'!O15*100,\"%\",\" \",'Dev Sources'!P15),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F16>0,'Dev Sources'!F16,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H16>0,'Dev Sources'!H16,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E16=\"Yes\",\"Committed\",IF('Dev Sources'!E16=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N16>0,'Dev Sources'!N16,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q16>0,CONCATENATE('Dev Sources'!Q16,\"mos. @\",\" \",'Dev Sources'!O16*100,\"%\",\" \",'Dev Sources'!P16),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F17>0,'Dev Sources'!F17,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H17>0,'Dev Sources'!H17,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E17=\"Yes\",\"Committed\",IF('Dev Sources'!E17=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N17>0,'Dev Sources'!N17,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q17>0,CONCATENATE('Dev Sources'!Q17,\"mos. @\",\" \",'Dev Sources'!O17*100,\"%\",\" \",'Dev Sources'!P17),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F18>0,'Dev Sources'!F18,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H18>0,'Dev Sources'!H18,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E18=\"Yes\",\"Committed\",IF('Dev Sources'!E18=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N18>0,'Dev Sources'!N18,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q18>0,CONCATENATE('Dev Sources'!Q18,\"mos. @\",\" \",'Dev Sources'!O18*100,\"%\",\" \",'Dev Sources'!P18),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F19>0,'Dev Sources'!F19,\"\")","v":"Other Deferred Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H19>0,'Dev Sources'!H19,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E19=\"Yes\",\"Committed\",IF('Dev Sources'!E19=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N19>0,'Dev Sources'!N19,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q19>0,CONCATENATE('Dev Sources'!Q19,\"mos. @\",\" \",'Dev Sources'!O19*100,\"%\",\" \",'Dev Sources'!P19),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F20>0,'Dev Sources'!F20,\"\")","v":"GP Equity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H20>0,'Dev Sources'!H20,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E20=\"Yes\",\"Committed\",IF('Dev Sources'!E20=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N20>0,'Dev Sources'!N20,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q20>0,CONCATENATE('Dev Sources'!Q20,\"mos. @\",\" \",'Dev Sources'!O20*100,\"%\",\" \",'Dev Sources'!P20),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F21>0,'Dev Sources'!F21,\"\")","v":"Equity Investor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H21>0,'Dev Sources'!H21,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E21=\"Yes\",\"Committed\",IF('Dev Sources'!E21=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N21>0,'Dev Sources'!N21,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!Q21>0,CONCATENATE('Dev Sources'!Q21,\"mos. @\",\" \",'Dev Sources'!O21*100,\"%\",\" \",'Dev Sources'!P21),\"\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z63:AC78)","v":0}]
[]
[null,"Permanent Funding:"]
[null,"Source (in lien priority order)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lien ",null,"Status",null,null,null,null,"Amount",null,null,null,null,"Terms"]
[null,{"$f":"IF('Dev Sources'!F25>0,'Dev Sources'!F25,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H25>0,'Dev Sources'!H25,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E25=\"Yes\",\"Committed\",IF('Dev Sources'!E25=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N25>0,'Dev Sources'!N25,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R25>0,CONCATENATE('Dev Sources'!T25,\"yrs. @\",\" \",'Dev Sources'!R25*100,\"%\",\" \",'Dev Sources'!S25,\", \",'Dev Sources'!U25),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F26>0,'Dev Sources'!F26,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H26>0,'Dev Sources'!H26,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E26=\"Yes\",\"Committed\",IF('Dev Sources'!E26=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N26>0,'Dev Sources'!N26,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R26>0,CONCATENATE('Dev Sources'!T26,\"yrs. @\",\" \",'Dev Sources'!R26*100,\"%\",\" \",'Dev Sources'!S26),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F27>0,'Dev Sources'!F27,\"\")","v":"California Housing Accelerator "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H27>0,'Dev Sources'!H27,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E27=\"Yes\",\"Committed\",IF('Dev Sources'!E27=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N27>0,'Dev Sources'!N27,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R27>0,CONCATENATE('Dev Sources'!T27,\"yrs. @\",\" \",'Dev Sources'!R27*100,\"%\",\" \",'Dev Sources'!S27),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F28>0,'Dev Sources'!F28,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H28>0,'Dev Sources'!H28,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E28=\"Yes\",\"Committed\",IF('Dev Sources'!E28=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N28>0,'Dev Sources'!N28,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R28>0,CONCATENATE('Dev Sources'!T28,\"yrs. @\",\" \",'Dev Sources'!R28*100,\"%\",\" \",'Dev Sources'!S28),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F29>0,'Dev Sources'!F29,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H29>0,'Dev Sources'!H29,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E29=\"Yes\",\"Committed\",IF('Dev Sources'!E29=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N29>0,'Dev Sources'!N29,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R29>0,CONCATENATE('Dev Sources'!T29,\"yrs. @\",\" \",'Dev Sources'!R29*100,\"%\",\" \",'Dev Sources'!S29),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F30>0,'Dev Sources'!F30,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H30>0,'Dev Sources'!H30,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E30=\"Yes\",\"Committed\",IF('Dev Sources'!E30=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N30>0,'Dev Sources'!N30,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R30>0,CONCATENATE('Dev Sources'!T30,\"yrs. @\",\" \",'Dev Sources'!R30*100,\"%\",\" \",'Dev Sources'!S30),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F31>0,'Dev Sources'!F31,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H31>0,'Dev Sources'!H31,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E31=\"Yes\",\"Committed\",IF('Dev Sources'!E31=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N31>0,'Dev Sources'!N31,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R31>0,CONCATENATE('Dev Sources'!T31,\"yrs. @\",\" \",'Dev Sources'!R31*100,\"%\",\" \",'Dev Sources'!S31),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F32>0,'Dev Sources'!F32,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H32>0,'Dev Sources'!H32,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E32=\"Yes\",\"Committed\",IF('Dev Sources'!E32=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N32>0,'Dev Sources'!N32,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R32>0,CONCATENATE('Dev Sources'!T32,\"yrs. @\",\" \",'Dev Sources'!R32*100,\"%\",\" \",'Dev Sources'!S32),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F33>0,'Dev Sources'!F33,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H33>0,'Dev Sources'!H33,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E33=\"Yes\",\"Committed\",IF('Dev Sources'!E33=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N33>0,'Dev Sources'!N33,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R33>0,CONCATENATE('Dev Sources'!T33,\"yrs. @\",\" \",'Dev Sources'!R33*100,\"%\",\" \",'Dev Sources'!S33),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F34>0,'Dev Sources'!F34,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H34>0,'Dev Sources'!H34,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E34=\"Yes\",\"Committed\",IF('Dev Sources'!E34=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N34>0,'Dev Sources'!N34,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R34>0,CONCATENATE('Dev Sources'!T34,\"yrs. @\",\" \",'Dev Sources'!R34*100,\"%\",\" \",'Dev Sources'!S34),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F35>0,'Dev Sources'!F35,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H35>0,'Dev Sources'!H35,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E35=\"Yes\",\"Committed\",IF('Dev Sources'!E35=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N35>0,'Dev Sources'!N35,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R35>0,CONCATENATE('Dev Sources'!T35,\"yrs. @\",\" \",'Dev Sources'!R35*100,\"%\",\" \",'Dev Sources'!S35),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F36>0,'Dev Sources'!F36,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H36>0,'Dev Sources'!H36,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E36=\"Yes\",\"Committed\",IF('Dev Sources'!E36=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N36>0,'Dev Sources'!N36,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R36>0,CONCATENATE('Dev Sources'!T36,\"yrs. @\",\" \",'Dev Sources'!R36*100,\"%\",\" \",'Dev Sources'!S36),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F37>0,'Dev Sources'!F37,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H37>0,'Dev Sources'!H37,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E37=\"Yes\",\"Committed\",IF('Dev Sources'!E37=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N37>0,'Dev Sources'!N37,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R37>0,CONCATENATE('Dev Sources'!T37,\"yrs. @\",\" \",'Dev Sources'!R37*100,\"%\",\" \",'Dev Sources'!S37),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F38>0,'Dev Sources'!F38,\"\")","v":"GP Equity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H38>0,'Dev Sources'!H38,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E38=\"Yes\",\"Committed\",IF('Dev Sources'!E38=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N38>0,'Dev Sources'!N38,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R38>0,CONCATENATE('Dev Sources'!T38,\"yrs. @\",\" \",'Dev Sources'!R38*100,\"%\",\" \",'Dev Sources'!S38),\"\")","v":""}]
[null,{"$f":"IF('Dev Sources'!F39>0,'Dev Sources'!F39,\"\")","v":"Equity Investor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Dev Sources'!H39>0,'Dev Sources'!H39,\"\")","v":""},null,{"$f":"IF('Dev Sources'!E39=\"Yes\",\"Committed\",IF('Dev Sources'!E39=\"No\",\"Not Committed\",\"\"))","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!N39>0,'Dev Sources'!N39,\"\")","v":""},null,null,null,null,{"$f":"IF('Dev Sources'!R39>0,CONCATENATE('Dev Sources'!T39,\"yrs. @\",\" \",'Dev Sources'!R39*100,\"%\",\" \",'Dev Sources'!S39),\"\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z83:AC97)","v":0}]
[]
[null,"NOTES:"]
[]
[null,"1.  Tax Credit Equity based on $x.xx per one dollar of tax credit. \n\n Notes should clarify, or explain (i.e. balloon/sandwich/rate resets/commercial space use & revenue) and include Special Conditions, if applicable), Examples:\n\n2.  Balloon payments are not allowed, except as provided for pursuant to UMR section 8310(f).  (See Special Condition #_)\n3.  The (bank name) loan is amortized for 30 yrs. with a rate reset in year 16. The cap rate is 12%, at which the project has been underwritten.  Staff analysis indicates that the project remains feasible after the rate reset.\n4.  (bank name) and equity investor are related entities. The Department's lien shall not be subordinated to the (bank name) lien, except as provided pursuant to UMR 8315(d). (See Special Condition #_).\n5.  This project report incorporates the requirements of previously awarded Department funds, specifically, XX-VHHP-XXXXXX (or other, as applicable)."]
[]
[]
[null,"End of Document"]

{"sheet":"Unit Mix","index":8,"n_rows":91,"n_cols":62,"rows_kept":91,"cut":false,"hidden":false,"merged":[[42,48,42,54],[11,48,12,48],[11,49,11,56],[34,48,34,51],[35,48,35,56],[41,48,41,54],[4,17,4,23],[1,17,1,24],[9,48,9,56],[10,48,10,56],[4,1,4,8],[5,26,5,28],[5,30,5,32],[1,26,1,31],[1,32,1,33],[2,26,2,33],[3,26,3,29],[3,30,3,33],[1,1,1,8],[2,11,4,11],[65,19,66,19],[65,20,66,20],[65,21,66,22],[36,17,36,23],[37,17,39,23],[40,18,40,23],[62,17,63,18],[62,19,63,23],[77,21,77,22],[78,21,78,22],[4,26,4,29],[4,30,4,33],[72,21,72,22],[73,21,73,22],[74,21,74,22],[75,21,75,22],[76,21,76,22],[67,21,67,22],[68,21,68,22],[69,21,69,22],[70,21,70,22],[71,21,71,22],[64,17,64,23],[65,18,66,18],[38,26,39,27],[38,28,39,29],[38,30,39,31],[38,32,39,33],[40,26,41,27],[40,28,41,29],[40,30,41,31],[40,32,41,33],[46,30,46,31],[46,32,46,33],[42,26,44,27],[42,28,44,29],[42,30,44,31],[42,32,44,33],[45,26,45,27],[45,28,45,29],[45,30,45,31],[45,32,45,33],[46,26,46,27],[46,28,46,29],[36,26,36,33],[37,26,37,27],[37,28,37,29],[37,30,37,31],[37,32,37,33],[47,26,49,27],[47,28,49,29],[47,30,49,31],[47,32,49,33],[50,26,52,27],[50,28,52,29],[50,30,52,31],[50,32,52,33]]}
[]
[null,"Unit Mix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT RENT(S) INFORMATION",null,null,null,null,null,null,null,null,"Subsidy payment over net rent based on Restricted or Proposed Rents?"]
[null,null,null,null,null,null,null,null,null,null,null,"Total Units less Manager Unit(s)",null,null,null,null,null,1,2,3,4,5,6,7,8,null,"CURRENT SUBSIDY INFORMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(County=\"\",\"\",VLOOKUP(County,IncomeLimitsTbl[],2,FALSE))","v":""},{"$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,"Subsidy Program Name",null,null,null,"Subsidy Program Name"]
[null,{"$f":"CONCATENATE(Overview!$F$7,\" Current/Accelerator Proposed Unit Mix\")","v":" Current/Accelerator Proposed Unit Mix"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If the most restrictive rent applicable to some units are required by another program, such as HOME or USDA Rural Development, to enter these limits.",null,null,null,null,null,null,"Click HERE"]
[null,{"$f":"SUM(UnitMixTbl[Total Units5])","v":0},{"$f":"SUM($C$8*$B$8)+SUM($C$9*$B$9)+SUM($C$10*$B$10)+SUM($C$11*$B$11)+SUM($C$12*$B$12)+SUM($C$13*$B$13)+SUM($C$14*$B$14)+SUM($C$15*$B$15)+SUM($C$16*$B$16)+SUM($C$17*$B$17)+SUM($C$18*$B$18)+SUM($C$19*$B$19)+SUM($C$20*$B$20)+SUM($C$21*$B$21)+SUM($C$22*$B$22)+SUM($C$23*$B$23)+SUM($C$24*$B$24)+SUM($C$25*$B$25)+SUM($C$26*$B$26)+SUM($C$27*$B$27)+SUM($C$28*$B$28)+SUM($C$29*$B$29)+SUM($C$30*$B$30)+SUM($C$31*$B$31)+SUM($C$32*$B$32)+SUM($C$33*$B$33)+SUM($C$34*$B$34)+SUM($C$35*$B$35)","v":0},null,{"$f":"SUM(UnitMixTbl[Supportive Housing])-SUMIF(UnitMixTbl[Income limit (% of AMI)5],\"Manager\",UnitMixTbl[Supportive Housing])","v":0},{"$f":"SUM(UnitMixTbl[Special Needs NOT Homeless])-SUMIF(UnitMixTbl[Income limit (% of AMI)5],\"Manager\",UnitMixTbl[Special Needs NOT Homeless])","v":0},{"$f":"SUM(UnitMixTbl[Homeless Units])-SUMIF(UnitMixTbl[Income limit (% of AMI)5],\"Manager\",UnitMixTbl[Homeless Units])","v":0},{"$f":"SUM(UnitMixTbl[[Total Restricted Units ]])","v":0},{"$f":"SUM(UnitMixTbl[[Total Unrestricted Units ]])","v":0},null,null,{"$f":"TotalUnits-SUMIFS(UnitMixTbl[Total Units5],UnitMixTbl[Income limit (% of AMI)5],\"Manager\")","v":0},null,null,null,null,null,null,{"$f":"SUM(S8:S35)","v":0},{"$f":"SUM(T8:T35)","v":0},null,{"$f":"SUM(V8:V35)","v":0},{"$f":"SUM(W8:W35)","v":0},0,0,null,null,null,null,{"$f":"SUM(AD8:AD35)","v":0},null,null,null,{"$f":"SUM(AH8:AH35)","v":0}]
[null,"Total Units5","# of Bdmrs5","Income limit (% of AMI)5","Supportive Housing","Special Needs NOT Homeless","Homeless Units","Total Restricted Units ","Total Unrestricted Units ","Error",null,"Quantity","AMI","Large Family","Population","Points",null,"Rent Limit Calculation Formula","Max Gross Rent","Less Utility Allowance Schedule",null,"Maximum Net Rent","Proposed Net Rent ","Monthly Income at Proposed Rents","Monthly Income at Maximum Rents",null,"Gross Monthly Contract Rent","Subsidy Payment Over  Net Rent","Units Subsidized","Total Monthly Extra Income","Gross Monthly Contract Rent","Subsidy Payment Over  Net Rent","Units Subsidized","Total Monthly Extra Income",null,"VLOOKUP Rents"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},{"$f":"D8","v":0},{"$f":"C8>=3","v":false},"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R8=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ8,FALSE),IF(R8=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ8,FALSE),IF(R8=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ8,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,{"$f":"IFERROR(IF(S8=0,\"\",S8-T8),\"\")","v":""},null,{"$f":"IF(W8=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W8)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V8,\"\")","v":""},null,null,{"$f":"IFERROR(IF(AA8=\"\",\"\",IF($AG$2=\"Restricted\",AA8-V8,IF($AG$2=\"Proposed\",AA8-W8,0))),\"\")","v":""},null,{"$f":"IFERROR(IF(AC8=\"\",\"\",AB8*AC8),\"\")","v":""},null,{"$f":"IFERROR(IF(AE8=\"\",\"\",IF($AG$2=\"Restricted\",AE8-V8,IF($AG$2=\"Proposed\",AE8-W8,\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(AG8=\"\",\"\",AF8*AG8),\"\")","v":""},null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},{"$f":"D9","v":0},{"$f":"C9>=3","v":false},"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R9=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ9,FALSE),IF(R9=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ9,FALSE),IF(R9=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ9,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,{"$f":"IFERROR(IF(S9=0,\"\",S9-T9),\"\")","v":""},null,{"$f":"IF(W9=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W9)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V9,\"\")","v":""},null,null,{"$f":"IFERROR(IF(AA9=\"\",\"\",IF($AG$2=\"Restricted\",AA9-V9,IF($AG$2=\"Proposed\",AA9-W9,0))),\"\")","v":""},null,{"$f":"IFERROR(IF(AC9=\"\",\"\",AB9*AC9),\"\")","v":""},null,{"$f":"IFERROR(IF(AE9=\"\",\"\",IF($AG$2=\"Restricted\",AE9-V9,IF($AG$2=\"Proposed\",AE9-W9,\"\"))),\"\")","v":""},null,{"$f":"IFERROR(IF(AG9=\"\",\"\",AF9*AG9),\"\")","v":""},null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R10=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ10,FALSE),IF(R10=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ10,FALSE),IF(R10=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ10,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W10=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W10)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V10,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Income and Rent Calculation Tables"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R11=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ11,FALSE),IF(R11=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ11,FALSE),IF(R11=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ11,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W11=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W11)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V11,\"\")","v":""},null,null,"",null,"",null,{"$f":"IFERROR(IF(AE11=\"\",\"\",IF($AG$2=\"Restricted\",AE11-V11,IF($AG$2=\"Proposed\",AE11-W11,\"\"))),\"\")","v":""},null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"TCAC/CDLAC/MHP/CalHFA Income Limits Calculated from HUD 50% Income Limits"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R12=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ12,FALSE),IF(R12=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ12,FALSE),IF(R12=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ12,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W12=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W12)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V12,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Income Level","Household Size"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R13=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ13,FALSE),IF(R13=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ13,FALSE),IF(R13=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ13,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W13=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W13)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V13,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,null,null,"Column1"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R14=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ14,FALSE),IF(R14=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ14,FALSE),IF(R14=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ14,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W14=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W14)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V14,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1.2,{"$f":"$AX$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$AY$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$AZ$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BA$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BB$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BC$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BD$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BE$26*AW14/$AW$26","v":{"$error":"#VALUE!"}},null,null,0.65,null,{"$f":"SUMIF(UnitMixTbl[Income limit (% of AMI)5],\"Manager\",UnitMixTbl[[Total Unrestricted Units ]])","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R15=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ15,FALSE),IF(R15=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ15,FALSE),IF(R15=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ15,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W15=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W15)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V15,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,{"$error":"#VALUE!"},{"$f":"$AY$26*AW15/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$AZ$26*AW15/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BA$26*AW15/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BB$26*AW15/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BC$26*AW15/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BD$26*AW15/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BE$26*AW15/$AW$26","v":{"$error":"#VALUE!"}},null,null,0.7]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R16=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ16,FALSE),IF(R16=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ16,FALSE),IF(R16=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ16,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W16=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W16)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V16,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,0.75]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R17=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ17,FALSE),IF(R17=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ17,FALSE),IF(R17=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ17,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W17=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W17)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V17,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.95,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,0.8]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R18=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ18,FALSE),IF(R18=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ18,FALSE),IF(R18=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ18,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W18=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W18)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V18,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.9,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,0.85]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R19=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ19,FALSE),IF(R19=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ19,FALSE),IF(R19=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ19,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W19=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W19)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V19,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.85,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,0.9]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R20=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ20,FALSE),IF(R20=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ20,FALSE),IF(R20=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ20,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W20=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W20)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V20,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,0.95]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R21=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ21,FALSE),IF(R21=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ21,FALSE),IF(R21=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ21,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W21=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W21)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V21,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"Manager"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R22=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ22,FALSE),IF(R22=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ22,FALSE),IF(R22=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ22,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W22=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W22)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V22,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"Market"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R23=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ23,FALSE),IF(R23=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ23,FALSE),IF(R23=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ23,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W23=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W23)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V23,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.65,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R24=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ24,FALSE),IF(R24=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ24,FALSE),IF(R24=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ24,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W24=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W24)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V24,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R25=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ25,FALSE),IF(R25=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ25,FALSE),IF(R25=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ25,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W25=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W25)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V25,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,{"$f":"$AX$26*AW25/$AW$26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R26=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ26,FALSE),IF(R26=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ26,FALSE),IF(R26=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ26,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W26=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W26)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V26,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"$R$4","v":""},{"$f":"$S$4","v":""},{"$f":"$T$4","v":""},{"$f":"$U$4","v":""},{"$f":"$V$4","v":""},{"$f":"$W$4","v":""},{"$f":"$X$4","v":""},{"$f":"$Y$4","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R27=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ27,FALSE),IF(R27=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ27,FALSE),IF(R27=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ27,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W27=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W27)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V27,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.45,{"$f":"$AX$26*AW27/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$AY$26*AW27/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$AZ$26*AW27/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BA$26*AW27/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BB$26*AW27/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BC$26*AW27/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BD$26*AW27/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BE$26*AW27/$AW$26","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R28=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ28,FALSE),IF(R28=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ28,FALSE),IF(R28=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ28,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W28=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W28)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V28,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.4,{"$f":"$AX$26*AW28/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$AY$26*AW28/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$AZ$26*AW28/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BA$26*AW28/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BB$26*AW28/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BC$26*AW28/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BD$26*AW28/$AW$26","v":{"$error":"#VALUE!"}},{"$f":"$BE$26*AW28/$AW$26","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R29=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ29,FALSE),IF(R29=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ29,FALSE),IF(R29=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ29,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W29=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W29)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V29,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.35,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R30=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ30,FALSE),IF(R30=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ30,FALSE),IF(R30=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ30,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W30=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W30)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V30,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R31=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ31,FALSE),IF(R31=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ31,FALSE),IF(R31=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ31,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W31=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W31)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V31,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R32=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ32,FALSE),IF(R32=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ32,FALSE),IF(R32=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ32,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W32=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W32)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V32,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R33=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ33,FALSE),IF(R33=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ33,FALSE),IF(R33=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ33,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W33=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W33)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V33,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.15,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R34=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ34,FALSE),IF(R34=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ34,FALSE),IF(R34=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ34,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W34=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W34)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V34,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,false,true]
[null,null,null,null,null,null,null,{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),0,UnitMixTbl[[#This Row],[Total Units5]])","v":0},{"$f":"IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$14,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$15,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$16,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$17,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$18,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$19,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$20,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$21,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=$BH$22),UnitMixTbl[[#This Row],[Total Units5]],0)","v":0},{"$f":"AND(UnitMixTbl[[#This Row],[Total Units5]]>=0,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]<>\"Manager\",(UnitMixTbl[[#This Row],[Special Needs NOT Homeless]]+UnitMixTbl[[#This Row],[Homeless Units]])>UnitMixTbl[[#This Row],[Total Units5]])","v":false},null,{"$f":"UnitMixTbl[[#This Row],[Homeless Units]]","v":0},0,false,"HOM",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.3},null,null,{"$f":"IFERROR(IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\"),\"\",IF(R35=\"TCAC\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),TCACrentTbl[],AJ35,FALSE),IF(R35=\"CalHFA\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),CalHFArent[],AJ35,FALSE),IF(R35=\"Other\",VLOOKUP(CONCATENATE(County,UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]),OtherRentLimitTbl[],AJ35,FALSE))))),0)","v":false},{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(OR(UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Manager\",UnitMixTbl[[#This Row],[Income limit (% of AMI)5]]=\"Market\"),0,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,Overview!$S$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,Overview!$V$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,Overview!$Y$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,Overview!$AB$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,Overview!$AE$204,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]>=5,Overview!$AH$204,\"\"))))))))","v":""},null,"",null,{"$f":"IF(W35=\"\",\"\",UnitMixTbl[[#This Row],[Total Units5]]*W35)","v":""},{"$f":"IFERROR(UnitMixTbl[[#This Row],[Total Units5]]*V35,\"\")","v":""},null,null,"",null,"",null,"",null,"",null,{"$f":"IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=\"\",\"\",IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=0,2,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=1,3,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=2,4,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=3,5,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=4,6,IF(UnitMixTbl[[#This Row],['# of Bdmrs5]]=5,7,\"\")))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"CalHFA 50% Rent Limits "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"F8","v":0},{"$f":"D8","v":0},{"$f":"C8>=3","v":false},"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(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,null,null,{"$f":"F9","v":0},0,{"$f":"C9>=3","v":false},"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Other Rent Limits",null,null,null,null,null,null,null,null,"Rent/Operating Subsidy Programs"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Enter below any rent limits that are both the most restrictive and that are required by sources other than tax credits, bonds, or MHP (e.g.. HOME or USDA Rural Development).  ",null,null,null,null,null,null,null,null,"Subsidy Program Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income "]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,null,null,null,null,null,"Subsidy Program Component:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Level","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$f":"AX26/12*0.3","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"OtherRentLimitTbl","Gross Rent Limits / Unit Size (Bdrms)",null,null,null,null,null,null,null,"Subsidy Currently in Place?"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Income Level","0","1","2","3","4","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,"TCAC/CDLAC/MHP Rent Limits "]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,1.2)","v":"1.2"},null,null,null,null,null,null,null,null,"Date Application Submitted or to be Submitted:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Assumes 1 person in 0-bdrm unit, 1.5 people per bedroom in other units)"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,1.1)","v":"1.1"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,1)","v":"1"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.95)","v":"0.95"},null,null,null,null,null,null,null,null,"Date Award Expected:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TCACrentTbl"]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.9)","v":"0.9"},null,null,null,null,null,null,null,null,"Contract Term (Years):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limit","0 Bdrm.","1 Bdrm.","2 Bdrm.","3 Bdrm.","4 Bdrm.","5 Bdrm."]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.85)","v":"0.85"},null,null,null,null,null,null,null,null,"Expected 1st Year Amount, if not based on contract rents:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,1.2)","v":"1.2"},{"$f":"TRUNC(AX14/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((AX14+AY14)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(AZ14/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BA14+BB14)/2/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC(BC14/12*0.3)","v":{"$error":"#VALUE!"}},{"$f":"TRUNC((BD14+BE14)/2/12*0.3)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.8)","v":"0.8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,1.1)","v":"1.1"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.75)","v":"0.75"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,1)","v":"1"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.7)","v":"0.7"},null,null,null,null,null,null,null,null,"Basis for Subsequent Amounts, if not based on contract rents:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.95)","v":"0.95"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.65)","v":"0.65"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.9)","v":"0.9"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.6)","v":"0.6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.85)","v":"0.85"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.55)","v":"0.55"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.8)","v":"0.8"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.75)","v":"0.75"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.45)","v":"0.45"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.7)","v":"0.7"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.4)","v":"0.4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.65)","v":"0.65"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.35)","v":"0.35"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.6)","v":"0.6"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.3)","v":"0.3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.55)","v":"0.55"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.25)","v":"0.25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.5)","v":"0.5"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.2)","v":"0.2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.45)","v":"0.45"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,{"$f":"CONCATENATE(County,0.15)","v":"0.15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.4)","v":"0.4"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Description of other rent limits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.35)","v":"0.35"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D8=\"Manager\",0,MAX(0,B8-G8-F8))","v":0},{"$f":"D8","v":0},{"$f":"C8>=3","v":false},"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.3)","v":"0.3"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D9=\"Manager\",0,MAX(0,B9-G9-F9))","v":0},0,{"$f":"C9>=3","v":false},"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Below, enter all \"Other\" Unrestricted Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.25)","v":"0.25"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,"Bedrooms","Units","Proposed Net Rent","Monthly Income at Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.2)","v":"0.2"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(County,0.15)","v":"0.15"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Manager Unit",null,null,null,{"$f":"T68*U68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Manager Unit",null,null,null,{"$f":"T69*U69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,"Manager Unit",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2},null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0,false,"Non SN",{"$f":"IF(Targeting[[#This Row],[Population]]=\"HOM\",0.3,IF(OR(Targeting[[#This Row],[Large Family]],Targeting[[#This Row],[AMI]]<=30%,Targeting[[#This Row],[Population]]=\"SN\"),0.2,IF(Targeting[[#This Row],[AMI]]<=50%,0.1,0)))","v":0.2}]

{"sheet":"Operating Budget","index":9,"n_rows":151,"n_cols":9,"rows_kept":151,"cut":false,"hidden":false,"merged":[[1,1,1,3],[22,1,22,3],[31,1,31,2],[32,1,34,2],[2,1,2,6],[7,5,9,5],[15,1,15,2],[16,1,16,2],[17,1,17,2],[3,4,3,5],[33,5,34,5],[18,1,18,2],[19,1,19,3],[20,1,20,3],[23,1,23,2],[24,1,24,2],[26,1,26,2],[30,1,30,3],[25,1,25,2],[27,1,27,2],[54,1,54,2],[35,1,39,2],[36,5,38,5],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,3],[44,1,50,2],[44,5,48,5],[51,1,51,3],[53,1,53,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[74,1,74,2],[75,1,75,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[67,1,67,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[100,1,100,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[119,1,119,2],[120,1,120,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[112,1,112,2],[113,1,113,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[121,1,121,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[131,1,131,2],[150,1,150,6],[139,1,139,2],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[132,1,132,2],[133,1,133,2],[134,1,134,2],[135,1,135,2],[136,1,136,2],[137,1,137,2]]}
[]
[null,"Annual Income And Expenses"]
[null,"EMPLOYEE INFORMATION"]
[null,null,null,null,"Current Accelerator"]
[null,"No.","FTE","Employee Job Title","Wages","Free Rent","Comments"]
[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," Acct. No.",null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM($E$6:$E$15)","v":0},{"$f":"SUM($F$6:$F$15)","v":0}]
[null,6711,null,"Payroll Taxes"]
[null,6722,null,"Workers Compensation"]
[null,6723,null,"Employee Benefits",null,null,null,null,{"$f":"IF(F16>0,1,0)","v":0}]
[null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",null,null,{"$f":"SUM($E$17:$E$19)","v":0}]
[null,"Total Employee(s) Expenses",null,null,{"$f":"$E$20+$E$16","v":0}]
[]
[null,"EMPLOYEE UNITS"]
[null,"Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Bedrooms","SF","Comments","Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,"None",null,null,null,null,null,0.6,"On-Site Manager(s)"]
[null,null,null,null,null,null,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,null,null,null,null,0.5,"On-Site Maintenance Employee(s)"]
[null,null,null,null,null,null,null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
[null,"Total Square Footage",null,null,null,{"$f":"SUM($F$25:$F$28)","v":0},null,"Other","On-Site Security Employee(s)"]
[null,null,null,null,null,null,null,null,"Services Coordinator"]
[null,"ANNUAL OPERATING BUDGET"]
[null," Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments"]
[null,"5120/5140",null,"Rent Revenue - Gross Potential",null,{"$f":"Overview!$AJ$190","v":0}]
[null,null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!L5","v":0}]
[null,null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!L6","v":0}]
[null,5121,null,"Tenant Assistance Payments"]
[null,null,null,{"$f":"IF('Unit Mix'!AA5>0,'Unit Mix'!AA5,\"\")","v":""},{"$f":"'Unit Mix'!AD6*12","v":0}]
[null,null,null,{"$f":"IF('Unit Mix'!AE5>0,'Unit Mix'!AE5,\"\")","v":""},{"$f":"'Unit Mix'!AH6*12","v":0}]
[null,null,null,"Operating Subsidies"]
[null,null,null,"Other: (Specify)"]
[null,5910,null,"Laundry and Vending Revenue",{"$f":"Overview!K182","v":0}]
[null,5170,null,"Garage and Parking Spaces",{"$f":"Overview!K186","v":0},{"$f":"Overview!K190","v":0}]
[null,5990,null,"Miscellaneous Rent Revenue "]
[null,"Gross Potential Income (GPI)",null,null,{"$f":"SUM(E33:E43)","v":0},{"$f":"SUM($F$33:$F$43)","v":0}]
[null,"5220/5240",null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,null,{"$f":"\"Vacancy Rate:  \" & $D$40","v":"Vacancy Rate:  Other: (Specify)"},0.05]
[null,null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
[null,null,null,"Vacancy Loss(es)",{"$f":"($E$34*$E$45)+($E$35*$E$46)+(($E$37+$E$38)*$E$47)+($E$40*$E$48)+(($E$41+$E$42+$E$43)*$E$49)","v":0},{"$f":"+$F$44*$F$50","v":0}]
[null,"Effective Gross Income (EGI)",null,null,{"$f":"+$E$44-$E$51","v":0},{"$f":"+$F$44-$F$51","v":0}]
[]
[null," Acct. No.",null,"Administrative Operating Expenses","Residential ","Commercial ","Comments"]
[null,6203,null,"Conventions and Meetings"]
[null,6210,null,"Advertising and Marketing"]
[null,6250,null,"Other Renting Expenses"]
[null,6310,null,"Office/Administrative Salaries -- from above",{"$f":"+$E$12","v":0}]
[null,6311,null,"Office Expenses"]
[null,6312,null,"Office or Model Apartment Rent"]
[null,6320,null,"Management Fee"]
[null,6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"+$E$6+$E$7","v":0}]
[null,6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF($I$19=1,+$F$6+$F$7+$F$12,0)","v":0}]
[null,6340,null,"Legal Expense -- Project"]
[null,6350,null,"Audit Expense"]
[null,6351,null,"Bookkeeping Fees/Accounting Services"]
[null,6390,null,"Miscellaneous Administrative Expenses"]
[null,"6263T",null," Total Administrative Expenses",{"$f":"SUM($E$55:$E$67)","v":0},{"$f":"SUM($F$55:$F$67)","v":0}]
[]
[null,null,null,"Utilities Expenses","Residential ","Commercial ","Comments"]
[null,6450,null,"Electricity"]
[null,6451,null,"Water"]
[null,6452,null,"Gas"]
[null,6453,null,"Sewer"]
[null,null,null,"Other Utilities: (Specify)"]
[null,"6400T",null,"Total Utilities Expenses",{"$f":"SUM($E$71:$E$75)","v":0},{"$f":"SUM($F$71:$F$75)","v":0}]
[]
[null,null,null,"Operating and Maintenance Expenses","Residential ","Commercial ","Comments"]
[null,6510,null,"Payroll -- from above",{"$f":"$E$11+$E$13+$E$14+$E$15","v":0}]
[null,6515,null,"Supplies "]
[null,6520,null,"Contracts"]
[null,6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF($I$19=1,+$F$11+$F$14+$F$15,0)","v":0}]
[null,6525,null,"Garbage and Trash Removal"]
[null,6530,null,"Security Contract"]
[null,6531,null,"Security Free Rent Unit -- from above",{"$f":"IF($I$19=1,+$F$13,0)","v":0}]
[null,6546,null,"Heating/Cooling Repairs and Maintenance"]
[null,6548,null,"Snow Removal"]
[null,6570,null,"Vehicle & Maintenance Equipment Operation/Reports"]
[null,6590,null,"Miscellaneous Operating and Maintenance Expenses"]
[null,"6500T",null,"Total Operating and Maintenance Expenses",{"$f":"SUM($E$79:$E$89)","v":0},{"$f":"SUM($F$79:$F$89)","v":0}]
[]
[null,null,null,"Taxes and Insurance","Residential ","Commercial ","Comments"]
[null,6710,null,"Real Estate Taxes"]
[null,6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"$E$17","v":0}]
[null,6720,null,"Property and Liability Insurance (Hazard)"]
[null,6729,null,"Other Insurance (e.g. Earthquake)"]
[null,6721,null,"Fidelity Bond Insurance"]
[null,6722,null,"Worker's Compensation -- from above",{"$f":"$E$18","v":0}]
[null,6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"$E$19","v":0}]
[null,6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance"]
[null,"6700T",null,"Total Taxes and Insurance",{"$f":"SUM($E$93:$E$100)","v":0},{"$f":"SUM($F$93:$F$100)","v":0}]
[null,null,null,null,null,null,null,"Max allowed"]
[null,null,null,"Supportive Services Costs","Residential ","Commercial ","Comments",{"$f":"(E105+E106)*0.1","v":0}]
[null,6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"$E$8","v":0}]
[null,6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"$E$9","v":0}]
[null,6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"$E$10","v":0},null,null,{"$f":"SUM(E104:F109)*0.15","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,null,null,{"$f":"'Supportive Services Costs'!AI12","v":0}]
[null,"6900T",null,"Total Supportive Services Costs",{"$f":"SUM($E$104:$E$109)","v":0},{"$f":"SUM($F$104:$F$109)","v":0}]
[null,null,null,"Total Operating Expenses",{"$f":"+$E$68+$E$76+$E$90+$E$101+$E$110","v":0},{"$f":"+$F$68+$F$76+$F$90+$F$101+$F$110","v":0}]
[]
[null,null,null,"Funded Reserves","Residential ","Commercial ","Comments"]
[null,7210,null,"Required Replacement Reserve Deposits"]
[null,7220,null,"Other Reserves: (Specify)"]
[null,7230,null,"Other Reserves: (Specify)"]
[null,7240,null,"Other Reserves: (Specify)"]
[null,null,null,"Total Reserves",{"$f":"SUM($E$114:$E$117)","v":0},{"$f":"SUM($F$114:$F$117)","v":0}]
[]
[null,null,null,"Ground Lease","Residential ","Commercial ","Comments"]
[null,null,null,"Ground Lease"]
[null,null,null,"Total Ground Lease",{"$f":"SUM($E$121)","v":0},{"$f":"SUM($F$121)","v":0}]
[null,null,null,"Net Operating Income",{"$f":"+$E$52-$E$111-$E$118-$E$122","v":0},{"$f":"+$F$52-$F$111-$F$118-$F$122","v":0}]
[]
[null,null,null,"Financial Expenses","Residential ","Commercial ","Comments"]
[null,6820,null,"1st Mortgage Debt Service (Specify)"]
[null,6830,null,"2nd Mortgage Debt Service (Specify)"]
[null,6830,null,"3rd Mortgage Debt Service (Specify)"]
[null,6840,null,{"$f":"CONCATENATE(IF(vmHCD1>0,vmHCD1,\"\"),\" .42% Fee\",\"\")","v":" .42% Fee"}]
[null,6840,null,{"$f":"CONCATENATE(IF(vmHCD2>0,vmHCD2,\"\"),\" .42% Fee\",\"\")","v":" .42% Fee"}]
[null,6840,null,{"$f":"CONCATENATE(IF(vmHCD3>0,vmHCD3,\"\"),\" .42% Fee\",\"\")","v":" .42% Fee"}]
[null,6840,null,{"$f":"CONCATENATE(IF(vmHCD4>0,vmHCD4,\"\"),\" .42% Fee\",\"\")","v":" .42% Fee"}]
[null,6890,null,"Other HCD .42% Fee (Specify)",null,null,null,null,2017]
[null,6890,null,"Other HCD .42% Fe (Specify)",null,null,null,null,2018]
[null,6890,null,"Bond Issuer Fee",null,null,null,null,2019]
[null,6890,null,"Miscellaneous Financial Expenses (Specify)",null,null,null,null,2020]
[null,"6800T",null,"Total Financial Expenses",{"$f":"SUM($E$126:$E$136)","v":0},{"$f":"SUM($F$126:$F$136)","v":0},null,null,2021]
[null,null,null,"Cash Flow",{"$f":"+$E$123-$E$137","v":0},{"$f":"+$F$123-$F$137","v":0},null,null,2022]
[null,null,null,null,null,null,null,null,2024]
[null,7190,null,"Asset Management/Similar Fees",0,0,null,null,2025]
[]
[]
[]
[null,"Total Operating Expenses Per Unit ",null,null,"Per Year","Per Month","Comments",null,2027]
[null,"Without any Adjustments",null,null,{"$f":"IFERROR(+$E$111/'Unit Mix'!$H$6+ManagerUnit,0)","v":0},{"$f":"+$E$145/12","v":0},null,null,2028]
[null,"With the Value of Rent-Free Units Included",null,null,{"$f":"IFERROR(IF($F$16>0,($F$16+$E$111)/('Unit Mix'!H6+ManagerUnit),+$E$111/('Unit Mix'!H6+ManagerUnit)),0)","v":0},{"$f":"+E146/12","v":0},null,null,2029]
[null,"Without  RE Taxes, Social Services Coordinator or Social Services/Social Programs and With the Value of Rent Fee Units Included",null,null,{"$f":"IFERROR(IF($F$16>0,(($F$16+$E$111)-($E$93+$E$110))/('Unit Mix'!H6+ManagerUnit),($E$111-($E$93+$E$110))/('Unit Mix'!H6+ManagerUnit)),0)","v":0},{"$f":"E147/12","v":0},null,null,2030]
[]
[null,"File Name","Op Exp Compare","Submit at least 3 operating expense comparables for similar projects located in the same market area. Projects should be affordable housing projects similar in size, type, amenities and population to the proposed project. One comparable may be submitted for a 100% market rate project if unable to locate affordable housing comparables. The most recent two years audited statements for each comparable is preferred, if available. Additional information may be required.","Uploaded to HCD Portal?","Not Applicable"]
[]
[null,"End of Document"]

{"sheet":"Supportive Services Costs","index":10,"n_rows":15,"n_cols":47,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,46,2,46],[1,1,1,38],[1,42,2,42],[1,43,2,43],[1,44,2,44],[1,45,2,45],[3,1,3,38],[4,1,4,38],[5,1,5,8],[5,9,5,12],[5,13,5,14],[5,15,5,26],[5,27,5,28],[5,29,5,30],[5,31,5,33],[5,34,5,38],[6,1,6,28],[6,29,6,30],[6,31,6,33],[6,34,6,38],[7,1,7,28],[7,29,8,30],[7,31,8,33],[7,34,8,38],[7,40,8,40],[8,1,8,16],[8,17,8,28],[9,1,9,28],[9,29,9,30],[9,31,9,33],[9,34,9,38],[14,1,14,38],[10,1,10,28],[10,29,10,30],[10,31,10,33],[10,34,10,38],[11,1,11,28],[11,29,11,30],[11,31,11,33],[11,34,11,38]]}
[]
[null,"Supportive Services Costs - HCD 2017 UMR Limits (for projects with HCD funding)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","Chronic \nHomelessness","Special Needs\nPopulation","Supportive Services","Other"]
[]
[null,"HCD UMR  §8301(t):  “Supportive Services” - social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4080,3060,1051,250]
[null,"HCD UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ4+1","v":2018},{"$f":"ROUND(AR4*1.025,0)","v":4182},{"$f":"ROUND(AS4*1.025,0)","v":3137},{"$f":"ROUND(AT4*1.025,0)","v":1077},{"$f":"ROUND(AU4*1.025,0)","v":256}]
[null,"A. Supportive Services Units:",null,null,null,null,null,null,null,"Total number of units:",null,null,null,{"$f":"'Unit Mix'!B6","v":0},null,"Maximum cost baseline year:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Units",null,"Max PUPY Expense",null,null,"Max Costs",null,null,null,null,null,null,null,{"$f":"+AQ5+1","v":2019},{"$f":"ROUND(AR5*1.025,0)","v":4287},{"$f":"ROUND(AS5*1.025,0)","v":3215},1104,262]
[null,"(1) UMR  §8314(e)(1):  Total number of Supportive Housing (SH) units anticipated to be restricted to individuals or families experiencing chronic homelessness as defined consistent with Health and Safety Code (HSC) §50675.14.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AB$6,$AQ$4:$AU$14,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AF7*AD7,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"+AQ6+1","v":2020},{"$f":"ROUND(AR6*1.025,0)","v":4394},{"$f":"ROUND(AS6*1.025,0)","v":3295},{"$f":"ROUND(AT6*1.025,0)","v":1132},{"$f":"ROUND(AU6*1.025,0)","v":269}]
[null,"(2) UMR §8314(e)(2):  Total number of Supportive Housing (SH) units (other than those restricted to individuals or families experiencing chronic homelessness pursuant to HSC §50675.14), PLUS the total number of units restricted to occupancy by Special Needs Populations (SNP)* under any HCD program.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AB$6,$AQ$4:$AU$62,3,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AF8*AD8,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"+AQ7+1","v":2021},{"$f":"ROUND(AR7*1.025,0)","v":4504},3377,1160,276]
[null," (*click here for definition - §7301(s) of the MHP Guidelines).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Do not include units included in (1) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"ROUND(AR8*1.025,0)","v":4617},3461,1189,283]
[null,"(3) UMR §8314(e)(3):  Total number of units where the Sponsor, their affiliate, or a service provider under contract to provide Supportive Services at the Project has both: (A) qualified staff devoted exclusively to oversight and quality control of resident services in affordable housing, including the Project; and (B) a system to track and report on tenant outcomes, such as changes in employment status and income. Do not include units included in items (1) and (2) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AB$6,$AQ$4:$AU$62,4,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AF10*AD10,\"\")","v":""},null,null,null,null,null,null,null,2023,4732,3548,1219,290]
[null,"(4) UMR §8314(e)(4):  Total number of units anticipated to be offered Supportive Services provided by the Project Sponsor, a Sponsor affiliate, or contracted service provider that do not satisfy the criteria in items (1), (2) and (3) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AB$6,$AQ$4:$AY$62,5,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AF11*AD11,\"\")","v":""},null,null,null,null,null,null,null,2024,4850,3637,1249,297]
[null,"(5) Maximum Supportive Services Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD7:AE11)","v":0},null,null,null,null,{"$f":"SUM(AI7:AM11)","v":0},null,null,null,null,null,null,null,2025,4971,3728,1280,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"ROUND(AR12*1.025,0)","v":5095},3821,1312,312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"ROUND(AR13*1.025,0)","v":5222},3917,1345,320]
[null,"End of Document"]

{"sheet":"Dev Sources","index":11,"n_rows":50,"n_cols":26,"rows_kept":50,"cut":false,"hidden":false,"merged":[[47,1,47,10],[49,1,49,28],[41,1,41,4],[40,1,40,5],[42,1,42,4],[1,24,1,25],[2,25,3,25],[2,6,2,7],[2,17,2,18],[2,19,2,21],[1,3,1,5],[1,6,1,7],[46,18,46,21],[1,14,2,16],[1,17,1,23],[43,1,43,4],[44,1,46,10]]}
[]
[null,null,null,"Development Sources",null,null,"Construction Totals",null,{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Construction\",DevSourcesTbl[Column1])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Construction\",DevSourcesTbl[Column2])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Construction\",DevSourcesTbl[Column3])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Construction\",DevSourcesTbl[Column10])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Construction\",DevSourcesTbl[Column11])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Construction\",DevSourcesTbl[Column12])","v":0},"Current Construction Terms",null,null,"Current Permanent Terms",null,null,null,null,null,null,"Current Details of Deferred Costs"]
[null,null,null,null,null,null,"Permanent Totals",null,{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Permanent\",DevSourcesTbl[Column1])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Permanent\",DevSourcesTbl[Column2])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Permanent\",DevSourcesTbl[Column3])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Permanent\",DevSourcesTbl[Column10])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Permanent\",DevSourcesTbl[Column11])","v":0},{"$f":"SUMIF(DevSourcesTbl[Construction / Permanent],\"Permanent\",DevSourcesTbl[Column12])","v":0},null,null,null,"Current Interest",null,"Current Repayment Terms",null,null,{"$f":"SUM(DevSourcesTbl[Required\nResidential\nDebt Service])","v":0},{"$f":"SUM(DevSourcesTbl[Required\nCommercial\nDebt Service])","v":0},{"$f":"SUM(Y6:Y21)","v":0},"Description"]
[null,"New or increased non- HCD financing acquired?","Date","Construction / Permanent","Committed?","Source Name (lien priority order)","Source Type","Lien No.","Original\n(T1 or T2) Accelerator Residential Amount","Original\n(T1 or T2) Accelerator Commercial Amount","Original\n(T1 or T2) Accelerator Total Amount","Current Accelerator Residential Amount","Current Accelerator Commercial Amount","Current Accelerator Total Amount","Current Interest Rate","Current Required\nPayment ","Current Loan Term\n(months)","Rate","Type","Amortizing\nPeriod (yrs.)","Type2","Due in (yrs.)","Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service","Deferred Amount"]
[null,"Column4","Column5","Construction / Permanent","Committed?","Source Name (lien priority order)","Source Type","Lien No.","Column1","Column2","Column3","Column10","Column11","Column12","Current Interest Rate","Current Required\nPayment ","Current Loan Term\n(months)","Rate","Type","Amortizing\nPeriod (yrs.)","Type2","Due in (yrs.)","Required\nResidential\nDebt Service","Required\nCommercial\nDebt Service","Deferred Amount","Description"]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"Other Deferred Costs",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},{"$f":"IF($Y$3>0,$Y$3,0)","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"GP Equity",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Construction\",\"\")","v":""},null,"Equity Investor",null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column1]],DevSourcesTbl[[#This Row],[Column2]])","v":0},null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[]
[null,null,null,"Permanent"]
[]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"California Housing Accelerator ",null,null,null,null,null,{"$f":"'Dev Budget SU'!$L$4","v":0},null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"GP Equity",null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[null,null,null,{"$f":"IF(DevSourcesTbl[[#This Row],[Committed?]]>0,\"Permanent\",\"\")","v":""},null,"Equity Investor",null,null,null,null,null,null,null,{"$f":"SUM(DevSourcesTbl[[#This Row],[Column10]],DevSourcesTbl[[#This Row],[Column11]])","v":0}]
[]
[null,"Permanent Financing Funding Gap Calculation"]
[null,"Total Development Cost",null,null,null,{"$f":"IF('Dev Budget SU'!$D$4>0,'Dev Budget SU'!$D$4,0)","v":0}]
[null,"Total Permanent Sources",null,null,null,{"$f":"$N$3-$N$27","v":0}]
[null,"Permanent Funding Gap",null,null,null,{"$f":"F42-F43","v":0}]
[null,"Sponsor or Applicants comments: Include a description of balloon payments and unusual or extraordinary circumstances that have resulted in higher than expected project costs and provide a justification as to why these costs are reasonable. "]
[]
[]
[]
[]
[null,"End of Document"]

{"sheet":"Dev Budget SU","index":12,"n_rows":119,"n_cols":26,"rows_kept":119,"cut":false,"hidden":false,"merged":[[118,1,118,26],[29,1,39,1],[41,1,45,1],[47,1,59,1],[2,24,2,25],[2,3,2,5],[109,1,114,1],[61,1,68,1],[2,7,2,8],[70,1,76,1],[78,1,84,1],[86,1,90,1],[92,1,107,1],[6,1,14,1],[16,1,27,1]]}
[]
[null,null,"Residential Budget"]
[null,null,null,"Proposed / Accelerator",null,null,null,"Eligible Basis",null,"Current Permanent Sources of Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Sources"]
[null,null,"Grant Total",{"$f":"SUM(D7:D116)-D16-D29-D41-D47-D61-D70-D78-D86-D92-D109-D116","v":0},{"$f":"SUM(E7:E116)-E16-E29-E41-E47-E61-E70-E78-E86-E92-E109-E116","v":0},{"$f":"SUM(F7:F116)-F16-F29-F41-F47-F61-F70-F78-F86-F92-F109-F116","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D4-#REF!,IF(#REF!=\"Most Recent HCD Award\",D4-#REF!,IF(#REF!=\"Most Recent HCD Award\",D4-#REF!,IF(#REF!=\"Most Recent HCD Award\",D4-#REF!)))),0)","v":0},{"$f":"SUM(H7:H116)-H16-H29-H41-H47-H61-H70-H78-H86-H92-H109-H116","v":0},{"$f":"SUM(I7:I116)-I16-I29-I41-I47-I61-I70-I78-I86-I92-I109-I116","v":0},{"$f":"SUM(J7:J116)-J16-J29-J41-J47-J61-J70-J78-J86-J92-J109-J116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USES OF FUNDS","Total Project Cost"," Total Project Costs - Residential Cost/Sources","Total Project Costs - Commercial Cost/Sources","Cost Change\n+-","30% PVC for New Const/Rehab","30% PVC for Acquisition",{"$f":"IF('Dev Sources'!$F25>0,'Dev Sources'!$F25,\"\")","v":""},{"$f":"IF('Dev Sources'!$F26>0,'Dev Sources'!$F26,\"\")","v":""},{"$f":"IF('Dev Sources'!$F27>0,'Dev Sources'!$F27,\"\")","v":"California Housing Accelerator "},{"$f":"IF('Dev Sources'!$F28>0,'Dev Sources'!$F28,\"\")","v":""},{"$f":"IF('Dev Sources'!$F29>0,'Dev Sources'!$F29,\"\")","v":""},{"$f":"IF('Dev Sources'!$F30>0,'Dev Sources'!$F30,\"\")","v":""},{"$f":"IF('Dev Sources'!$F31>0,'Dev Sources'!$F31,\"\")","v":""},{"$f":"IF('Dev Sources'!$F32>0,'Dev Sources'!$F32,\"\")","v":""},{"$f":"IF('Dev Sources'!$F33>0,'Dev Sources'!$F33,\"\")","v":""},{"$f":"IF('Dev Sources'!$F34>0,'Dev Sources'!$F34,\"\")","v":""},{"$f":"IF('Dev Sources'!$F35>0,'Dev Sources'!$F35,\"\")","v":""},{"$f":"IF('Dev Sources'!$F36>0,'Dev Sources'!$F36,\"\")","v":""},{"$f":"IF('Dev Sources'!$F37>0,'Dev Sources'!$F37,\"\")","v":""},{"$f":"IF('Dev Sources'!$F38>0,'Dev Sources'!$F38,\"\")","v":"GP Equity"},{"$f":"IF('Dev Sources'!$F39>0,'Dev Sources'!$F39,\"\")","v":"Equity Investor"},"Source Name","Source Name"]
["Column1",null,"Column1",null,"Column2","Column3",null,null,null,"Column6","Column7","Column8","Column9","Column10","Column11","Column12","Column13","Column14","Column15","Column16","Column17","Column18","Column19","Column20","Column33","Column34"]
[null,"LAND COST/ACQUISITION","Land Cost or Value",{"$f":"SUM(E7:F7)","v":0},{"$f":"SUM(J7:X7)","v":0},{"$f":"SUM(Y7:Z7)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D7-#REF!,IF(#REF!=\"Most Recent HCD Award\",D7-#REF!,IF(#REF!=\"Most Recent HCD Award\",D7-#REF!,IF(#REF!=\"Most Recent HCD Award\",D7-#REF!)))),0)","v":0}]
[null,null,"Demolition",{"$f":"SUM(E8:F8)","v":0},{"$f":"SUM(J8:X8)","v":0},{"$f":"SUM(Y8:Z8)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D8-#REF!,IF(#REF!=\"Most Recent HCD Award\",D8-#REF!,IF(#REF!=\"Most Recent HCD Award\",D8-#REF!,IF(#REF!=\"Most Recent HCD Award\",D8-#REF!)))),0)","v":0}]
[null,null,"Legal",0,0,{"$f":"SUM(Y9:Z9)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D9-#REF!,IF(#REF!=\"Most Recent HCD Award\",D9-#REF!,IF(#REF!=\"Most Recent HCD Award\",D9-#REF!,IF(#REF!=\"Most Recent HCD Award\",D9-#REF!)))),0)","v":0}]
[null,null,"Land Lease Rent Prepayment",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D10-#REF!,IF(#REF!=\"Most Recent HCD Award\",D10-#REF!,IF(#REF!=\"Most Recent HCD Award\",D10-#REF!,IF(#REF!=\"Most Recent HCD Award\",D10-#REF!)))),0)","v":0}]
[null,null,"Existing Improvements Cost or Value",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D11-#REF!,IF(#REF!=\"Most Recent HCD Award\",D11-#REF!,IF(#REF!=\"Most Recent HCD Award\",D11-#REF!,IF(#REF!=\"Most Recent HCD Award\",D11-#REF!)))),0)","v":0}]
[null,null,"Off-Site Improvements",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D12-#REF!,IF(#REF!=\"Most Recent HCD Award\",D12-#REF!,IF(#REF!=\"Most Recent HCD Award\",D12-#REF!,IF(#REF!=\"Most Recent HCD Award\",D12-#REF!)))),0)","v":0}]
[null,null,"Predevelopment Interest/Holding Cost",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D13-#REF!,IF(#REF!=\"Most Recent HCD Award\",D13-#REF!,IF(#REF!=\"Most Recent HCD Award\",D13-#REF!,IF(#REF!=\"Most Recent HCD Award\",D13-#REF!)))),0)","v":0}]
[null,null,"Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D14-#REF!,IF(#REF!=\"Most Recent HCD Award\",D14-#REF!,IF(#REF!=\"Most Recent HCD Award\",D14-#REF!,IF(#REF!=\"Most Recent HCD Award\",D14-#REF!)))),0)","v":0}]
[null,null,"Excess Purchase Price Over Appraisal",{"$f":"SUM(E15:F15)","v":0},0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D15-#REF!,IF(#REF!=\"Most Recent HCD Award\",D15-#REF!,IF(#REF!=\"Most Recent HCD Award\",D15-#REF!,IF(#REF!=\"Most Recent HCD Award\",D15-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D7:D15)","v":0},{"$f":"SUM(E7:E15)","v":0},{"$f":"SUM(F7:F15)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D16-#REF!,IF(#REF!=\"Most Recent HCD Award\",D16-#REF!,IF(#REF!=\"Most Recent HCD Award\",D16-#REF!,IF(#REF!=\"Most Recent HCD Award\",D16-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J7:J15)","v":0},{"$f":"SUM(K7:K15)","v":0},{"$f":"SUM(L7:L15)","v":0},{"$f":"SUM(M7:M15)","v":0},{"$f":"SUM(N7:N15)","v":0},{"$f":"SUM(O7:O15)","v":0},{"$f":"SUM(P7:P15)","v":0},{"$f":"SUM(Q7:Q15)","v":0},{"$f":"SUM(R7:R15)","v":0},{"$f":"SUM(S7:S15)","v":0},{"$f":"SUM(T7:T15)","v":0},{"$f":"SUM(U7:U15)","v":0},{"$f":"SUM(V7:V15)","v":0},{"$f":"SUM(W7:W15)","v":0},{"$f":"SUM(X7:X15)","v":0},{"$f":"SUM(Y7:Y15)","v":0},{"$f":"SUM(Z7:Z15)","v":0}]
[null,"REHABILITATION","Site Work",{"$f":"SUM(E17:F17)","v":0},{"$f":"SUM(J17:X17)","v":0},{"$f":"SUM(Y17:Z17)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D17-#REF!,IF(#REF!=\"Most Recent HCD Award\",D17-#REF!,IF(#REF!=\"Most Recent HCD Award\",D17-#REF!,IF(#REF!=\"Most Recent HCD Award\",D17-#REF!)))),0)","v":0}]
[null,null,"Structures",{"$f":"SUM(E18:F18)","v":0},0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D18-#REF!,IF(#REF!=\"Most Recent HCD Award\",D18-#REF!,IF(#REF!=\"Most Recent HCD Award\",D18-#REF!,IF(#REF!=\"Most Recent HCD Award\",D18-#REF!)))),0)","v":0}]
[null,null,"General Requirements",0,0,{"$f":"SUM(Y19:Z19)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D19-#REF!,IF(#REF!=\"Most Recent HCD Award\",D19-#REF!,IF(#REF!=\"Most Recent HCD Award\",D19-#REF!,IF(#REF!=\"Most Recent HCD Award\",D19-#REF!)))),0)","v":0}]
[null,null,"Contractor Overhead",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D20-#REF!,IF(#REF!=\"Most Recent HCD Award\",D20-#REF!,IF(#REF!=\"Most Recent HCD Award\",D20-#REF!,IF(#REF!=\"Most Recent HCD Award\",D20-#REF!)))),0)","v":0}]
[null,null,"Contractor Profit",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D21-#REF!,IF(#REF!=\"Most Recent HCD Award\",D21-#REF!,IF(#REF!=\"Most Recent HCD Award\",D21-#REF!,IF(#REF!=\"Most Recent HCD Award\",D21-#REF!)))),0)","v":0}]
[null,null,"Prevailing Wages",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D22-#REF!,IF(#REF!=\"Most Recent HCD Award\",D22-#REF!,IF(#REF!=\"Most Recent HCD Award\",D22-#REF!,IF(#REF!=\"Most Recent HCD Award\",D22-#REF!)))),0)","v":0}]
[null,null,"General Liability Insurance",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D23-#REF!,IF(#REF!=\"Most Recent HCD Award\",D23-#REF!,IF(#REF!=\"Most Recent HCD Award\",D23-#REF!,IF(#REF!=\"Most Recent HCD Award\",D23-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D24-#REF!,IF(#REF!=\"Most Recent HCD Award\",D24-#REF!,IF(#REF!=\"Most Recent HCD Award\",D24-#REF!,IF(#REF!=\"Most Recent HCD Award\",D24-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D25-#REF!,IF(#REF!=\"Most Recent HCD Award\",D25-#REF!,IF(#REF!=\"Most Recent HCD Award\",D25-#REF!,IF(#REF!=\"Most Recent HCD Award\",D25-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D26-#REF!,IF(#REF!=\"Most Recent HCD Award\",D26-#REF!,IF(#REF!=\"Most Recent HCD Award\",D26-#REF!,IF(#REF!=\"Most Recent HCD Award\",D26-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D27-#REF!,IF(#REF!=\"Most Recent HCD Award\",D27-#REF!,IF(#REF!=\"Most Recent HCD Award\",D27-#REF!,IF(#REF!=\"Most Recent HCD Award\",D27-#REF!)))),0)","v":0}]
[null,null,"Total Relocation Expenses",0,0,{"$f":"SUM(Y28:Z28)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D28-#REF!,IF(#REF!=\"Most Recent HCD Award\",D28-#REF!,IF(#REF!=\"Most Recent HCD Award\",D28-#REF!,IF(#REF!=\"Most Recent HCD Award\",D28-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D17:D28)","v":0},{"$f":"SUM(E17:E28)","v":0},{"$f":"SUM(F17:F28)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D29-#REF!,IF(#REF!=\"Most Recent HCD Award\",D29-#REF!,IF(#REF!=\"Most Recent HCD Award\",D29-#REF!,IF(#REF!=\"Most Recent HCD Award\",D29-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J17:J28)","v":0},{"$f":"SUM(K17:K28)","v":0},{"$f":"SUM(L17:L28)","v":0},{"$f":"SUM(M17:M28)","v":0},{"$f":"SUM(N17:N28)","v":0},{"$f":"SUM(O17:O28)","v":0},{"$f":"SUM(P17:P28)","v":0},{"$f":"SUM(Q17:Q28)","v":0},{"$f":"SUM(R17:R28)","v":0},{"$f":"SUM(S17:S28)","v":0},{"$f":"SUM(T17:T28)","v":0},{"$f":"SUM(U17:U28)","v":0},{"$f":"SUM(V17:V28)","v":0},{"$f":"SUM(W17:W28)","v":0},{"$f":"SUM(X17:X28)","v":0},{"$f":"SUM(Y17:Y28)","v":0},{"$f":"SUM(Z17:Z28)","v":0}]
[null,"NEW CONSTRUCTION","Site Work",0,{"$f":"SUM(J30:X30)","v":0},{"$f":"SUM(Y30:Z30)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D30-#REF!,IF(#REF!=\"Most Recent HCD Award\",D30-#REF!,IF(#REF!=\"Most Recent HCD Award\",D30-#REF!,IF(#REF!=\"Most Recent HCD Award\",D30-#REF!)))),0)","v":0}]
[null,null,"Structures",0,0,{"$f":"SUM(Y31:Z31)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D31-#REF!,IF(#REF!=\"Most Recent HCD Award\",D31-#REF!,IF(#REF!=\"Most Recent HCD Award\",D31-#REF!,IF(#REF!=\"Most Recent HCD Award\",D31-#REF!)))),0)","v":0}]
[null,null,"General Requirements",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D32-#REF!,IF(#REF!=\"Most Recent HCD Award\",D32-#REF!,IF(#REF!=\"Most Recent HCD Award\",D32-#REF!,IF(#REF!=\"Most Recent HCD Award\",D32-#REF!)))),0)","v":0}]
[null,null,"Contractor Overhead",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D33-#REF!,IF(#REF!=\"Most Recent HCD Award\",D33-#REF!,IF(#REF!=\"Most Recent HCD Award\",D33-#REF!,IF(#REF!=\"Most Recent HCD Award\",D33-#REF!)))),0)","v":0}]
[null,null,"Contractor Profit",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D34-#REF!,IF(#REF!=\"Most Recent HCD Award\",D34-#REF!,IF(#REF!=\"Most Recent HCD Award\",D34-#REF!,IF(#REF!=\"Most Recent HCD Award\",D34-#REF!)))),0)","v":0}]
[null,null,"Prevailing Wages",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D35-#REF!,IF(#REF!=\"Most Recent HCD Award\",D35-#REF!,IF(#REF!=\"Most Recent HCD Award\",D35-#REF!,IF(#REF!=\"Most Recent HCD Award\",D35-#REF!)))),0)","v":0}]
[null,null,"General Liability Insurance",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D36-#REF!,IF(#REF!=\"Most Recent HCD Award\",D36-#REF!,IF(#REF!=\"Most Recent HCD Award\",D36-#REF!,IF(#REF!=\"Most Recent HCD Award\",D36-#REF!)))),0)","v":0}]
[null,null,"Urban Greening",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D37-#REF!,IF(#REF!=\"Most Recent HCD Award\",D37-#REF!,IF(#REF!=\"Most Recent HCD Award\",D37-#REF!,IF(#REF!=\"Most Recent HCD Award\",D37-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D38-#REF!,IF(#REF!=\"Most Recent HCD Award\",D38-#REF!,IF(#REF!=\"Most Recent HCD Award\",D38-#REF!,IF(#REF!=\"Most Recent HCD Award\",D38-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D39-#REF!,IF(#REF!=\"Most Recent HCD Award\",D39-#REF!,IF(#REF!=\"Most Recent HCD Award\",D39-#REF!,IF(#REF!=\"Most Recent HCD Award\",D39-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D40-#REF!,IF(#REF!=\"Most Recent HCD Award\",D40-#REF!,IF(#REF!=\"Most Recent HCD Award\",D40-#REF!,IF(#REF!=\"Most Recent HCD Award\",D40-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D30:D40)","v":0},{"$f":"SUM(E30:E40)","v":0},{"$f":"SUM(F30:F40)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D41-#REF!,IF(#REF!=\"Most Recent HCD Award\",D41-#REF!,IF(#REF!=\"Most Recent HCD Award\",D41-#REF!,IF(#REF!=\"Most Recent HCD Award\",D41-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J30:J40)","v":0},{"$f":"SUM(K30:K40)","v":0},{"$f":"SUM(L30:L40)","v":0},{"$f":"SUM(M30:M40)","v":0},{"$f":"SUM(N30:N40)","v":0},{"$f":"SUM(O30:O40)","v":0},{"$f":"SUM(P30:P40)","v":0},{"$f":"SUM(Q30:Q40)","v":0},{"$f":"SUM(R30:R40)","v":0},{"$f":"SUM(S30:S40)","v":0},{"$f":"SUM(T30:T40)","v":0},{"$f":"SUM(U30:U40)","v":0},{"$f":"SUM(V30:V40)","v":0},{"$f":"SUM(W30:W40)","v":0},{"$f":"SUM(X30:X40)","v":0},{"$f":"SUM(Y30:Y40)","v":0},{"$f":"SUM(Z30:Z40)","v":0}]
[null,"ARCH. FEES","Design",0,{"$f":"SUM(J42:X42)","v":0},{"$f":"SUM(Y42:Z42)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D42-#REF!,IF(#REF!=\"Most Recent HCD Award\",D42-#REF!,IF(#REF!=\"Most Recent HCD Award\",D42-#REF!,IF(#REF!=\"Most Recent HCD Award\",D42-#REF!)))),0)","v":0}]
[null,null,"Supervision",0,{"$f":"SUM(J43:X43)","v":0},{"$f":"SUM(Y43:Z43)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D43-#REF!,IF(#REF!=\"Most Recent HCD Award\",D43-#REF!,IF(#REF!=\"Most Recent HCD Award\",D43-#REF!,IF(#REF!=\"Most Recent HCD Award\",D43-#REF!)))),0)","v":0}]
[null,null,"Total Survey & Engineering",0,{"$f":"SUM(J44:X44)","v":0},{"$f":"SUM(Y44:Z44)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D44-#REF!,IF(#REF!=\"Most Recent HCD Award\",D44-#REF!,IF(#REF!=\"Most Recent HCD Award\",D44-#REF!,IF(#REF!=\"Most Recent HCD Award\",D44-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(J45:X45)","v":0},{"$f":"SUM(Y45:Z45)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D45-#REF!,IF(#REF!=\"Most Recent HCD Award\",D45-#REF!,IF(#REF!=\"Most Recent HCD Award\",D45-#REF!,IF(#REF!=\"Most Recent HCD Award\",D45-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(J46:X46)","v":0},0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D46-#REF!,IF(#REF!=\"Most Recent HCD Award\",D46-#REF!,IF(#REF!=\"Most Recent HCD Award\",D46-#REF!,IF(#REF!=\"Most Recent HCD Award\",D46-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D42:D46)","v":0},{"$f":"SUM(E42:E46)","v":0},{"$f":"SUM(F42:F46)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D47-#REF!,IF(#REF!=\"Most Recent HCD Award\",D47-#REF!,IF(#REF!=\"Most Recent HCD Award\",D47-#REF!,IF(#REF!=\"Most Recent HCD Award\",D47-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J42:J46)","v":0},{"$f":"SUM(K42:K46)","v":0},{"$f":"SUM(L42:L46)","v":0},{"$f":"SUM(M42:M46)","v":0},{"$f":"SUM(N42:N46)","v":0},{"$f":"SUM(O42:O46)","v":0},{"$f":"SUM(P42:P46)","v":0},{"$f":"SUM(Q42:Q46)","v":0},{"$f":"SUM(R42:R46)","v":0},{"$f":"SUM(S42:S46)","v":0},{"$f":"SUM(T42:T46)","v":0},{"$f":"SUM(U42:U46)","v":0},{"$f":"SUM(V42:V46)","v":0},{"$f":"SUM(W42:W46)","v":0},{"$f":"SUM(X42:X46)","v":0},{"$f":"SUM(Y42:Y46)","v":0},{"$f":"SUM(Z42:Z46)","v":0}]
[null,"CONSTRUCTION INTEREST & FEES","Construction Loan Interest",0,{"$f":"SUM(J48:X48)","v":0},{"$f":"SUM(Y48:Z48)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D48-#REF!,IF(#REF!=\"Most Recent HCD Award\",D48-#REF!,IF(#REF!=\"Most Recent HCD Award\",D48-#REF!,IF(#REF!=\"Most Recent HCD Award\",D48-#REF!)))),0)","v":0}]
[null,null,"Origination Fee",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D49-#REF!,IF(#REF!=\"Most Recent HCD Award\",D49-#REF!,IF(#REF!=\"Most Recent HCD Award\",D49-#REF!,IF(#REF!=\"Most Recent HCD Award\",D49-#REF!)))),0)","v":0}]
[null,null,"Credit Enhancement/Application Fee",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D50-#REF!,IF(#REF!=\"Most Recent HCD Award\",D50-#REF!,IF(#REF!=\"Most Recent HCD Award\",D50-#REF!,IF(#REF!=\"Most Recent HCD Award\",D50-#REF!)))),0)","v":0}]
[null,null,"Bond Premium",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D51-#REF!,IF(#REF!=\"Most Recent HCD Award\",D51-#REF!,IF(#REF!=\"Most Recent HCD Award\",D51-#REF!,IF(#REF!=\"Most Recent HCD Award\",D51-#REF!)))),0)","v":0}]
[null,null,"Cost of Issuance",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D52-#REF!,IF(#REF!=\"Most Recent HCD Award\",D52-#REF!,IF(#REF!=\"Most Recent HCD Award\",D52-#REF!,IF(#REF!=\"Most Recent HCD Award\",D52-#REF!)))),0)","v":0}]
[null,null,"Title & Recording",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D53-#REF!,IF(#REF!=\"Most Recent HCD Award\",D53-#REF!,IF(#REF!=\"Most Recent HCD Award\",D53-#REF!,IF(#REF!=\"Most Recent HCD Award\",D53-#REF!)))),0)","v":0}]
[null,null,"Taxes",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D54-#REF!,IF(#REF!=\"Most Recent HCD Award\",D54-#REF!,IF(#REF!=\"Most Recent HCD Award\",D54-#REF!,IF(#REF!=\"Most Recent HCD Award\",D54-#REF!)))),0)","v":0}]
[null,null,"Insurance",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D55-#REF!,IF(#REF!=\"Most Recent HCD Award\",D55-#REF!,IF(#REF!=\"Most Recent HCD Award\",D55-#REF!,IF(#REF!=\"Most Recent HCD Award\",D55-#REF!)))),0)","v":0}]
[null,null,"Employment Reporting",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D56-#REF!,IF(#REF!=\"Most Recent HCD Award\",D56-#REF!,IF(#REF!=\"Most Recent HCD Award\",D56-#REF!,IF(#REF!=\"Most Recent HCD Award\",D56-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D57-#REF!,IF(#REF!=\"Most Recent HCD Award\",D57-#REF!,IF(#REF!=\"Most Recent HCD Award\",D57-#REF!,IF(#REF!=\"Most Recent HCD Award\",D57-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D58-#REF!,IF(#REF!=\"Most Recent HCD Award\",D58-#REF!,IF(#REF!=\"Most Recent HCD Award\",D58-#REF!,IF(#REF!=\"Most Recent HCD Award\",D58-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D59-#REF!,IF(#REF!=\"Most Recent HCD Award\",D59-#REF!,IF(#REF!=\"Most Recent HCD Award\",D59-#REF!,IF(#REF!=\"Most Recent HCD Award\",D59-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,{"$f":"SUM(Y60:Z60)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D60-#REF!,IF(#REF!=\"Most Recent HCD Award\",D60-#REF!,IF(#REF!=\"Most Recent HCD Award\",D60-#REF!,IF(#REF!=\"Most Recent HCD Award\",D60-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D48:D60)","v":0},{"$f":"SUM(E48:E60)","v":0},{"$f":"SUM(F48:F60)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D61-#REF!,IF(#REF!=\"Most Recent HCD Award\",D61-#REF!,IF(#REF!=\"Most Recent HCD Award\",D61-#REF!,IF(#REF!=\"Most Recent HCD Award\",D61-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J48:J60)","v":0},{"$f":"SUM(K48:K60)","v":0},{"$f":"SUM(L48:L60)","v":0},{"$f":"SUM(M48:M60)","v":0},{"$f":"SUM(N48:N60)","v":0},{"$f":"SUM(O48:O60)","v":0},{"$f":"SUM(P48:P60)","v":0},{"$f":"SUM(Q48:Q60)","v":0},{"$f":"SUM(R48:R60)","v":0},{"$f":"SUM(S48:S60)","v":0},{"$f":"SUM(T48:T60)","v":0},{"$f":"SUM(U48:U60)","v":0},{"$f":"SUM(V48:V60)","v":0},{"$f":"SUM(W48:W60)","v":0},{"$f":"SUM(X48:X60)","v":0},{"$f":"SUM(Y48:Y60)","v":0},{"$f":"SUM(Z48:Z60)","v":0}]
[null,"PERM. FINANCING","Loan Origination Fee",0,{"$f":"SUM(J62:X62)","v":0},{"$f":"SUM(Y62:Z62)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D62-#REF!,IF(#REF!=\"Most Recent HCD Award\",D62-#REF!,IF(#REF!=\"Most Recent HCD Award\",D62-#REF!,IF(#REF!=\"Most Recent HCD Award\",D62-#REF!)))),0)","v":0}]
[null,null,"Credit Enhancement/Application Fee",0,0,{"$f":"SUM(Y63:Z63)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D63-#REF!,IF(#REF!=\"Most Recent HCD Award\",D63-#REF!,IF(#REF!=\"Most Recent HCD Award\",D63-#REF!,IF(#REF!=\"Most Recent HCD Award\",D63-#REF!)))),0)","v":0}]
[null,null,"Title & Recording",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D64-#REF!,IF(#REF!=\"Most Recent HCD Award\",D64-#REF!,IF(#REF!=\"Most Recent HCD Award\",D64-#REF!,IF(#REF!=\"Most Recent HCD Award\",D64-#REF!)))),0)","v":0}]
[null,null,"Taxes",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D65-#REF!,IF(#REF!=\"Most Recent HCD Award\",D65-#REF!,IF(#REF!=\"Most Recent HCD Award\",D65-#REF!,IF(#REF!=\"Most Recent HCD Award\",D65-#REF!)))),0)","v":0}]
[null,null,"Insurance",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D66-#REF!,IF(#REF!=\"Most Recent HCD Award\",D66-#REF!,IF(#REF!=\"Most Recent HCD Award\",D66-#REF!,IF(#REF!=\"Most Recent HCD Award\",D66-#REF!)))),0)","v":0}]
[null,null,"Legal for Perm Loan",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D67-#REF!,IF(#REF!=\"Most Recent HCD Award\",D67-#REF!,IF(#REF!=\"Most Recent HCD Award\",D67-#REF!,IF(#REF!=\"Most Recent HCD Award\",D67-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D68-#REF!,IF(#REF!=\"Most Recent HCD Award\",D68-#REF!,IF(#REF!=\"Most Recent HCD Award\",D68-#REF!,IF(#REF!=\"Most Recent HCD Award\",D68-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D69-#REF!,IF(#REF!=\"Most Recent HCD Award\",D69-#REF!,IF(#REF!=\"Most Recent HCD Award\",D69-#REF!,IF(#REF!=\"Most Recent HCD Award\",D69-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D62:D69)","v":0},{"$f":"SUM(E62:E69)","v":0},{"$f":"SUM(F62:F69)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D70-#REF!,IF(#REF!=\"Most Recent HCD Award\",D70-#REF!,IF(#REF!=\"Most Recent HCD Award\",D70-#REF!,IF(#REF!=\"Most Recent HCD Award\",D70-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J62:J69)","v":0},{"$f":"SUM(K62:K69)","v":0},{"$f":"SUM(L62:L69)","v":0},{"$f":"SUM(M62:M69)","v":0},{"$f":"SUM(N62:N69)","v":0},{"$f":"SUM(O62:O69)","v":0},{"$f":"SUM(P62:P69)","v":0},{"$f":"SUM(Q62:Q69)","v":0},{"$f":"SUM(R62:R69)","v":0},{"$f":"SUM(S62:S69)","v":0},{"$f":"SUM(T62:T69)","v":0},{"$f":"SUM(U62:U69)","v":0},{"$f":"SUM(V62:V69)","v":0},{"$f":"SUM(W62:W69)","v":0},{"$f":"SUM(X62:X69)","v":0},{"$f":"SUM(Y62:Y69)","v":0},{"$f":"SUM(Z62:Z69)","v":0}]
[null,"LEGAL FEES","Legal Paid by Applicant",0,{"$f":"SUM(J71:X71)","v":0},{"$f":"SUM(Y71:Z71)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D71-#REF!,IF(#REF!=\"Most Recent HCD Award\",D71-#REF!,IF(#REF!=\"Most Recent HCD Award\",D71-#REF!,IF(#REF!=\"Most Recent HCD Award\",D71-#REF!)))),0)","v":0}]
[null,null,"Lender Legal",0,0,{"$f":"SUM(Y72:Z72)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D72-#REF!,IF(#REF!=\"Most Recent HCD Award\",D72-#REF!,IF(#REF!=\"Most Recent HCD Award\",D72-#REF!,IF(#REF!=\"Most Recent HCD Award\",D72-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,{"$f":"SUM(Y73:Z73)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D73-#REF!,IF(#REF!=\"Most Recent HCD Award\",D73-#REF!,IF(#REF!=\"Most Recent HCD Award\",D73-#REF!,IF(#REF!=\"Most Recent HCD Award\",D73-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,{"$f":"SUM(Y74:Z74)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D74-#REF!,IF(#REF!=\"Most Recent HCD Award\",D74-#REF!,IF(#REF!=\"Most Recent HCD Award\",D74-#REF!,IF(#REF!=\"Most Recent HCD Award\",D74-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D75-#REF!,IF(#REF!=\"Most Recent HCD Award\",D75-#REF!,IF(#REF!=\"Most Recent HCD Award\",D75-#REF!,IF(#REF!=\"Most Recent HCD Award\",D75-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D76-#REF!,IF(#REF!=\"Most Recent HCD Award\",D76-#REF!,IF(#REF!=\"Most Recent HCD Award\",D76-#REF!,IF(#REF!=\"Most Recent HCD Award\",D76-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,{"$f":"SUM(Y77:Z77)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D77-#REF!,IF(#REF!=\"Most Recent HCD Award\",D77-#REF!,IF(#REF!=\"Most Recent HCD Award\",D77-#REF!,IF(#REF!=\"Most Recent HCD Award\",D77-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D71:D77)","v":0},{"$f":"SUM(E71:E77)","v":0},{"$f":"SUM(F71:F77)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D78-#REF!,IF(#REF!=\"Most Recent HCD Award\",D78-#REF!,IF(#REF!=\"Most Recent HCD Award\",D78-#REF!,IF(#REF!=\"Most Recent HCD Award\",D78-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J71:J77)","v":0},{"$f":"SUM(K71:K77)","v":0},{"$f":"SUM(L71:L77)","v":0},{"$f":"SUM(M71:M77)","v":0},{"$f":"SUM(N71:N77)","v":0},{"$f":"SUM(O71:O77)","v":0},{"$f":"SUM(P71:P77)","v":0},{"$f":"SUM(Q71:Q77)","v":0},{"$f":"SUM(R71:R77)","v":0},{"$f":"SUM(S71:S77)","v":0},{"$f":"SUM(T71:T77)","v":0},{"$f":"SUM(U71:U77)","v":0},{"$f":"SUM(V71:V77)","v":0},{"$f":"SUM(W71:W77)","v":0},{"$f":"SUM(X71:X77)","v":0},{"$f":"SUM(Y71:Y77)","v":0},{"$f":"SUM(Z71:Z77)","v":0}]
[null,"RESERVES","Operating Reserve",0,{"$f":"SUM(J79:X79)","v":0},{"$f":"SUM(Y79:Z79)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D79-#REF!,IF(#REF!=\"Most Recent HCD Award\",D79-#REF!,IF(#REF!=\"Most Recent HCD Award\",D79-#REF!,IF(#REF!=\"Most Recent HCD Award\",D79-#REF!)))),0)","v":0}]
[null,null,"Replacement Reserve",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D80-#REF!,IF(#REF!=\"Most Recent HCD Award\",D80-#REF!,IF(#REF!=\"Most Recent HCD Award\",D80-#REF!,IF(#REF!=\"Most Recent HCD Award\",D80-#REF!)))),0)","v":0}]
[null,null,"Transition Reserve",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D81-#REF!,IF(#REF!=\"Most Recent HCD Award\",D81-#REF!,IF(#REF!=\"Most Recent HCD Award\",D81-#REF!,IF(#REF!=\"Most Recent HCD Award\",D81-#REF!)))),0)","v":0}]
[null,null,"Rent Reserve",{"$f":"SUM(E82:F82)","v":0},0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D82-#REF!,IF(#REF!=\"Most Recent HCD Award\",D82-#REF!,IF(#REF!=\"Most Recent HCD Award\",D82-#REF!,IF(#REF!=\"Most Recent HCD Award\",D82-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D83-#REF!,IF(#REF!=\"Most Recent HCD Award\",D83-#REF!,IF(#REF!=\"Most Recent HCD Award\",D83-#REF!,IF(#REF!=\"Most Recent HCD Award\",D83-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D84-#REF!,IF(#REF!=\"Most Recent HCD Award\",D84-#REF!,IF(#REF!=\"Most Recent HCD Award\",D84-#REF!,IF(#REF!=\"Most Recent HCD Award\",D84-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D85-#REF!,IF(#REF!=\"Most Recent HCD Award\",D85-#REF!,IF(#REF!=\"Most Recent HCD Award\",D85-#REF!,IF(#REF!=\"Most Recent HCD Award\",D85-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D79:D85)","v":0},{"$f":"SUM(E79:E85)","v":0},{"$f":"SUM(F79:F85)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D86-#REF!,IF(#REF!=\"Most Recent HCD Award\",D86-#REF!,IF(#REF!=\"Most Recent HCD Award\",D86-#REF!,IF(#REF!=\"Most Recent HCD Award\",D86-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J79:J85)","v":0},{"$f":"SUM(K79:K85)","v":0},{"$f":"SUM(L79:L85)","v":0},{"$f":"SUM(M79:M85)","v":0},{"$f":"SUM(N79:N85)","v":0},{"$f":"SUM(O79:O85)","v":0},{"$f":"SUM(P79:P85)","v":0},{"$f":"SUM(Q79:Q85)","v":0},{"$f":"SUM(R79:R85)","v":0},{"$f":"SUM(S79:S85)","v":0},{"$f":"SUM(T79:T85)","v":0},{"$f":"SUM(U79:U85)","v":0},{"$f":"SUM(V79:V85)","v":0},{"$f":"SUM(W79:W85)","v":0},{"$f":"SUM(X79:X85)","v":0},{"$f":"SUM(Y79:Y85)","v":0},{"$f":"SUM(Z79:Z85)","v":0}]
[null,"CONTINGENCY COSTS","Construction Hard Cost Contingency ",0,{"$f":"SUM(J87:X87)","v":0},{"$f":"SUM(Y87:Z87)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D87-#REF!,IF(#REF!=\"Most Recent HCD Award\",D87-#REF!,IF(#REF!=\"Most Recent HCD Award\",D87-#REF!,IF(#REF!=\"Most Recent HCD Award\",D87-#REF!)))),0)","v":0}]
[null,null,"Soft Cost Contingency",0,{"$f":"SUM(J88:X88)","v":0},{"$f":"SUM(Y88:Z88)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D88-#REF!,IF(#REF!=\"Most Recent HCD Award\",D88-#REF!,IF(#REF!=\"Most Recent HCD Award\",D88-#REF!,IF(#REF!=\"Most Recent HCD Award\",D88-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(J89:X89)","v":0},{"$f":"SUM(Y89:Z89)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D89-#REF!,IF(#REF!=\"Most Recent HCD Award\",D89-#REF!,IF(#REF!=\"Most Recent HCD Award\",D89-#REF!,IF(#REF!=\"Most Recent HCD Award\",D89-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(J90:X90)","v":0},{"$f":"SUM(Y90:Z90)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D90-#REF!,IF(#REF!=\"Most Recent HCD Award\",D90-#REF!,IF(#REF!=\"Most Recent HCD Award\",D90-#REF!,IF(#REF!=\"Most Recent HCD Award\",D90-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,{"$f":"SUM(J91:X91)","v":0},{"$f":"SUM(Y91:Z91)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D91-#REF!,IF(#REF!=\"Most Recent HCD Award\",D91-#REF!,IF(#REF!=\"Most Recent HCD Award\",D91-#REF!,IF(#REF!=\"Most Recent HCD Award\",D91-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D87:D91)","v":0},{"$f":"SUM(E87:E91)","v":0},{"$f":"SUM(F87:F91)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D92-#REF!,IF(#REF!=\"Most Recent HCD Award\",D92-#REF!,IF(#REF!=\"Most Recent HCD Award\",D92-#REF!,IF(#REF!=\"Most Recent HCD Award\",D92-#REF!)))),0)","v":0},0,0,{"$f":"SUM(J87:J91)","v":0},{"$f":"SUM(K87:K91)","v":0},{"$f":"SUM(L87:L91)","v":0},{"$f":"SUM(M87:M91)","v":0},{"$f":"SUM(N87:N91)","v":0},{"$f":"SUM(O87:O91)","v":0},{"$f":"SUM(P87:P91)","v":0},{"$f":"SUM(Q87:Q91)","v":0},{"$f":"SUM(R87:R91)","v":0},{"$f":"SUM(S87:S91)","v":0},{"$f":"SUM(T87:T91)","v":0},{"$f":"SUM(U87:U91)","v":0},{"$f":"SUM(V87:V91)","v":0},{"$f":"SUM(W87:W91)","v":0},{"$f":"SUM(X87:X91)","v":0},{"$f":"SUM(Y87:Y91)","v":0},{"$f":"SUM(Z87:Z91)","v":0}]
[null,"OTHER PROJECT COSTS","TCAC App/Allocation/Monitoring Fees",0,{"$f":"SUM(J93:X93)","v":0},{"$f":"SUM(Y93:Z93)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D93-#REF!,IF(#REF!=\"Most Recent HCD Award\",D93-#REF!,IF(#REF!=\"Most Recent HCD Award\",D93-#REF!,IF(#REF!=\"Most Recent HCD Award\",D93-#REF!)))),0)","v":0}]
[null,null,"Environmental Audit",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D94-#REF!,IF(#REF!=\"Most Recent HCD Award\",D94-#REF!,IF(#REF!=\"Most Recent HCD Award\",D94-#REF!,IF(#REF!=\"Most Recent HCD Award\",D94-#REF!)))),0)","v":0}]
[null,null,"Local Development Impact Fees",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D95-#REF!,IF(#REF!=\"Most Recent HCD Award\",D95-#REF!,IF(#REF!=\"Most Recent HCD Award\",D95-#REF!,IF(#REF!=\"Most Recent HCD Award\",D95-#REF!)))),0)","v":0}]
[null,null,"Permit Processing Fees",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D96-#REF!,IF(#REF!=\"Most Recent HCD Award\",D96-#REF!,IF(#REF!=\"Most Recent HCD Award\",D96-#REF!,IF(#REF!=\"Most Recent HCD Award\",D96-#REF!)))),0)","v":0}]
[null,null,"Capital Fees",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D97-#REF!,IF(#REF!=\"Most Recent HCD Award\",D97-#REF!,IF(#REF!=\"Most Recent HCD Award\",D97-#REF!,IF(#REF!=\"Most Recent HCD Award\",D97-#REF!)))),0)","v":0}]
[null,null,"Marketing",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D98-#REF!,IF(#REF!=\"Most Recent HCD Award\",D98-#REF!,IF(#REF!=\"Most Recent HCD Award\",D98-#REF!,IF(#REF!=\"Most Recent HCD Award\",D98-#REF!)))),0)","v":0}]
[null,null,"Furnishings",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D99-#REF!,IF(#REF!=\"Most Recent HCD Award\",D99-#REF!,IF(#REF!=\"Most Recent HCD Award\",D99-#REF!,IF(#REF!=\"Most Recent HCD Award\",D99-#REF!)))),0)","v":0}]
[null,null,"Market Study",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D100-#REF!,IF(#REF!=\"Most Recent HCD Award\",D100-#REF!,IF(#REF!=\"Most Recent HCD Award\",D100-#REF!,IF(#REF!=\"Most Recent HCD Award\",D100-#REF!)))),0)","v":0}]
[null,null,"Accounting/Reimbursable",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D101-#REF!,IF(#REF!=\"Most Recent HCD Award\",D101-#REF!,IF(#REF!=\"Most Recent HCD Award\",D101-#REF!,IF(#REF!=\"Most Recent HCD Award\",D101-#REF!)))),0)","v":0}]
[null,null,"Appraisal Costs",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D102-#REF!,IF(#REF!=\"Most Recent HCD Award\",D102-#REF!,IF(#REF!=\"Most Recent HCD Award\",D102-#REF!,IF(#REF!=\"Most Recent HCD Award\",D102-#REF!)))),0)","v":0}]
[null,null,"Construction Management",0,0,{"$f":"SUM(Y103:Z103)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D103-#REF!,IF(#REF!=\"Most Recent HCD Award\",D103-#REF!,IF(#REF!=\"Most Recent HCD Award\",D103-#REF!,IF(#REF!=\"Most Recent HCD Award\",D103-#REF!)))),0)","v":0}]
[null,null,"Prevailing Wage Monitoring",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D104-#REF!,IF(#REF!=\"Most Recent HCD Award\",D104-#REF!,IF(#REF!=\"Most Recent HCD Award\",D104-#REF!,IF(#REF!=\"Most Recent HCD Award\",D104-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D105-#REF!,IF(#REF!=\"Most Recent HCD Award\",D105-#REF!,IF(#REF!=\"Most Recent HCD Award\",D105-#REF!,IF(#REF!=\"Most Recent HCD Award\",D105-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D106-#REF!,IF(#REF!=\"Most Recent HCD Award\",D106-#REF!,IF(#REF!=\"Most Recent HCD Award\",D106-#REF!,IF(#REF!=\"Most Recent HCD Award\",D106-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D107-#REF!,IF(#REF!=\"Most Recent HCD Award\",D107-#REF!,IF(#REF!=\"Most Recent HCD Award\",D107-#REF!,IF(#REF!=\"Most Recent HCD Award\",D107-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D108-#REF!,IF(#REF!=\"Most Recent HCD Award\",D108-#REF!,IF(#REF!=\"Most Recent HCD Award\",D108-#REF!,IF(#REF!=\"Most Recent HCD Award\",D108-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D93:D108)","v":0},{"$f":"SUM(E93:E108)","v":0},{"$f":"SUM(F93:F108)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D109-#REF!,IF(#REF!=\"Most Recent HCD Award\",D109-#REF!,IF(#REF!=\"Most Recent HCD Award\",D109-#REF!,IF(#REF!=\"Most Recent HCD Award\",D109-#REF!)))),0)","v":0},{"$f":"SUM(H93:H108)","v":0},{"$f":"SUM(I93:I108)","v":0},{"$f":"SUM(J93:J108)","v":0},{"$f":"SUM(K93:K108)","v":0},{"$f":"SUM(L93:L108)","v":0},{"$f":"SUM(M93:M108)","v":0},{"$f":"SUM(N93:N108)","v":0},{"$f":"SUM(O93:O108)","v":0},{"$f":"SUM(P93:P108)","v":0},{"$f":"SUM(Q93:Q108)","v":0},{"$f":"SUM(R93:R108)","v":0},{"$f":"SUM(S93:S108)","v":0},{"$f":"SUM(T93:T108)","v":0},{"$f":"SUM(U93:U108)","v":0},{"$f":"SUM(V93:V108)","v":0},{"$f":"SUM(W93:W108)","v":0},{"$f":"SUM(X93:X108)","v":0},{"$f":"SUM(Y93:Y108)","v":0},{"$f":"SUM(Z93:Z108)","v":0}]
[null,"DEVELOPER COSTS","Developer Overhead/Profit",0,{"$f":"SUM(J110:X110)","v":0},{"$f":"SUM(Y110:Z110)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D110-#REF!,IF(#REF!=\"Most Recent HCD Award\",D110-#REF!,IF(#REF!=\"Most Recent HCD Award\",D110-#REF!,IF(#REF!=\"Most Recent HCD Award\",D110-#REF!)))),0)","v":0}]
[null,null,"Consultant/Processing Agent",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D111-#REF!,IF(#REF!=\"Most Recent HCD Award\",D111-#REF!,IF(#REF!=\"Most Recent HCD Award\",D111-#REF!,IF(#REF!=\"Most Recent HCD Award\",D111-#REF!)))),0)","v":0}]
[null,null,"Project Administration",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D112-#REF!,IF(#REF!=\"Most Recent HCD Award\",D112-#REF!,IF(#REF!=\"Most Recent HCD Award\",D112-#REF!,IF(#REF!=\"Most Recent HCD Award\",D112-#REF!)))),0)","v":0}]
[null,null,"Broker Fees Paid  to a Related Party",0,0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D113-#REF!,IF(#REF!=\"Most Recent HCD Award\",D113-#REF!,IF(#REF!=\"Most Recent HCD Award\",D113-#REF!,IF(#REF!=\"Most Recent HCD Award\",D113-#REF!)))),0)","v":0}]
[null,null,"Construction Oversight by Developer",0,0,{"$f":"SUM(Y114:Z114)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D114-#REF!,IF(#REF!=\"Most Recent HCD Award\",D114-#REF!,IF(#REF!=\"Most Recent HCD Award\",D114-#REF!,IF(#REF!=\"Most Recent HCD Award\",D114-#REF!)))),0)","v":0}]
[null,null,"Other: (Specify)",{"$f":"SUM(E115:F115)","v":0},0,0,{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D115-#REF!,IF(#REF!=\"Most Recent HCD Award\",D115-#REF!,IF(#REF!=\"Most Recent HCD Award\",D115-#REF!,IF(#REF!=\"Most Recent HCD Award\",D115-#REF!)))),0)","v":0}]
[null,null,"Subtotal",{"$f":"SUM(D110:D115)","v":0},{"$f":"SUM(E110:E115)","v":0},{"$f":"SUM(F110:F115)","v":0},{"$f":"IFERROR(IF(#REF!=\"Most Recent HCD Award\",D116-#REF!,IF(#REF!=\"Most Recent HCD Award\",D116-#REF!,IF(#REF!=\"Most Recent HCD Award\",D116-#REF!,IF(#REF!=\"Most Recent HCD Award\",D116-#REF!)))),0)","v":0},0,{"$f":"SUM(I110:I115)","v":0},{"$f":"SUM(J110:J115)","v":0},{"$f":"SUM(K110:K115)","v":0},{"$f":"SUM(L110:L115)","v":0},{"$f":"SUM(M110:M115)","v":0},{"$f":"SUM(N110:N115)","v":0},{"$f":"SUM(O110:O115)","v":0},{"$f":"SUM(P110:P115)","v":0},{"$f":"SUM(Q110:Q115)","v":0},{"$f":"SUM(R110:R115)","v":0},{"$f":"SUM(S110:S115)","v":0},{"$f":"SUM(T110:T115)","v":0},{"$f":"SUM(U110:U115)","v":0},{"$f":"SUM(V110:V115)","v":0},{"$f":"SUM(W110:W115)","v":0},{"$f":"SUM(X110:X115)","v":0},{"$f":"SUM(Y110:Y115)","v":0},{"$f":"SUM(Z110:Z115)","v":0}]
[]
[]
[null,"End of Document"]

{"sheet":"Cash Flow","index":13,"n_rows":80,"n_cols":129,"rows_kept":80,"cut":false,"hidden":false,"merged":[[60,95,60,97],[60,98,60,100],[60,101,60,103],[60,104,60,106],[60,107,60,109],[60,110,60,112],[60,113,60,115],[60,116,60,118],[60,119,60,121],[60,122,60,124],[60,125,60,127],[60,128,60,130],[59,110,59,112],[59,113,59,115],[59,116,59,118],[59,119,59,121],[59,122,59,124],[59,125,59,127],[59,128,59,130],[59,95,59,97],[59,98,59,100],[59,101,59,103],[59,104,59,106],[59,107,59,109],[60,20,60,22],[60,23,60,25],[60,26,60,28],[60,29,60,31],[60,32,60,34],[60,35,60,37],[60,38,60,40],[60,41,60,43],[60,44,60,46],[60,47,60,49],[60,50,60,52],[60,53,60,55],[60,56,60,58],[60,59,60,61],[60,62,60,64],[60,65,60,67],[60,68,60,70],[60,71,60,73],[60,74,60,76],[60,77,60,79],[60,80,60,82],[60,83,60,85],[60,86,60,88],[60,89,60,91],[60,92,60,94],[59,59,59,61],[59,62,59,64],[59,65,59,67],[59,68,59,70],[59,71,59,73],[59,74,59,76],[59,77,59,79],[59,80,59,82],[59,83,59,85],[59,86,59,88],[59,89,59,91],[59,92,59,94],[59,8,59,10],[59,1,59,7],[60,1,60,10],[59,11,59,13],[60,11,60,13],[59,14,59,16],[60,14,60,16],[59,17,59,19],[60,17,60,19],[59,20,59,22],[59,23,59,25],[59,26,59,28],[59,29,59,31],[59,32,59,34],[59,35,59,37],[59,38,59,40],[3,56,3,58],[3,23,3,25],[3,26,3,28],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40],[5,56,5,58],[5,23,5,25],[5,26,5,28],[5,29,5,31],[5,32,5,34],[5,35,5,37],[5,38,5,40],[5,1,5,8],[5,9,5,10],[1,1,1,67],[1,68,1,70],[2,1,2,18],[2,19,2,23],[3,1,3,8],[3,9,3,10],[3,11,3,13],[3,14,3,16],[3,17,3,19],[3,20,3,22],[4,14,4,16],[4,17,4,19],[4,20,4,22],[3,113,3,115],[3,116,3,118],[3,119,3,121],[3,122,3,124],[3,41,3,43],[3,44,3,46],[3,47,3,49],[3,50,3,52],[3,53,3,55],[4,1,4,8],[4,9,4,10],[3,125,3,127],[3,128,3,130],[3,95,3,97],[3,98,3,100],[3,101,3,103],[3,104,3,106],[3,107,3,109],[3,110,3,112],[3,77,3,79],[3,80,3,82],[3,83,3,85],[3,86,3,88],[3,89,3,91],[3,92,3,94],[3,59,3,61],[3,62,3,64],[3,65,3,67],[3,68,3,70],[3,71,3,73],[3,74,3,76],[4,125,4,127],[4,128,4,130],[4,95,4,97],[4,98,4,100],[4,101,4,103],[4,104,4,106],[4,107,4,109],[4,110,4,112],[4,77,4,79],[4,80,4,82],[4,83,4,85],[4,86,4,88],[4,89,4,91],[4,92,4,94],[4,59,4,61],[4,62,4,64],[4,65,4,67],[4,68,4,70],[4,71,4,73],[4,74,4,76],[5,11,5,13],[5,14,5,16],[5,17,5,19],[5,20,5,22],[4,113,4,115],[4,116,4,118],[4,119,4,121],[4,122,4,124],[4,41,4,43],[4,44,4,46],[4,47,4,49],[4,50,4,52],[4,53,4,55],[4,56,4,58],[4,23,4,25],[4,26,4,28],[4,29,4,31],[4,32,4,34],[4,35,4,37],[4,38,4,40],[4,11,4,13],[6,14,6,16],[6,17,6,19],[6,20,6,22],[5,113,5,115],[5,116,5,118],[5,119,5,121],[5,122,5,124],[5,125,5,127],[5,128,5,130],[5,95,5,97],[5,98,5,100],[5,101,5,103],[5,104,5,106],[5,107,5,109],[5,110,5,112],[5,77,5,79],[5,80,5,82],[5,83,5,85],[5,86,5,88],[5,89,5,91],[5,92,5,94],[5,59,5,61],[5,62,5,64],[5,65,5,67],[5,68,5,70],[5,71,5,73],[5,74,5,76],[5,41,5,43],[5,44,5,46],[5,47,5,49],[5,50,5,52],[5,53,5,55],[6,125,6,127],[6,128,6,130],[6,95,6,97],[6,98,6,100],[6,101,6,103],[6,104,6,106],[6,107,6,109],[6,110,6,112],[6,77,6,79],[6,80,6,82],[6,83,6,85],[6,86,6,88],[6,89,6,91],[6,92,6,94],[6,59,6,61],[6,62,6,64],[6,65,6,67],[6,68,6,70],[6,71,6,73],[6,74,6,76],[7,56,7,58],[7,23,7,25],[7,26,7,28],[7,29,7,31],[7,32,7,34],[7,35,7,37],[7,38,7,40],[7,1,7,8],[7,9,7,10],[7,11,7,13],[7,14,7,16],[7,17,7,19],[7,20,7,22],[6,113,6,115],[6,116,6,118],[6,119,6,121],[6,122,6,124],[6,41,6,43],[6,44,6,46],[6,47,6,49],[6,50,6,52],[6,53,6,55],[6,56,6,58],[6,23,6,25],[6,26,6,28],[6,29,6,31],[6,32,6,34],[6,35,6,37],[6,38,6,40],[6,1,6,8],[6,9,6,10],[6,11,6,13],[8,14,8,16],[8,17,8,19],[8,20,8,22],[7,113,7,115],[7,116,7,118],[7,119,7,121],[7,122,7,124],[7,125,7,127],[7,128,7,130],[7,95,7,97],[7,98,7,100],[7,101,7,103],[7,104,7,106],[7,107,7,109],[7,110,7,112],[7,77,7,79],[7,80,7,82],[7,83,7,85],[7,86,7,88],[7,89,7,91],[7,92,7,94],[7,59,7,61],[7,62,7,64],[7,65,7,67],[7,68,7,70],[7,71,7,73],[7,74,7,76],[7,41,7,43],[7,44,7,46],[7,47,7,49],[7,50,7,52],[7,53,7,55],[8,125,8,127],[8,128,8,130],[8,95,8,97],[8,98,8,100],[8,101,8,103],[8,104,8,106],[8,107,8,109],[8,110,8,112],[8,77,8,79],[8,80,8,82],[8,83,8,85],[8,86,8,88],[8,89,8,91],[8,92,8,94],[8,59,8,61],[8,62,8,64],[8,65,8,67],[8,68,8,70],[8,71,8,73],[8,74,8,76],[9,56,9,58],[9,23,9,25],[9,26,9,28],[9,29,9,31],[9,32,9,34],[9,35,9,37],[9,38,9,40],[9,1,9,8],[9,9,9,10],[9,11,9,13],[9,14,9,16],[9,17,9,19],[9,20,9,22],[8,113,8,115],[8,116,8,118],[8,119,8,121],[8,122,8,124],[8,41,8,43],[8,44,8,46],[8,47,8,49],[8,50,8,52],[8,53,8,55],[8,56,8,58],[8,23,8,25],[8,26,8,28],[8,29,8,31],[8,32,8,34],[8,35,8,37],[8,38,8,40],[8,1,8,8],[8,9,8,10],[8,11,8,13],[10,14,10,16],[10,17,10,19],[10,20,10,22],[9,113,9,115],[9,116,9,118],[9,119,9,121],[9,122,9,124],[9,125,9,127],[9,128,9,130],[9,95,9,97],[9,98,9,100],[9,101,9,103],[9,104,9,106],[9,107,9,109],[9,110,9,112],[9,77,9,79],[9,80,9,82],[9,83,9,85],[9,86,9,88],[9,89,9,91],[9,92,9,94],[9,59,9,61],[9,62,9,64],[9,65,9,67],[9,68,9,70],[9,71,9,73],[9,74,9,76],[9,41,9,43],[9,44,9,46],[9,47,9,49],[9,50,9,52],[9,53,9,55],[10,122,10,124],[10,125,10,127],[10,128,10,130],[10,95,10,97],[10,98,10,100],[10,101,10,103],[10,104,10,106],[10,107,10,109],[10,110,10,112],[10,77,10,79],[10,80,10,82],[10,83,10,85],[10,86,10,88],[10,89,10,91],[10,92,10,94],[10,59,10,61],[10,62,10,64],[10,65,10,67],[10,68,10,70],[10,71,10,73],[10,74,10,76],[11,56,11,58],[11,59,11,61],[11,26,11,28],[11,29,11,31],[11,32,11,34],[11,35,11,37],[11,38,11,40],[11,41,11,43],[11,1,11,10],[11,11,11,13],[11,14,11,16],[11,17,11,19],[11,20,11,22],[11,23,11,25],[10,113,10,115],[10,116,10,118],[10,119,10,121],[10,41,10,43],[10,44,10,46],[10,47,10,49],[10,50,10,52],[10,53,10,55],[10,56,10,58],[10,23,10,25],[10,26,10,28],[10,29,10,31],[10,32,10,34],[10,35,10,37],[10,38,10,40],[10,1,10,8],[10,9,10,10],[10,11,10,13],[11,116,11,118],[11,119,11,121],[11,122,11,124],[11,125,11,127],[11,128,11,130],[13,1,13,10],[13,11,13,13],[13,14,13,16],[13,17,13,19],[13,20,13,22],[11,98,11,100],[11,101,11,103],[11,104,11,106],[11,107,11,109],[11,110,11,112],[11,113,11,115],[11,80,11,82],[11,83,11,85],[11,86,11,88],[11,89,11,91],[11,92,11,94],[11,95,11,97],[11,62,11,64],[11,65,11,67],[11,68,11,70],[11,71,11,73],[11,74,11,76],[11,77,11,79],[11,44,11,46],[11,47,11,49],[11,50,11,52],[11,53,11,55],[13,59,13,61],[13,62,13,64],[13,65,13,67],[13,68,13,70],[13,71,13,73],[13,74,13,76],[13,41,13,43],[13,44,13,46],[13,47,13,49],[13,50,13,52],[13,53,13,55],[13,56,13,58],[13,23,13,25],[13,26,13,28],[13,29,13,31],[13,32,13,34],[13,35,13,37],[13,38,13,40],[13,113,13,115],[13,116,13,118],[13,119,13,121],[13,122,13,124],[13,125,13,127],[13,128,13,130],[13,95,13,97],[13,98,13,100],[13,101,13,103],[13,104,13,106],[13,107,13,109],[13,110,13,112],[13,77,13,79],[13,80,13,82],[13,83,13,85],[13,86,13,88],[13,89,13,91],[13,92,13,94],[14,74,14,76],[14,41,14,43],[14,44,14,46],[14,47,14,49],[14,50,14,52],[14,53,14,55],[14,56,14,58],[14,23,14,25],[14,26,14,28],[14,29,14,31],[14,32,14,34],[14,35,14,37],[14,38,14,40],[14,1,14,8],[14,9,14,10],[14,11,14,13],[14,14,14,16],[14,17,14,19],[14,20,14,22],[15,32,15,34],[15,35,15,37],[15,38,15,40],[15,1,15,8],[15,9,15,10],[15,11,15,13],[15,14,15,16],[15,17,15,19],[15,20,15,22],[14,113,14,115],[14,116,14,118],[14,119,14,121],[14,122,14,124],[14,125,14,127],[14,128,14,130],[14,95,14,97],[14,98,14,100],[14,101,14,103],[14,104,14,106],[14,107,14,109],[14,110,14,112],[14,77,14,79],[14,80,14,82],[14,83,14,85],[14,86,14,88],[14,89,14,91],[14,92,14,94],[14,59,14,61],[14,62,14,64],[14,65,14,67],[14,68,14,70],[14,71,14,73],[15,116,15,118],[15,119,15,121],[15,122,15,124],[15,125,15,127],[15,128,15,130],[15,95,15,97],[15,98,15,100],[15,101,15,103],[15,104,15,106],[15,107,15,109],[15,110,15,112],[15,77,15,79],[15,80,15,82],[15,83,15,85],[15,86,15,88],[15,89,15,91],[15,92,15,94],[16,47,16,49],[16,50,16,52],[16,53,16,55],[16,56,16,58],[16,23,16,25],[16,26,16,28],[16,29,16,31],[16,32,16,34],[16,35,16,37],[16,38,16,40],[16,1,16,8],[16,9,16,10],[16,11,16,13],[16,14,16,16],[16,17,16,19],[16,20,16,22],[15,113,15,115],[15,59,15,61],[15,62,15,64],[15,65,15,67],[15,68,15,70],[15,71,15,73],[15,74,15,76],[15,41,15,43],[15,44,15,46],[15,47,15,49],[15,50,15,52],[15,53,15,55],[15,56,15,58],[15,23,15,25],[15,26,15,28],[15,29,15,31],[17,1,17,10],[17,11,17,13],[17,14,17,16],[17,17,17,19],[17,20,17,22],[17,23,17,25],[16,113,16,115],[16,116,16,118],[16,119,16,121],[16,122,16,124],[16,125,16,127],[16,128,16,130],[16,95,16,97],[16,98,16,100],[16,101,16,103],[16,104,16,106],[16,107,16,109],[16,110,16,112],[16,77,16,79],[16,80,16,82],[16,83,16,85],[16,86,16,88],[16,89,16,91],[16,92,16,94],[16,59,16,61],[16,62,16,64],[16,65,16,67],[16,68,16,70],[16,71,16,73],[16,74,16,76],[16,41,16,43],[16,44,16,46],[17,62,17,64],[17,65,17,67],[17,68,17,70],[17,71,17,73],[17,74,17,76],[17,77,17,79],[17,44,17,46],[17,47,17,49],[17,50,17,52],[17,53,17,55],[17,56,17,58],[17,59,17,61],[17,26,17,28],[17,29,17,31],[17,32,17,34],[17,35,17,37],[17,38,17,40],[17,41,17,43],[18,47,18,49],[18,50,18,52],[18,53,18,55],[18,56,18,58],[18,23,18,25],[18,26,18,28],[18,29,18,31],[18,32,18,34],[18,35,18,37],[18,38,18,40],[17,116,17,118],[17,119,17,121],[17,122,17,124],[17,125,17,127],[17,128,17,130],[18,1,18,10],[18,11,18,13],[18,14,18,16],[18,17,18,19],[18,20,18,22],[17,98,17,100],[17,101,17,103],[17,104,17,106],[17,107,17,109],[17,110,17,112],[17,113,17,115],[17,80,17,82],[17,83,17,85],[17,86,17,88],[17,89,17,91],[17,92,17,94],[17,95,17,97],[20,1,20,10],[20,11,20,13],[20,14,20,16],[20,17,20,19],[20,20,20,22],[20,23,20,25],[18,113,18,115],[18,116,18,118],[18,119,18,121],[18,122,18,124],[18,125,18,127],[18,128,18,130],[18,95,18,97],[18,98,18,100],[18,101,18,103],[18,104,18,106],[18,107,18,109],[18,110,18,112],[18,77,18,79],[18,80,18,82],[18,83,18,85],[18,86,18,88],[18,89,18,91],[18,92,18,94],[18,59,18,61],[18,62,18,64],[18,65,18,67],[18,68,18,70],[18,71,18,73],[18,74,18,76],[18,41,18,43],[18,44,18,46],[20,125,20,127],[20,128,20,130],[21,1,21,8],[21,9,21,10],[21,11,21,13],[21,14,21,16],[21,17,21,19],[20,98,20,100],[20,101,20,103],[20,104,20,106],[20,107,20,109],[20,110,20,112],[20,113,20,115],[20,80,20,82],[20,83,20,85],[20,86,20,88],[20,89,20,91],[20,92,20,94],[20,95,20,97],[20,62,20,64],[20,65,20,67],[20,68,20,70],[20,71,20,73],[20,74,20,76],[20,77,20,79],[20,44,20,46],[20,47,20,49],[20,50,20,52],[20,53,20,55],[20,56,20,58],[20,59,20,61],[20,26,20,28],[21,68,21,70],[21,71,21,73],[21,38,21,40],[21,41,21,43],[21,44,21,46],[21,47,21,49],[21,50,21,52],[21,53,21,55],[21,20,21,22],[21,23,21,25],[21,26,21,28],[21,29,21,31],[21,32,21,34],[21,35,21,37],[20,116,20,118],[20,119,20,121],[20,122,20,124],[20,29,20,31],[20,32,20,34],[20,35,20,37],[20,38,20,40],[20,41,20,43],[21,128,21,130],[22,1,22,8],[22,9,22,10],[22,11,22,13],[22,14,22,16],[22,17,22,19],[22,20,22,22],[22,23,22,25],[22,26,22,28],[22,29,22,31],[21,110,21,112],[21,113,21,115],[21,116,21,118],[21,119,21,121],[21,122,21,124],[21,125,21,127],[21,92,21,94],[21,95,21,97],[21,98,21,100],[21,101,21,103],[21,104,21,106],[21,107,21,109],[21,74,21,76],[21,77,21,79],[21,80,21,82],[21,83,21,85],[21,86,21,88],[21,89,21,91],[21,56,21,58],[21,59,21,61],[21,62,21,64],[21,65,21,67],[23,1,23,8],[23,9,23,10],[23,11,23,13],[23,14,23,16],[23,17,23,19],[23,20,23,22],[23,23,23,25],[22,104,22,106],[22,107,22,109],[22,110,22,112],[22,113,22,115],[22,116,22,118],[22,119,22,121],[22,86,22,88],[22,89,22,91],[22,92,22,94],[22,95,22,97],[22,98,22,100],[22,101,22,103],[22,68,22,70],[22,71,22,73],[22,74,22,76],[22,77,22,79],[22,80,22,82],[22,83,22,85],[22,50,22,52],[22,53,22,55],[22,56,22,58],[22,59,22,61],[22,62,22,64],[22,65,22,67],[22,32,22,34],[23,74,23,76],[23,77,23,79],[23,44,23,46],[23,47,23,49],[23,50,23,52],[23,53,23,55],[23,56,23,58],[23,59,23,61],[23,26,23,28],[23,29,23,31],[23,32,23,34],[23,35,23,37],[23,38,23,40],[23,41,23,43],[22,122,22,124],[22,125,22,127],[22,128,22,130],[22,35,22,37],[22,38,22,40],[22,41,22,43],[22,44,22,46],[22,47,22,49],[24,20,24,22],[24,23,24,25],[24,26,24,28],[24,29,24,31],[24,32,24,34],[24,35,24,37],[23,116,23,118],[23,119,23,121],[23,122,23,124],[23,125,23,127],[23,128,23,130],[24,1,24,8],[24,9,24,10],[24,11,24,13],[24,14,24,16],[24,17,24,19],[23,98,23,100],[23,101,23,103],[23,104,23,106],[23,107,23,109],[23,110,23,112],[23,113,23,115],[23,80,23,82],[23,83,23,85],[23,86,23,88],[23,89,23,91],[23,92,23,94],[23,95,23,97],[23,62,23,64],[23,65,23,67],[23,68,23,70],[23,71,23,73],[25,1,25,8],[25,9,25,10],[25,11,25,13],[25,14,25,16],[25,17,25,19],[25,20,25,22],[25,23,25,25],[25,26,25,28],[25,29,25,31],[24,110,24,112],[24,113,24,115],[24,116,24,118],[24,119,24,121],[24,122,24,124],[24,125,24,127],[24,92,24,94],[24,95,24,97],[24,98,24,100],[24,101,24,103],[24,104,24,106],[24,107,24,109],[24,74,24,76],[24,77,24,79],[24,80,24,82],[24,83,24,85],[24,86,24,88],[24,89,24,91],[24,56,24,58],[24,59,24,61],[24,62,24,64],[24,65,24,67],[24,68,24,70],[25,74,25,76],[25,77,25,79],[25,80,25,82],[25,83,25,85],[25,50,25,52],[25,53,25,55],[25,56,25,58],[25,59,25,61],[25,62,25,64],[25,65,25,67],[25,32,25,34],[25,35,25,37],[25,38,25,40],[25,41,25,43],[25,44,25,46],[25,47,25,49],[24,128,24,130],[24,71,24,73],[24,38,24,40],[24,41,24,43],[24,44,24,46],[24,47,24,49],[24,50,24,52],[24,53,24,55],[26,56,26,58],[26,59,26,61],[26,26,26,28],[26,29,26,31],[26,32,26,34],[26,35,26,37],[26,38,26,40],[26,41,26,43],[25,122,25,124],[25,125,25,127],[25,128,25,130],[26,1,26,8],[26,9,26,10],[26,11,26,13],[26,14,26,16],[26,17,26,19],[26,20,26,22],[26,23,26,25],[25,104,25,106],[25,107,25,109],[25,110,25,112],[25,113,25,115],[25,116,25,118],[25,119,25,121],[25,86,25,88],[25,89,25,91],[25,92,25,94],[25,95,25,97],[25,98,25,100],[25,101,25,103],[25,68,25,70],[25,71,25,73],[26,116,26,118],[26,119,26,121],[26,122,26,124],[26,125,26,127],[26,128,26,130],[27,1,27,10],[27,11,27,13],[27,14,27,16],[27,17,27,19],[27,20,27,22],[26,98,26,100],[26,101,26,103],[26,104,26,106],[26,107,26,109],[26,110,26,112],[26,113,26,115],[26,80,26,82],[26,83,26,85],[26,86,26,88],[26,89,26,91],[26,92,26,94],[26,95,26,97],[26,62,26,64],[26,65,26,67],[26,68,26,70],[26,71,26,73],[26,74,26,76]],"merged_total":2703,"flags":["merged_cut"]}
[]
[null,"Current Cash Flow Analysis"]
[null,"Is Income from Restricted Units based on Restricted or Proposed Rents?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restricted Rents",null,null,null,null,{"$f":"IF($T$3<>\"Proposed Rents\",1,0)","v":1}]
[null,"INCOME FROM RENTAL UNITS",null,null,null,null,null,null,null,"Inflation",null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Restricted Unit  Rents",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"IF($Y$3=1,'Unit Mix'!Y6*12,'Unit Mix'!X6*12)","v":0},null,null,{"$f":"L5*(1+$J$5)","v":0},null,null,{"$f":"O5*(1+$J$5)","v":0},null,null,{"$f":"R5*(1+$J$5)","v":0},null,null,{"$f":"U5*(1+$J$5)","v":0},null,null,{"$f":"X5*(1+$J$5)","v":0},null,null,{"$f":"AA5*(1+$J$5)","v":0},null,null,{"$f":"AD5*(1+$J$5)","v":0},null,null,{"$f":"AG5*(1+$J$5)","v":0},null,null,{"$f":"AJ5*(1+$J$5)","v":0},null,null,{"$f":"AM5*(1+$J$5)","v":0},null,null,{"$f":"AP5*(1+$J$5)","v":0},null,null,{"$f":"AS5*(1+$J$5)","v":0},null,null,{"$f":"AV5*(1+$J$5)","v":0},null,null,{"$f":"AY5*(1+$J$5)","v":0},null,null,{"$f":"BB5*(1+$J$5)","v":0},null,null,{"$f":"BE5*(1+$J$5)","v":0},null,null,{"$f":"BH5*(1+$J$5)","v":0},null,null,{"$f":"BK5*(1+$J$5)","v":0},null,null,{"$f":"BN5*(1+$J$5)","v":0},null,null,{"$f":"BQ5*(1+$J$5)","v":0},null,null,{"$f":"BT5*(1+$J$5)","v":0},null,null,{"$f":"BW5*(1+$J$5)","v":0},null,null,{"$f":"BZ5*(1+$J$5)","v":0},null,null,{"$f":"CC5*(1+$J$5)","v":0},null,null,{"$f":"CF5*(1+$J$5)","v":0},null,null,{"$f":"CI5*(1+$J$5)","v":0},null,null,{"$f":"CL5*(1+$J$5)","v":0},null,null,{"$f":"CO5*(1+$J$5)","v":0},null,null,{"$f":"CR5*(1+$J$5)","v":0},null,null,{"$f":"CU5*(1+$J$5)","v":0},null,null,{"$f":"CX5*(1+$J$5)","v":0},null,null,{"$f":"DA5*(1+$J$5)","v":0},null,null,{"$f":"DD5*(1+$J$5)","v":0},null,null,{"$f":"DG5*(1+$J$5)","v":0},null,null,{"$f":"DJ5*(1+$J$5)","v":0},null,null,{"$f":"DM5*(1+$J$5)","v":0},null,null,{"$f":"DP5*(1+$J$5)","v":0},null,null,{"$f":"DS5*(1+$J$5)","v":0},null,null,{"$f":"DV5*(1+$J$5)","v":0}]
[null,"Unrestricted Units",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"SUM('Unit Mix'!V68:W79)*12","v":0},null,null,{"$f":"L6*(1+$J$6)","v":0},null,null,{"$f":"O6*(1+$J$6)","v":0},null,null,{"$f":"R6*(1+$J$6)","v":0},null,null,{"$f":"U6*(1+$J$6)","v":0},null,null,{"$f":"X6*(1+$J$6)","v":0},null,null,{"$f":"AA6*(1+$J$6)","v":0},null,null,{"$f":"AD6*(1+$J$6)","v":0},null,null,{"$f":"AG6*(1+$J$6)","v":0},null,null,{"$f":"AJ6*(1+$J$6)","v":0},null,null,{"$f":"AM6*(1+$J$6)","v":0},null,null,{"$f":"AP6*(1+$J$6)","v":0},null,null,{"$f":"AS6*(1+$J$6)","v":0},null,null,{"$f":"AV6*(1+$J$6)","v":0},null,null,{"$f":"AY6*(1+$J$6)","v":0},null,null,{"$f":"BB6*(1+$J$6)","v":0},null,null,{"$f":"BE6*(1+$J$6)","v":0},null,null,{"$f":"BH6*(1+$J$6)","v":0},null,null,{"$f":"BK6*(1+$J$6)","v":0},null,null,{"$f":"BN6*(1+$J$6)","v":0},null,null,{"$f":"BQ6*(1+$J$6)","v":0},null,null,{"$f":"BT6*(1+$J$6)","v":0},null,null,{"$f":"BW6*(1+$J$6)","v":0},null,null,{"$f":"BZ6*(1+$J$6)","v":0},null,null,{"$f":"CC6*(1+$J$6)","v":0},null,null,{"$f":"CF6*(1+$J$6)","v":0},null,null,{"$f":"CI6*(1+$J$6)","v":0},null,null,{"$f":"CL6*(1+$J$6)","v":0},null,null,{"$f":"CO6*(1+$J$6)","v":0},null,null,{"$f":"CR6*(1+$J$6)","v":0},null,null,{"$f":"CU6*(1+$J$6)","v":0},null,null,{"$f":"CX6*(1+$J$6)","v":0},null,null,{"$f":"DA6*(1+$J$6)","v":0},null,null,{"$f":"DD6*(1+$J$6)","v":0},null,null,{"$f":"DG6*(1+$J$6)","v":0},null,null,{"$f":"DJ6*(1+$J$6)","v":0},null,null,{"$f":"DM6*(1+$J$6)","v":0},null,null,{"$f":"DP6*(1+$J$6)","v":0},null,null,{"$f":"DS6*(1+$J$6)","v":0},null,null,{"$f":"DV6*(1+$J$6)","v":0}]
[null,"Tenant Assistance Payments"]
[null,{"$f":"IF('Unit Mix'!AA5>0,'Unit Mix'!AA5,\"\")","v":""},null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!E37","v":0},null,null,{"$f":"L8*(1+$J$8)","v":0},null,null,{"$f":"O8*(1+$J$8)","v":0},null,null,{"$f":"R8*(1+$J$8)","v":0},null,null,{"$f":"U8*(1+$J$8)","v":0},null,null,{"$f":"X8*(1+$J$8)","v":0},null,null,{"$f":"AA8*(1+$J$8)","v":0},null,null,{"$f":"AD8*(1+$J$8)","v":0},null,null,{"$f":"AG8*(1+$J$8)","v":0},null,null,{"$f":"AJ8*(1+$J$8)","v":0},null,null,{"$f":"AM8*(1+$J$8)","v":0},null,null,{"$f":"AP8*(1+$J$8)","v":0},null,null,{"$f":"AS8*(1+$J$8)","v":0},null,null,{"$f":"AV8*(1+$J$8)","v":0},null,null,{"$f":"AY8*(1+$J$8)","v":0},null,null,{"$f":"BB8*(1+$J$8)","v":0},null,null,{"$f":"BE8*(1+$J$8)","v":0},null,null,{"$f":"BH8*(1+$J$8)","v":0},null,null,{"$f":"BK8*(1+$J$8)","v":0},null,null,{"$f":"BN8*(1+$J$8)","v":0},null,null,{"$f":"BQ8*(1+$J$8)","v":0},null,null,{"$f":"BT8*(1+$J$8)","v":0},null,null,{"$f":"BW8*(1+$J$8)","v":0},null,null,{"$f":"BZ8*(1+$J$8)","v":0},null,null,{"$f":"CC8*(1+$J$8)","v":0},null,null,{"$f":"CF8*(1+$J$8)","v":0},null,null,{"$f":"CI8*(1+$J$8)","v":0},null,null,{"$f":"CL8*(1+$J$8)","v":0},null,null,{"$f":"CO8*(1+$J$8)","v":0},null,null,{"$f":"CR8*(1+$J$8)","v":0},null,null,{"$f":"CU8*(1+$J$8)","v":0},null,null,{"$f":"CX8*(1+$J$8)","v":0},null,null,{"$f":"DA8*(1+$J$8)","v":0},null,null,{"$f":"DD8*(1+$J$8)","v":0},null,null,{"$f":"DG8*(1+$J$8)","v":0},null,null,{"$f":"DJ8*(1+$J$8)","v":0},null,null,{"$f":"DM8*(1+$J$8)","v":0},null,null,{"$f":"DP8*(1+$J$8)","v":0},null,null,{"$f":"DS8*(1+$J$8)","v":0},null,null,{"$f":"DV8*(1+$J$8)","v":0}]
[null,{"$f":"IF('Unit Mix'!AE5>0,'Unit Mix'!AE5,\"\")","v":""},null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!E38","v":0},null,null,{"$f":"L9*(1+$J$9)","v":0},null,null,{"$f":"O9*(1+$J$9)","v":0},null,null,{"$f":"R9*(1+$J$9)","v":0},null,null,{"$f":"U9*(1+$J$9)","v":0},null,null,{"$f":"X9*(1+$J$9)","v":0},null,null,{"$f":"AA9*(1+$J$9)","v":0},null,null,{"$f":"AD9*(1+$J$9)","v":0},null,null,{"$f":"AG9*(1+$J$9)","v":0},null,null,{"$f":"AJ9*(1+$J$9)","v":0},null,null,{"$f":"AM9*(1+$J$9)","v":0},null,null,{"$f":"AP9*(1+$J$9)","v":0},null,null,{"$f":"AS9*(1+$J$9)","v":0},null,null,{"$f":"AV9*(1+$J$9)","v":0},null,null,{"$f":"AY9*(1+$J$9)","v":0},null,null,{"$f":"BB9*(1+$J$9)","v":0},null,null,{"$f":"BE9*(1+$J$9)","v":0},null,null,{"$f":"BH9*(1+$J$9)","v":0},null,null,{"$f":"BK9*(1+$J$9)","v":0},null,null,{"$f":"BN9*(1+$J$9)","v":0},null,null,{"$f":"BQ9*(1+$J$9)","v":0},null,null,{"$f":"BT9*(1+$J$9)","v":0},null,null,{"$f":"BW9*(1+$J$9)","v":0},null,null,{"$f":"BZ9*(1+$J$9)","v":0},null,null,{"$f":"CC9*(1+$J$9)","v":0},null,null,{"$f":"CF9*(1+$J$9)","v":0},null,null,{"$f":"CI9*(1+$J$9)","v":0},null,null,{"$f":"CL9*(1+$J$9)","v":0},null,null,{"$f":"CO9*(1+$J$9)","v":0},null,null,{"$f":"CR9*(1+$J$9)","v":0},null,null,{"$f":"CU9*(1+$J$9)","v":0},null,null,{"$f":"CX9*(1+$J$9)","v":0},null,null,{"$f":"DA9*(1+$J$9)","v":0},null,null,{"$f":"DD9*(1+$J$9)","v":0},null,null,{"$f":"DG9*(1+$J$9)","v":0},null,null,{"$f":"DJ9*(1+$J$9)","v":0},null,null,{"$f":"DM9*(1+$J$9)","v":0},null,null,{"$f":"DP9*(1+$J$9)","v":0},null,null,{"$f":"DS9*(1+$J$9)","v":0},null,null,{"$f":"DV9*(1+$J$9)","v":0}]
[null,"Operating Subsidies",null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget'!E39","v":0},null,null,{"$f":"L10*(1+$J$10)","v":0},null,null,{"$f":"O10*(1+$J$10)","v":0},null,null,{"$f":"R10*(1+$J$10)","v":0},null,null,{"$f":"U10*(1+$J$10)","v":0},null,null,{"$f":"X10*(1+$J$10)","v":0},null,null,{"$f":"AA10*(1+$J$10)","v":0},null,null,{"$f":"AD10*(1+$J$10)","v":0},null,null,{"$f":"AG10*(1+$J$10)","v":0},null,null,{"$f":"AJ10*(1+$J$10)","v":0},null,null,{"$f":"AM10*(1+$J$10)","v":0},null,null,{"$f":"AP10*(1+$J$10)","v":0},null,null,{"$f":"AS10*(1+$J$10)","v":0},null,null,{"$f":"AV10*(1+$J$10)","v":0},null,null,{"$f":"AY10*(1+$J$10)","v":0},null,null,{"$f":"BB10*(1+$J$10)","v":0},null,null,{"$f":"BE10*(1+$J$10)","v":0},null,null,{"$f":"BH10*(1+$J$10)","v":0},null,null,{"$f":"BK10*(1+$J$10)","v":0},null,null,{"$f":"BN10*(1+$J$10)","v":0},null,null,{"$f":"BQ10*(1+$J$10)","v":0},null,null,{"$f":"BT10*(1+$J$10)","v":0},null,null,{"$f":"BW10*(1+$J$10)","v":0},null,null,{"$f":"BZ10*(1+$J$10)","v":0},null,null,{"$f":"CC10*(1+$J$10)","v":0},null,null,{"$f":"CF10*(1+$J$10)","v":0},null,null,{"$f":"CI10*(1+$J$10)","v":0},null,null,{"$f":"CL10*(1+$J$10)","v":0},null,null,{"$f":"CO10*(1+$J$10)","v":0},null,null,{"$f":"CR10*(1+$J$10)","v":0},null,null,{"$f":"CU10*(1+$J$10)","v":0},null,null,{"$f":"CX10*(1+$J$10)","v":0},null,null,{"$f":"DA10*(1+$J$10)","v":0},null,null,{"$f":"DD10*(1+$J$10)","v":0},null,null,{"$f":"DG10*(1+$J$10)","v":0},null,null,{"$f":"DJ10*(1+$J$10)","v":0},null,null,{"$f":"DM10*(1+$J$10)","v":0},null,null,{"$f":"DP10*(1+$J$10)","v":0},null,null,{"$f":"DS10*(1+$J$10)","v":0},null,null,{"$f":"DV10*(1+$J$10)","v":0}]
[null,{"$f":"'Operating Budget'!D40","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"J8","v":2.5000000000000001E-2},null,{"$f":"'Operating Budget'!E40","v":0},null,null,{"$f":"L11*(1+$J$11)","v":0},null,null,{"$f":"O11*(1+$J$11)","v":0},null,null,{"$f":"R11*(1+$J$11)","v":0},null,null,{"$f":"U11*(1+$J$11)","v":0},null,null,{"$f":"X11*(1+$J$11)","v":0},null,null,{"$f":"AA11*(1+$J$11)","v":0},null,null,{"$f":"AD11*(1+$J$11)","v":0},null,null,{"$f":"AG11*(1+$J$11)","v":0},null,null,{"$f":"AJ11*(1+$J$11)","v":0},null,null,{"$f":"AM11*(1+$J$11)","v":0},null,null,{"$f":"AP11*(1+$J$11)","v":0},null,null,{"$f":"AS11*(1+$J$11)","v":0},null,null,{"$f":"AV11*(1+$J$11)","v":0},null,null,{"$f":"AY11*(1+$J$11)","v":0},null,null,{"$f":"BB11*(1+$J$11)","v":0},null,null,{"$f":"BE11*(1+$J$11)","v":0},null,null,{"$f":"BH11*(1+$J$11)","v":0},null,null,{"$f":"BK11*(1+$J$11)","v":0},null,null,{"$f":"BN11*(1+$J$11)","v":0},null,null,{"$f":"BQ11*(1+$J$11)","v":0},null,null,{"$f":"BT11*(1+$J$11)","v":0},null,null,{"$f":"BW11*(1+$J$11)","v":0},null,null,{"$f":"BZ11*(1+$J$11)","v":0},null,null,{"$f":"CC11*(1+$J$11)","v":0},null,null,{"$f":"CF11*(1+$J$11)","v":0},null,null,{"$f":"CI11*(1+$J$11)","v":0},null,null,{"$f":"CL11*(1+$J$11)","v":0},null,null,{"$f":"CO11*(1+$J$11)","v":0},null,null,{"$f":"CR11*(1+$J$11)","v":0},null,null,{"$f":"CU11*(1+$J$11)","v":0},null,null,{"$f":"CX11*(1+$J$11)","v":0},null,null,{"$f":"DA11*(1+$J$11)","v":0},null,null,{"$f":"DD11*(1+$J$11)","v":0},null,null,{"$f":"DG11*(1+$J$11)","v":0},null,null,{"$f":"DJ11*(1+$J$11)","v":0},null,null,{"$f":"DM11*(1+$J$11)","v":0},null,null,{"$f":"DP11*(1+$J$11)","v":0},null,null,{"$f":"DS11*(1+$J$11)","v":0},null,null,{"$f":"DV11*(1+$J$11)","v":0}]
[null,"GROSS POTENTIAL INCOME - HOUSING",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5:N11)","v":0},null,null,{"$f":"SUM(O5:O11)","v":0},null,null,{"$f":"SUM(R5:R11)","v":0},null,null,{"$f":"SUM(U5:U11)","v":0},null,null,{"$f":"SUM(X5:X11)","v":0},null,null,{"$f":"SUM(AA5:AA11)","v":0},null,null,{"$f":"SUM(AD5:AD11)","v":0},null,null,{"$f":"SUM(AG5:AG11)","v":0},null,null,{"$f":"SUM(AJ5:AJ11)","v":0},null,null,{"$f":"SUM(AM5:AM11)","v":0},null,null,{"$f":"SUM(AP5:AP11)","v":0},null,null,{"$f":"SUM(AS5:AS11)","v":0},null,null,{"$f":"SUM(AV5:AV11)","v":0},null,null,{"$f":"SUM(AY5:AY11)","v":0},null,null,{"$f":"SUM(BB5:BB11)","v":0},null,null,{"$f":"SUM(BE5:BE11)","v":0},null,null,{"$f":"SUM(BH5:BH11)","v":0},null,null,{"$f":"SUM(BK5:BK11)","v":0},null,null,{"$f":"SUM(BN5:BN11)","v":0},null,null,{"$f":"SUM(BQ5:BQ11)","v":0},null,null,{"$f":"SUM(BT5:BT11)","v":0},null,null,{"$f":"SUM(BW5:BW11)","v":0},null,null,{"$f":"SUM(BZ5:BZ11)","v":0},null,null,{"$f":"SUM(CC5:CC11)","v":0},null,null,{"$f":"SUM(CF5:CF11)","v":0},null,null,{"$f":"SUM(CI5:CI11)","v":0},null,null,{"$f":"SUM(CL5:CL11)","v":0},null,null,{"$f":"SUM(CO5:CO11)","v":0},null,null,{"$f":"SUM(CR5:CR11)","v":0},null,null,{"$f":"SUM(CU5:CU11)","v":0},null,null,{"$f":"SUM(CX5:CX11)","v":0},null,null,{"$f":"SUM(DA5:DA11)","v":0},null,null,{"$f":"SUM(DD5:DD11)","v":0},null,null,{"$f":"SUM(DG5:DG11)","v":0},null,null,{"$f":"SUM(DJ5:DJ11)","v":0},null,null,{"$f":"SUM(DM5:DM11)","v":0},null,null,{"$f":"SUM(DP5:DP11)","v":0},null,null,{"$f":"SUM(DS5:DS11)","v":0},null,null,{"$f":"SUM(DV5:DV11)","v":0},null,null,{"$f":"SUM(DY5:DY11)","v":0}]
[]
[null,"OTHER INCOME",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Laundry & Vending",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!E41","v":0},null,null,{"$f":"L15*(1+$J$15)","v":0},null,null,{"$f":"O15*(1+$J$15)","v":0},null,null,{"$f":"R15*(1+$J$15)","v":0},null,null,{"$f":"U15*(1+$J$15)","v":0},null,null,{"$f":"X15*(1+$J$15)","v":0},null,null,{"$f":"AA15*(1+$J$15)","v":0},null,null,{"$f":"AD15*(1+$J$15)","v":0},null,null,{"$f":"AG15*(1+$J$15)","v":0},null,null,{"$f":"AJ15*(1+$J$15)","v":0},null,null,{"$f":"AM15*(1+$J$15)","v":0},null,null,{"$f":"AP15*(1+$J$15)","v":0},null,null,{"$f":"AS15*(1+$J$15)","v":0},null,null,{"$f":"AV15*(1+$J$15)","v":0},null,null,{"$f":"AY15*(1+$J$15)","v":0},null,null,{"$f":"BB15*(1+$J$15)","v":0},null,null,{"$f":"BE15*(1+$J$15)","v":0},null,null,{"$f":"BH15*(1+$J$15)","v":0},null,null,{"$f":"BK15*(1+$J$15)","v":0},null,null,{"$f":"BN15*(1+$J$15)","v":0},null,null,{"$f":"BQ15*(1+$J$15)","v":0},null,null,{"$f":"BT15*(1+$J$15)","v":0},null,null,{"$f":"BW15*(1+$J$15)","v":0},null,null,{"$f":"BZ15*(1+$J$15)","v":0},null,null,{"$f":"CC15*(1+$J$15)","v":0},null,null,{"$f":"CF15*(1+$J$15)","v":0},null,null,{"$f":"CI15*(1+$J$15)","v":0},null,null,{"$f":"CL15*(1+$J$15)","v":0},null,null,{"$f":"CO15*(1+$J$15)","v":0},null,null,{"$f":"CR15*(1+$J$15)","v":0},null,null,{"$f":"CU15*(1+$J$15)","v":0},null,null,{"$f":"CX15*(1+$J$15)","v":0},null,null,{"$f":"DA15*(1+$J$15)","v":0},null,null,{"$f":"DD15*(1+$J$15)","v":0},null,null,{"$f":"DG15*(1+$J$15)","v":0},null,null,{"$f":"DJ15*(1+$J$15)","v":0},null,null,{"$f":"DM15*(1+$J$15)","v":0},null,null,{"$f":"DP15*(1+$J$15)","v":0},null,null,{"$f":"DS15*(1+$J$15)","v":0},null,null,{"$f":"DV15*(1+$J$15)","v":0}]
[null,"Other Income    ",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!E42+'Operating Budget'!E43","v":0},null,null,{"$f":"L16*(1+$J$16)","v":0},null,null,{"$f":"O16*(1+$J$16)","v":0},null,null,{"$f":"R16*(1+$J$16)","v":0},null,null,{"$f":"U16*(1+$J$16)","v":0},null,null,{"$f":"X16*(1+$J$16)","v":0},null,null,{"$f":"AA16*(1+$J$16)","v":0},null,null,{"$f":"AD16*(1+$J$16)","v":0},null,null,{"$f":"AG16*(1+$J$16)","v":0},null,null,{"$f":"AJ16*(1+$J$16)","v":0},null,null,{"$f":"AM16*(1+$J$16)","v":0},null,null,{"$f":"AP16*(1+$J$16)","v":0},null,null,{"$f":"AS16*(1+$J$16)","v":0},null,null,{"$f":"AV16*(1+$J$16)","v":0},null,null,{"$f":"AY16*(1+$J$16)","v":0},null,null,{"$f":"BB16*(1+$J$16)","v":0},null,null,{"$f":"BE16*(1+$J$16)","v":0},null,null,{"$f":"BH16*(1+$J$16)","v":0},null,null,{"$f":"BK16*(1+$J$16)","v":0},null,null,{"$f":"BN16*(1+$J$16)","v":0},null,null,{"$f":"BQ16*(1+$J$16)","v":0},null,null,{"$f":"BT16*(1+$J$16)","v":0},null,null,{"$f":"BW16*(1+$J$16)","v":0},null,null,{"$f":"BZ16*(1+$J$16)","v":0},null,null,{"$f":"CC16*(1+$J$16)","v":0},null,null,{"$f":"CF16*(1+$J$16)","v":0},null,null,{"$f":"CI16*(1+$J$16)","v":0},null,null,{"$f":"CL16*(1+$J$16)","v":0},null,null,{"$f":"CO16*(1+$J$16)","v":0},null,null,{"$f":"CR16*(1+$J$16)","v":0},null,null,{"$f":"CU16*(1+$J$16)","v":0},null,null,{"$f":"CX16*(1+$J$16)","v":0},null,null,{"$f":"DA16*(1+$J$16)","v":0},null,null,{"$f":"DD16*(1+$J$16)","v":0},null,null,{"$f":"DG16*(1+$J$16)","v":0},null,null,{"$f":"DJ16*(1+$J$16)","v":0},null,null,{"$f":"DM16*(1+$J$16)","v":0},null,null,{"$f":"DP16*(1+$J$16)","v":0},null,null,{"$f":"DS16*(1+$J$16)","v":0},null,null,{"$f":"DV16*(1+$J$16)","v":0}]
[null,"Commercial Income",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!F44","v":0},null,null,{"$f":"L17*(1+$J$17)","v":0},null,null,{"$f":"O17*(1+$J$17)","v":0},null,null,{"$f":"R17*(1+$J$17)","v":0},null,null,{"$f":"U17*(1+$J$17)","v":0},null,null,{"$f":"X17*(1+$J$17)","v":0},null,null,{"$f":"AA17*(1+$J$17)","v":0},null,null,{"$f":"AD17*(1+$J$17)","v":0},null,null,{"$f":"AG17*(1+$J$17)","v":0},null,null,{"$f":"AJ17*(1+$J$17)","v":0},null,null,{"$f":"AM17*(1+$J$17)","v":0},null,null,{"$f":"AP17*(1+$J$17)","v":0},null,null,{"$f":"AS17*(1+$J$17)","v":0},null,null,{"$f":"AV17*(1+$J$17)","v":0},null,null,{"$f":"AY17*(1+$J$17)","v":0},null,null,{"$f":"BB17*(1+$J$17)","v":0},null,null,{"$f":"BE17*(1+$J$17)","v":0},null,null,{"$f":"BH17*(1+$J$17)","v":0},null,null,{"$f":"BK17*(1+$J$17)","v":0},null,null,{"$f":"BN17*(1+$J$17)","v":0},null,null,{"$f":"BQ17*(1+$J$17)","v":0},null,null,{"$f":"BT17*(1+$J$17)","v":0},null,null,{"$f":"BW17*(1+$J$17)","v":0},null,null,{"$f":"BZ17*(1+$J$17)","v":0},null,null,{"$f":"CC17*(1+$J$17)","v":0},null,null,{"$f":"CF17*(1+$J$17)","v":0},null,null,{"$f":"CI17*(1+$J$17)","v":0},null,null,{"$f":"CL17*(1+$J$17)","v":0},null,null,{"$f":"CO17*(1+$J$17)","v":0},null,null,{"$f":"CR17*(1+$J$17)","v":0},null,null,{"$f":"CU17*(1+$J$17)","v":0},null,null,{"$f":"CX17*(1+$J$17)","v":0},null,null,{"$f":"DA17*(1+$J$17)","v":0},null,null,{"$f":"DD17*(1+$J$17)","v":0},null,null,{"$f":"DG17*(1+$J$17)","v":0},null,null,{"$f":"DJ17*(1+$J$17)","v":0},null,null,{"$f":"DM17*(1+$J$17)","v":0},null,null,{"$f":"DP17*(1+$J$17)","v":0},null,null,{"$f":"DS17*(1+$J$17)","v":0},null,null,{"$f":"DV17*(1+$J$17)","v":0}]
[null,"GROSS POTENTIAL INCOME - OTHER",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L15:L17)","v":0},null,null,0,null,null,0,null,null,{"$f":"SUM(U15:U17)","v":0},null,null,{"$f":"SUM(X15:X17)","v":0},null,null,{"$f":"SUM(AA15:AA17)","v":0},null,null,{"$f":"SUM(AD15:AD17)","v":0},null,null,{"$f":"SUM(AG15:AG17)","v":0},null,null,{"$f":"SUM(AJ15:AJ17)","v":0},null,null,{"$f":"SUM(AM15:AM17)","v":0},null,null,{"$f":"SUM(AP15:AP17)","v":0},null,null,{"$f":"SUM(AS15:AS17)","v":0},null,null,{"$f":"SUM(AV15:AV17)","v":0},null,null,{"$f":"SUM(AY15:AY17)","v":0},null,null,{"$f":"SUM(BB15:BB17)","v":0},null,null,{"$f":"SUM(BE15:BE17)","v":0},null,null,{"$f":"SUM(BH15:BH17)","v":0},null,null,{"$f":"SUM(BK15:BK17)","v":0},null,null,{"$f":"SUM(BN15:BN17)","v":0},null,null,{"$f":"SUM(BQ15:BQ17)","v":0},null,null,{"$f":"SUM(BT15:BT17)","v":0},null,null,{"$f":"SUM(BW15:BW17)","v":0},null,null,{"$f":"SUM(BZ15:BZ17)","v":0},null,null,{"$f":"SUM(CC15:CC17)","v":0},null,null,{"$f":"SUM(CF15:CF17)","v":0},null,null,{"$f":"SUM(CI15:CI17)","v":0},null,null,{"$f":"SUM(CL15:CL17)","v":0},null,null,{"$f":"SUM(CO15:CO17)","v":0},null,null,{"$f":"SUM(CR15:CR17)","v":0},null,null,{"$f":"SUM(CU15:CU17)","v":0},null,null,{"$f":"SUM(CX15:CX17)","v":0},null,null,{"$f":"SUM(DA15:DA17)","v":0},null,null,{"$f":"SUM(DD15:DD17)","v":0},null,null,{"$f":"SUM(DG15:DG17)","v":0},null,null,{"$f":"SUM(DJ15:DJ17)","v":0},null,null,{"$f":"SUM(DM15:DM17)","v":0},null,null,{"$f":"SUM(DP15:DP17)","v":0},null,null,{"$f":"SUM(DS15:DS17)","v":0},null,null,{"$f":"SUM(DV15:DV17)","v":0},null,null,{"$f":"SUM(DY15:DY17)","v":0}]
[null,"GROSS POTENTIAL INCOME - TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"L12+L18","v":0},null,null,{"$f":"O12+O18","v":0},null,null,{"$f":"R12+R18","v":0},null,null,{"$f":"U12+U18","v":0},null,null,{"$f":"X12+X18","v":0},null,null,{"$f":"AA12+AA18","v":0},null,null,{"$f":"AD12+AD18","v":0},null,null,{"$f":"AG12+AG18","v":0},null,null,{"$f":"AJ12+AJ18","v":0},null,null,{"$f":"AM12+AM18","v":0},null,null,{"$f":"AP12+AP18","v":0},null,null,{"$f":"AS12+AS18","v":0},null,null,{"$f":"AV12+AV18","v":0},null,null,{"$f":"AY12+AY18","v":0},null,null,{"$f":"BB12+BB18","v":0},null,null,{"$f":"BE12+BE18","v":0},null,null,{"$f":"BH12+BH18","v":0},null,null,{"$f":"BK12+BK18","v":0},null,null,{"$f":"BN12+BN18","v":0},null,null,{"$f":"BQ12+BQ18","v":0},null,null,{"$f":"BT12+BT18","v":0},null,null,{"$f":"BW12+BW18","v":0},null,null,{"$f":"BZ12+BZ18","v":0},null,null,{"$f":"CC12+CC18","v":0},null,null,{"$f":"CF12+CF18","v":0},null,null,{"$f":"CI12+CI18","v":0},null,null,{"$f":"CL12+CL18","v":0},null,null,{"$f":"CO12+CO18","v":0},null,null,{"$f":"CR12+CR18","v":0},null,null,{"$f":"CU12+CU18","v":0},null,null,{"$f":"CX12+CX18","v":0},null,null,{"$f":"DA12+DA18","v":0},null,null,{"$f":"DD12+DD18","v":0},null,null,{"$f":"DG12+DG18","v":0},null,null,{"$f":"DJ12+DJ18","v":0},null,null,{"$f":"DM12+DM18","v":0},null,null,{"$f":"DP12+DP18","v":0},null,null,{"$f":"DS12+DS18","v":0},null,null,{"$f":"DV12+DV18","v":0},null,null,{"$f":"DY12+DY18","v":0}]
[]
[null,"VACANCY ASSUMPTIONS",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Restricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E45","v":0.05},null,{"$f":"+$J22*L5","v":0},null,null,{"$f":"+$J22*O5","v":0},null,null,{"$f":"+$J22*R5","v":0},null,null,{"$f":"+$J22*U5","v":0},null,null,{"$f":"+$J22*X5","v":0},null,null,{"$f":"+$J22*AA5","v":0},null,null,{"$f":"+$J22*AD5","v":0},null,null,{"$f":"+$J22*AG5","v":0},null,null,{"$f":"+$J22*AJ5","v":0},null,null,{"$f":"+$J22*AM5","v":0},null,null,{"$f":"+$J22*AP5","v":0},null,null,{"$f":"+$J22*AS5","v":0},null,null,{"$f":"+$J22*AV5","v":0},null,null,{"$f":"+$J22*AY5","v":0},null,null,{"$f":"+$J22*BB5","v":0},null,null,{"$f":"+$J22*BE5","v":0},null,null,{"$f":"+$J22*BH5","v":0},null,null,{"$f":"+$J22*BK5","v":0},null,null,{"$f":"+$J22*BN5","v":0},null,null,{"$f":"+$J22*BQ5","v":0},null,null,{"$f":"+$J22*BT5","v":0},null,null,{"$f":"+$J22*BW5","v":0},null,null,{"$f":"+$J22*BZ5","v":0},null,null,{"$f":"+$J22*CC5","v":0},null,null,{"$f":"+$J22*CF5","v":0},null,null,{"$f":"+$J22*CI5","v":0},null,null,{"$f":"+$J22*CL5","v":0},null,null,{"$f":"+$J22*CO5","v":0},null,null,{"$f":"+$J22*CR5","v":0},null,null,{"$f":"+$J22*CU5","v":0},null,null,{"$f":"+$J22*CX5","v":0},null,null,{"$f":"+$J22*DA5","v":0},null,null,{"$f":"+$J22*DD5","v":0},null,null,{"$f":"+$J22*DG5","v":0},null,null,{"$f":"+$J22*DJ5","v":0},null,null,{"$f":"+$J22*DM5","v":0},null,null,{"$f":"+$J22*DP5","v":0},null,null,{"$f":"+$J22*DS5","v":0},null,null,{"$f":"+$J22*DV5","v":0},null,null,{"$f":"+$J22*DY5","v":0}]
[null,"Unrestricted Units",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E46","v":0.05},null,{"$f":"+$J23*L6","v":0},null,null,{"$f":"+$J23*O6","v":0},null,null,{"$f":"+$J23*R6","v":0},null,null,{"$f":"+$J23*U6","v":0},null,null,{"$f":"+$J23*X6","v":0},null,null,{"$f":"+$J23*AA6","v":0},null,null,{"$f":"+$J23*AD6","v":0},null,null,{"$f":"+$J23*AG6","v":0},null,null,{"$f":"+$J23*AJ6","v":0},null,null,{"$f":"+$J23*AM6","v":0},null,null,{"$f":"+$J23*AP6","v":0},null,null,{"$f":"+$J23*AS6","v":0},null,null,{"$f":"+$J23*AV6","v":0},null,null,{"$f":"+$J23*AY6","v":0},null,null,{"$f":"+$J23*BB6","v":0},null,null,{"$f":"+$J23*BE6","v":0},null,null,{"$f":"+$J23*BH6","v":0},null,null,{"$f":"+$J23*BK6","v":0},null,null,{"$f":"+$J23*BN6","v":0},null,null,{"$f":"+$J23*BQ6","v":0},null,null,{"$f":"+$J23*BT6","v":0},null,null,{"$f":"+$J23*BW6","v":0},null,null,{"$f":"+$J23*BZ6","v":0},null,null,{"$f":"+$J23*CC6","v":0},null,null,{"$f":"+$J23*CF6","v":0},null,null,{"$f":"+$J23*CI6","v":0},null,null,{"$f":"+$J23*CL6","v":0},null,null,{"$f":"+$J23*CO6","v":0},null,null,{"$f":"+$J23*CR6","v":0},null,null,{"$f":"+$J23*CU6","v":0},null,null,{"$f":"+$J23*CX6","v":0},null,null,{"$f":"+$J23*DA6","v":0},null,null,{"$f":"+$J23*DD6","v":0},null,null,{"$f":"+$J23*DG6","v":0},null,null,{"$f":"+$J23*DJ6","v":0},null,null,{"$f":"+$J23*DM6","v":0},null,null,{"$f":"+$J23*DP6","v":0},null,null,{"$f":"+$J23*DS6","v":0},null,null,{"$f":"+$J23*DV6","v":0},null,null,{"$f":"+$J23*DY6","v":0}]
[null,"Tenant Assistance Payments",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E47","v":0.05},null,{"$f":"+$J24*(L8+L9)","v":0},null,null,{"$f":"+$J24*(O8+O9)","v":0},null,null,{"$f":"+$J24*(R8+R9)","v":0},null,null,{"$f":"+$J24*(U8+U9)","v":0},null,null,{"$f":"+$J24*(X8+X9)","v":0},null,null,{"$f":"+$J24*(AA8+AA9)","v":0},null,null,{"$f":"+$J24*(AD8+AD9)","v":0},null,null,{"$f":"+$J24*(AG8+AG9)","v":0},null,null,{"$f":"+$J24*(AJ8+AJ9)","v":0},null,null,{"$f":"+$J24*(AM8+AM9)","v":0},null,null,{"$f":"+$J24*(AP8+AP9)","v":0},null,null,{"$f":"+$J24*(AS8+AS9)","v":0},null,null,{"$f":"+$J24*(AV8+AV9)","v":0},null,null,{"$f":"+$J24*(AY8+AY9)","v":0},null,null,{"$f":"+$J24*(BB8+BB9)","v":0},null,null,{"$f":"+$J24*(BE8+BE9)","v":0},null,null,{"$f":"+$J24*(BH8+BH9)","v":0},null,null,{"$f":"+$J24*(BK8+BK9)","v":0},null,null,{"$f":"+$J24*(BN8+BN9)","v":0},null,null,{"$f":"+$J24*(BQ8+BQ9)","v":0},null,null,{"$f":"+$J24*(BT8+BT9)","v":0},null,null,{"$f":"+$J24*(BW8+BW9)","v":0},null,null,{"$f":"+$J24*(BZ8+BZ9)","v":0},null,null,{"$f":"+$J24*(CC8+CC9)","v":0},null,null,{"$f":"+$J24*(CF8+CF9)","v":0},null,null,{"$f":"+$J24*(CI8+CI9)","v":0},null,null,{"$f":"+$J24*(CL8+CL9)","v":0},null,null,{"$f":"+$J24*(CO8+CO9)","v":0},null,null,{"$f":"+$J24*(CR8+CR9)","v":0},null,null,{"$f":"+$J24*(CU8+CU9)","v":0},null,null,{"$f":"+$J24*(CX8+CX9)","v":0},null,null,{"$f":"+$J24*(DA8+DA9)","v":0},null,null,{"$f":"+$J24*(DD8+DD9)","v":0},null,null,{"$f":"+$J24*(DG8+DG9)","v":0},null,null,{"$f":"+$J24*(DJ8+DJ9)","v":0},null,null,{"$f":"+$J24*(DM8+DM9)","v":0},null,null,{"$f":"+$J24*(DP8+DP9)","v":0},null,null,{"$f":"+$J24*(DS8+DS9)","v":0},null,null,{"$f":"+$J24*(DV8+DV9)","v":0},null,null,{"$f":"+$J24*(DY8+DY9)","v":0}]
[null,{"$f":"'Operating Budget'!D40","v":"Other: (Specify)"},null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E48","v":0.05},null,{"$f":"+$J25*L11","v":0},null,null,{"$f":"+$J25*O11","v":0},null,null,{"$f":"+$J25*R11","v":0},null,null,{"$f":"+$J25*U11","v":0},null,null,{"$f":"+$J25*X11","v":0},null,null,{"$f":"+$J25*AA11","v":0},null,null,{"$f":"+$J25*AD11","v":0},null,null,{"$f":"+$J25*AG11","v":0},null,null,{"$f":"+$J25*AJ11","v":0},null,null,{"$f":"+$J25*AM11","v":0},null,null,{"$f":"+$J25*AP11","v":0},null,null,{"$f":"+$J25*AS11","v":0},null,null,{"$f":"+$J25*AV11","v":0},null,null,{"$f":"+$J25*AY11","v":0},null,null,{"$f":"+$J25*BB11","v":0},null,null,{"$f":"+$J25*BE11","v":0},null,null,{"$f":"+$J25*BH11","v":0},null,null,{"$f":"+$J25*BK11","v":0},null,null,{"$f":"+$J25*BN11","v":0},null,null,{"$f":"+$J25*BQ11","v":0},null,null,{"$f":"+$J25*BT11","v":0},null,null,{"$f":"+$J25*BW11","v":0},null,null,{"$f":"+$J25*BZ11","v":0},null,null,{"$f":"+$J25*CC11","v":0},null,null,{"$f":"+$J25*CF11","v":0},null,null,{"$f":"+$J25*CI11","v":0},null,null,{"$f":"+$J25*CL11","v":0},null,null,{"$f":"+$J25*CO11","v":0},null,null,{"$f":"+$J25*CR11","v":0},null,null,{"$f":"+$J25*CU11","v":0},null,null,{"$f":"+$J25*CX11","v":0},null,null,{"$f":"+$J25*DA11","v":0},null,null,{"$f":"+$J25*DD11","v":0},null,null,{"$f":"+$J25*DG11","v":0},null,null,{"$f":"+$J25*DJ11","v":0},null,null,{"$f":"+$J25*DM11","v":0},null,null,{"$f":"+$J25*DP11","v":0},null,null,{"$f":"+$J25*DS11","v":0},null,null,{"$f":"+$J25*DV11","v":0},null,null,{"$f":"+$J25*DY11","v":0}]
[null,"Laundry/Vending/Other Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!E49","v":0.05},null,{"$f":"+$J26*(L15+L16)","v":0},null,null,{"$f":"+$J26*(O15+O16)","v":0},null,null,{"$f":"+$J26*(R15+R16)","v":0},null,null,{"$f":"+$J26*(U15+U16)","v":0},null,null,{"$f":"+$J26*(X15+X16)","v":0},null,null,{"$f":"+$J26*(AA15+AA16)","v":0},null,null,{"$f":"+$J26*(AD15+AD16)","v":0},null,null,{"$f":"+$J26*(AG15+AG16)","v":0},null,null,{"$f":"+$J26*(AJ15+AJ16)","v":0},null,null,{"$f":"+$J26*(AM15+AM16)","v":0},null,null,{"$f":"+$J26*(AP15+AP16)","v":0},null,null,{"$f":"+$J26*(AS15+AS16)","v":0},null,null,{"$f":"+$J26*(AV15+AV16)","v":0},null,null,{"$f":"+$J26*(AY15+AY16)","v":0},null,null,{"$f":"+$J26*(BB15+BB16)","v":0},null,null,{"$f":"+$J26*(BE15+BE16)","v":0},null,null,{"$f":"+$J26*(BH15+BH16)","v":0},null,null,{"$f":"+$J26*(BK15+BK16)","v":0},null,null,{"$f":"+$J26*(BN15+BN16)","v":0},null,null,{"$f":"+$J26*(BQ15+BQ16)","v":0},null,null,{"$f":"+$J26*(BT15+BT16)","v":0},null,null,{"$f":"+$J26*(BW15+BW16)","v":0},null,null,{"$f":"+$J26*(BZ15+BZ16)","v":0},null,null,{"$f":"+$J26*(CC15+CC16)","v":0},null,null,{"$f":"+$J26*(CF15+CF16)","v":0},null,null,{"$f":"+$J26*(CI15+CI16)","v":0},null,null,{"$f":"+$J26*(CL15+CL16)","v":0},null,null,{"$f":"+$J26*(CO15+CO16)","v":0},null,null,{"$f":"+$J26*(CR15+CR16)","v":0},null,null,{"$f":"+$J26*(CU15+CU16)","v":0},null,null,{"$f":"+$J26*(CX15+CX16)","v":0},null,null,{"$f":"+$J26*(DA15+DA16)","v":0},null,null,{"$f":"+$J26*(DD15+DD16)","v":0},null,null,{"$f":"+$J26*(DG15+DG16)","v":0},null,null,{"$f":"+$J26*(DJ15+DJ16)","v":0},null,null,{"$f":"+$J26*(DM15+DM16)","v":0},null,null,{"$f":"+$J26*(DP15+DP16)","v":0},null,null,{"$f":"+$J26*(DS15+DS16)","v":0},null,null,{"$f":"+$J26*(DV15+DV16)","v":0},null,null,{"$f":"+$J26*(DY15+DY16)","v":0}]
[null,"Commercial Income ",null,null,null,null,null,null,null,{"$f":"'Operating Budget'!F50","v":0.5},null,{"$f":"+$J27*L17","v":0},null,null,{"$f":"+$J27*O17","v":0},null,null,{"$f":"+$J27*R17","v":0},null,null,{"$f":"+$J27*U17","v":0},null,null,{"$f":"+$J27*X17","v":0},null,null,{"$f":"+$J27*AA17","v":0},null,null,{"$f":"+$J27*AD17","v":0},null,null,{"$f":"+$J27*AG17","v":0},null,null,{"$f":"+$J27*AJ17","v":0},null,null,{"$f":"+$J27*AM17","v":0},null,null,{"$f":"+$J27*AP17","v":0},null,null,{"$f":"+$J27*AS17","v":0},null,null,{"$f":"+$J27*AV17","v":0},null,null,{"$f":"+$J27*AY17","v":0},null,null,{"$f":"+$J27*BB17","v":0},null,null,{"$f":"+$J27*BE17","v":0},null,null,{"$f":"+$J27*BH17","v":0},null,null,{"$f":"+$J27*BK17","v":0},null,null,{"$f":"+$J27*BN17","v":0},null,null,{"$f":"+$J27*BQ17","v":0},null,null,{"$f":"+$J27*BT17","v":0},null,null,{"$f":"+$J27*BW17","v":0},null,null,{"$f":"+$J27*BZ17","v":0},null,null,{"$f":"+$J27*CC17","v":0},null,null,{"$f":"+$J27*CF17","v":0},null,null,{"$f":"+$J27*CI17","v":0},null,null,{"$f":"+$J27*CL17","v":0},null,null,{"$f":"+$J27*CO17","v":0},null,null,{"$f":"+$J27*CR17","v":0},null,null,{"$f":"+$J27*CU17","v":0},null,null,{"$f":"+$J27*CX17","v":0},null,null,{"$f":"+$J27*DA17","v":0},null,null,{"$f":"+$J27*DD17","v":0},null,null,{"$f":"+$J27*DG17","v":0},null,null,{"$f":"+$J27*DJ17","v":0},null,null,{"$f":"+$J27*DM17","v":0},null,null,{"$f":"+$J27*DP17","v":0},null,null,{"$f":"+$J27*DS17","v":0},null,null,{"$f":"+$J27*DV17","v":0},null,null,{"$f":"+$J27*DY17","v":0}]
[null,"TOTAL VACANCY LOSS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L22:L27)","v":0},null,null,{"$f":"SUM(O22:Q27)","v":0},null,null,{"$f":"SUM(R22:T27)","v":0},null,null,{"$f":"SUM(U22:W27)","v":0},null,null,{"$f":"SUM(X22:Z27)","v":0},null,null,{"$f":"SUM(AA22:AC27)","v":0},null,null,{"$f":"SUM(AD22:AF27)","v":0},null,null,{"$f":"SUM(AG22:AI27)","v":0},null,null,{"$f":"SUM(AJ22:AL27)","v":0},null,null,{"$f":"SUM(AM22:AO27)","v":0},null,null,{"$f":"SUM(AP22:AR27)","v":0},null,null,{"$f":"SUM(AS22:AU27)","v":0},null,null,{"$f":"SUM(AV22:AX27)","v":0},null,null,{"$f":"SUM(AY22:BA27)","v":0},null,null,{"$f":"SUM(BB22:BD27)","v":0},null,null,{"$f":"SUM(BE22:BG27)","v":0},null,null,{"$f":"SUM(BH22:BJ27)","v":0},null,null,{"$f":"SUM(BK22:BM27)","v":0},null,null,{"$f":"SUM(BN22:BP27)","v":0},null,null,{"$f":"SUM(BQ22:BS27)","v":0},null,null,{"$f":"SUM(BT22:BV27)","v":0},null,null,{"$f":"SUM(BW22:BY27)","v":0},null,null,{"$f":"SUM(BZ22:CB27)","v":0},null,null,{"$f":"SUM(CC22:CE27)","v":0},null,null,{"$f":"SUM(CF22:CH27)","v":0},null,null,{"$f":"SUM(CI22:CK27)","v":0},null,null,{"$f":"SUM(CL22:CN27)","v":0},null,null,{"$f":"SUM(CO22:CQ27)","v":0},null,null,{"$f":"SUM(CR22:CT27)","v":0},null,null,{"$f":"SUM(CU22:CW27)","v":0},null,null,{"$f":"SUM(CX22:CZ27)","v":0},null,null,{"$f":"SUM(DA22:DC27)","v":0},null,null,{"$f":"SUM(DD22:DF27)","v":0},null,null,{"$f":"SUM(DG22:DI27)","v":0},null,null,{"$f":"SUM(DJ22:DL27)","v":0},null,null,{"$f":"SUM(DM22:DO27)","v":0},null,null,{"$f":"SUM(DP22:DR27)","v":0},null,null,{"$f":"SUM(DS22:DU27)","v":0},null,null,{"$f":"SUM(DV22:DX27)","v":0},null,null,{"$f":"SUM(DY22:EA27)","v":0}]
[null,"EFFECTIVE GROSS INCOME",null,null,null,null,null,null,null,null,null,{"$f":"L19-L28","v":0},null,null,{"$f":"O19-O28","v":0},null,null,{"$f":"R19-R28","v":0},null,null,{"$f":"U19-U28","v":0},null,null,{"$f":"X19-X28","v":0},null,null,{"$f":"AA19-AA28","v":0},null,null,{"$f":"AD19-AD28","v":0},null,null,{"$f":"AG19-AG28","v":0},null,null,{"$f":"AJ19-AJ28","v":0},null,null,{"$f":"AM19-AM28","v":0},null,null,{"$f":"AP19-AP28","v":0},null,null,{"$f":"AS19-AS28","v":0},null,null,{"$f":"AV19-AV28","v":0},null,null,{"$f":"AY19-AY28","v":0},null,null,{"$f":"BB19-BB28","v":0},null,null,{"$f":"BE19-BE28","v":0},null,null,{"$f":"BH19-BH28","v":0},null,null,{"$f":"BK19-BK28","v":0},null,null,{"$f":"BN19-BN28","v":0},null,null,{"$f":"BQ19-BQ28","v":0},null,null,{"$f":"BT19-BT28","v":0},null,null,{"$f":"BW19-BW28","v":0},null,null,{"$f":"BZ19-BZ28","v":0},null,null,{"$f":"CC19-CC28","v":0},null,null,{"$f":"CF19-CF28","v":0},null,null,{"$f":"CI19-CI28","v":0},null,null,{"$f":"CL19-CL28","v":0},null,null,{"$f":"CO19-CO28","v":0},null,null,{"$f":"CR19-CR28","v":0},null,null,{"$f":"CU19-CU28","v":0},null,null,{"$f":"CX19-CX28","v":0},null,null,{"$f":"DA19-DA28","v":0},null,null,{"$f":"DD19-DD28","v":0},null,null,{"$f":"DG19-DG28","v":0},null,null,{"$f":"DJ19-DJ28","v":0},null,null,{"$f":"DM19-DM28","v":0},null,null,{"$f":"DP19-DP28","v":0},null,null,{"$f":"DS19-DS28","v":0},null,null,{"$f":"DV19-DV28","v":0},null,null,{"$f":"DY19-DY28","v":0}]
[]
[null,"OPERATING EXP & RESSERVES",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"+'Operating Budget'!E111-'Operating Budget'!E93-'Operating Budget'!E110","v":0},null,null,{"$f":"(1+$J$32)*L32","v":0},null,null,{"$f":"(1+$J$32)*O32","v":0},null,null,{"$f":"(1+$J$32)*R32","v":0},null,null,{"$f":"(1+$J$32)*U32","v":0},null,null,{"$f":"(1+$J$32)*X32","v":0},null,null,{"$f":"(1+$J$32)*AA32","v":0},null,null,{"$f":"(1+$J$32)*AD32","v":0},null,null,{"$f":"(1+$J$32)*AG32","v":0},null,null,{"$f":"(1+$J$32)*AJ32","v":0},null,null,{"$f":"(1+$J$32)*AM32","v":0},null,null,{"$f":"(1+$J$32)*AP32","v":0},null,null,{"$f":"(1+$J$32)*AS32","v":0},null,null,{"$f":"(1+$J$32)*AV32","v":0},null,null,{"$f":"(1+$J$32)*AY32","v":0},null,null,{"$f":"(1+$J$32)*BB32","v":0},null,null,{"$f":"(1+$J$32)*BE32","v":0},null,null,{"$f":"(1+$J$32)*BH32","v":0},null,null,{"$f":"(1+$J$32)*BK32","v":0},null,null,{"$f":"(1+$J$32)*BN32","v":0},null,null,{"$f":"(1+$J$32)*BQ32","v":0},null,null,{"$f":"(1+$J$32)*BT32","v":0},null,null,{"$f":"(1+$J$32)*BW32","v":0},null,null,{"$f":"(1+$J$32)*BZ32","v":0},null,null,{"$f":"(1+$J$32)*CC32","v":0},null,null,{"$f":"(1+$J$32)*CF32","v":0},null,null,{"$f":"(1+$J$32)*CI32","v":0},null,null,{"$f":"(1+$J$32)*CL32","v":0},null,null,{"$f":"(1+$J$32)*CO32","v":0},null,null,{"$f":"(1+$J$32)*CR32","v":0},null,null,{"$f":"(1+$J$32)*CU32","v":0},null,null,{"$f":"(1+$J$32)*CX32","v":0},null,null,{"$f":"(1+$J$32)*DA32","v":0},null,null,{"$f":"(1+$J$32)*DD32","v":0},null,null,{"$f":"(1+$J$32)*DG32","v":0},null,null,{"$f":"(1+$J$32)*DJ32","v":0},null,null,{"$f":"(1+$J$32)*DM32","v":0},null,null,{"$f":"(1+$J$32)*DP32","v":0},null,null,{"$f":"(1+$J$32)*DS32","v":0},null,null,{"$f":"(1+$J$32)*DV32","v":0}]
[null,"Real Estate Taxes",null,null,null,null,null,null,null,0.02,null,{"$f":"+'Operating Budget'!E93","v":0},null,null,{"$f":"(1+$J$33)*L33","v":0},null,null,{"$f":"(1+$J$33)*O33","v":0},null,null,{"$f":"(1+$J$33)*R33","v":0},null,null,{"$f":"(1+$J$33)*U33","v":0},null,null,{"$f":"(1+$J$33)*X33","v":0},null,null,{"$f":"(1+$J$33)*AA33","v":0},null,null,{"$f":"(1+$J$33)*AD33","v":0},null,null,{"$f":"(1+$J$33)*AG33","v":0},null,null,{"$f":"(1+$J$33)*AJ33","v":0},null,null,{"$f":"(1+$J$33)*AM33","v":0},null,null,{"$f":"(1+$J$33)*AP33","v":0},null,null,{"$f":"(1+$J$33)*AS33","v":0},null,null,{"$f":"(1+$J$33)*AV33","v":0},null,null,{"$f":"(1+$J$33)*AY33","v":0},null,null,{"$f":"(1+$J$33)*BB33","v":0},null,null,{"$f":"(1+$J$33)*BE33","v":0},null,null,{"$f":"(1+$J$33)*BH33","v":0},null,null,{"$f":"(1+$J$33)*BK33","v":0},null,null,{"$f":"(1+$J$33)*BN33","v":0},null,null,{"$f":"(1+$J$33)*BQ33","v":0},null,null,{"$f":"(1+$J$33)*BT33","v":0},null,null,{"$f":"(1+$J$33)*BW33","v":0},null,null,{"$f":"(1+$J$33)*BZ33","v":0},null,null,{"$f":"(1+$J$33)*CC33","v":0},null,null,{"$f":"(1+$J$33)*CF33","v":0},null,null,{"$f":"(1+$J$33)*CI33","v":0},null,null,{"$f":"(1+$J$33)*CL33","v":0},null,null,{"$f":"(1+$J$33)*CO33","v":0},null,null,{"$f":"(1+$J$33)*CR33","v":0},null,null,{"$f":"(1+$J$33)*CU33","v":0},null,null,{"$f":"(1+$J$33)*CX33","v":0},null,null,{"$f":"(1+$J$33)*DA33","v":0},null,null,{"$f":"(1+$J$33)*DD33","v":0},null,null,{"$f":"(1+$J$33)*DG33","v":0},null,null,{"$f":"(1+$J$33)*DJ33","v":0},null,null,{"$f":"(1+$J$33)*DM33","v":0},null,null,{"$f":"(1+$J$33)*DP33","v":0},null,null,{"$f":"(1+$J$33)*DS33","v":0},null,null,{"$f":"(1+$J$33)*DV33","v":0}]
[null,"Supportive Services Costs",null,null,null,null,null,null,null,2.5000000000000001E-2,null,{"$f":"'Operating Budget'!E110","v":0},null,null,{"$f":"(1+$J$34)*L34","v":0},null,null,{"$f":"(1+$J$34)*O34","v":0},null,null,{"$f":"(1+$J$34)*R34","v":0},null,null,{"$f":"(1+$J$34)*U34","v":0},null,null,{"$f":"(1+$J$34)*X34","v":0},null,null,{"$f":"(1+$J$34)*AA34","v":0},null,null,{"$f":"(1+$J$34)*AD34","v":0},null,null,{"$f":"(1+$J$34)*AG34","v":0},null,null,{"$f":"(1+$J$34)*AJ34","v":0},null,null,{"$f":"(1+$J$34)*AM34","v":0},null,null,{"$f":"(1+$J$34)*AP34","v":0},null,null,{"$f":"(1+$J$34)*AS34","v":0},null,null,{"$f":"(1+$J$34)*AV34","v":0},null,null,{"$f":"(1+$J$34)*AY34","v":0},null,null,{"$f":"(1+$J$34)*BB34","v":0},null,null,{"$f":"(1+$J$34)*BE34","v":0},null,null,{"$f":"(1+$J$34)*BH34","v":0},null,null,{"$f":"(1+$J$34)*BK34","v":0},null,null,{"$f":"(1+$J$34)*BN34","v":0},null,null,{"$f":"(1+$J$34)*BQ34","v":0},null,null,{"$f":"(1+$J$34)*BT34","v":0},null,null,{"$f":"(1+$J$34)*BW34","v":0},null,null,{"$f":"(1+$J$34)*BZ34","v":0},null,null,{"$f":"(1+$J$34)*CC34","v":0},null,null,{"$f":"(1+$J$34)*CF34","v":0},null,null,{"$f":"(1+$J$34)*CI34","v":0},null,null,{"$f":"(1+$J$34)*CL34","v":0},null,null,{"$f":"(1+$J$34)*CO34","v":0},null,null,{"$f":"(1+$J$34)*CR34","v":0},null,null,{"$f":"(1+$J$34)*CU34","v":0},null,null,{"$f":"(1+$J$34)*CX34","v":0},null,null,{"$f":"(1+$J$34)*DA34","v":0},null,null,{"$f":"(1+$J$34)*DD34","v":0},null,null,{"$f":"(1+$J$34)*DG34","v":0},null,null,{"$f":"(1+$J$34)*DJ34","v":0},null,null,{"$f":"(1+$J$34)*DM34","v":0},null,null,{"$f":"(1+$J$34)*DP34","v":0},null,null,{"$f":"(1+$J$34)*DS34","v":0},null,null,{"$f":"(1+$J$34)*DV34","v":0}]
[null,"Replacement Reserve",null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!E114+'Operating Budget'!F114","v":0},null,null,{"$f":"(1+$J$35)*L35","v":0},null,null,{"$f":"(1+$J$35)*O35","v":0},null,null,{"$f":"(1+$J$35)*R35","v":0},null,null,{"$f":"(1+$J$35)*U35","v":0},null,null,{"$f":"(1+$J$35)*X35","v":0},null,null,{"$f":"(1+$J$35)*AA35","v":0},null,null,{"$f":"(1+$J$35)*AD35","v":0},null,null,{"$f":"(1+$J$35)*AG35","v":0},null,null,{"$f":"(1+$J$35)*AJ35","v":0},null,null,{"$f":"(1+$J$35)*AM35","v":0},null,null,{"$f":"(1+$J$35)*AP35","v":0},null,null,{"$f":"(1+$J$35)*AS35","v":0},null,null,{"$f":"(1+$J$35)*AV35","v":0},null,null,{"$f":"(1+$J$35)*AY35","v":0},null,null,{"$f":"(1+$J$35)*BB35","v":0},null,null,{"$f":"(1+$J$35)*BE35","v":0},null,null,{"$f":"(1+$J$35)*BH35","v":0},null,null,{"$f":"(1+$J$35)*BK35","v":0},null,null,{"$f":"(1+$J$35)*BN35","v":0},null,null,{"$f":"(1+$J$35)*BQ35","v":0},null,null,{"$f":"(1+$J$35)*BT35","v":0},null,null,{"$f":"(1+$J$35)*BW35","v":0},null,null,{"$f":"(1+$J$35)*BZ35","v":0},null,null,{"$f":"(1+$J$35)*CC35","v":0},null,null,{"$f":"(1+$J$35)*CF35","v":0},null,null,{"$f":"(1+$J$35)*CI35","v":0},null,null,{"$f":"(1+$J$35)*CL35","v":0},null,null,{"$f":"(1+$J$35)*CO35","v":0},null,null,{"$f":"(1+$J$35)*CR35","v":0},null,null,{"$f":"(1+$J$35)*CU35","v":0},null,null,{"$f":"(1+$J$35)*CX35","v":0},null,null,{"$f":"(1+$J$35)*DA35","v":0},null,null,{"$f":"(1+$J$35)*DD35","v":0},null,null,{"$f":"(1+$J$35)*DG35","v":0},null,null,{"$f":"(1+$J$35)*DJ35","v":0},null,null,{"$f":"(1+$J$35)*DM35","v":0},null,null,{"$f":"(1+$J$35)*DP35","v":0},null,null,{"$f":"(1+$J$35)*DS35","v":0},null,null,{"$f":"(1+$J$35)*DV35","v":0}]
[null,"Other Reserves",null,null,null,null,null,null,null,0,null,{"$f":"+'Operating Budget'!E115+'Operating Budget'!E116+'Operating Budget'!E117+'Operating Budget'!F115+'Operating Budget'!F116+'Operating Budget'!F117","v":0},null,null,{"$f":"(1+$J$36)*L36","v":0},null,null,{"$f":"(1+$J$36)*O36","v":0},null,null,{"$f":"(1+$J$36)*R36","v":0},null,null,{"$f":"(1+$J$36)*U36","v":0},null,null,{"$f":"(1+$J$36)*X36","v":0},null,null,{"$f":"(1+$J$36)*AA36","v":0},null,null,{"$f":"(1+$J$36)*AD36","v":0},null,null,{"$f":"(1+$J$36)*AG36","v":0},null,null,{"$f":"(1+$J$36)*AJ36","v":0},null,null,{"$f":"(1+$J$36)*AM36","v":0},null,null,{"$f":"(1+$J$36)*AP36","v":0},null,null,{"$f":"(1+$J$36)*AS36","v":0},null,null,{"$f":"(1+$J$36)*AV36","v":0},null,null,{"$f":"(1+$J$36)*AY36","v":0},null,null,{"$f":"(1+$J$36)*BB36","v":0},null,null,{"$f":"(1+$J$36)*BE36","v":0},null,null,{"$f":"(1+$J$36)*BH36","v":0},null,null,{"$f":"(1+$J$36)*BK36","v":0},null,null,{"$f":"(1+$J$36)*BN36","v":0},null,null,{"$f":"(1+$J$36)*BQ36","v":0},null,null,{"$f":"(1+$J$36)*BT36","v":0},null,null,{"$f":"(1+$J$36)*BW36","v":0},null,null,{"$f":"(1+$J$36)*BZ36","v":0},null,null,{"$f":"(1+$J$36)*CC36","v":0},null,null,{"$f":"(1+$J$36)*CF36","v":0},null,null,{"$f":"(1+$J$36)*CI36","v":0},null,null,{"$f":"(1+$J$36)*CL36","v":0},null,null,{"$f":"(1+$J$36)*CO36","v":0},null,null,{"$f":"(1+$J$36)*CR36","v":0},null,null,{"$f":"(1+$J$36)*CU36","v":0},null,null,{"$f":"(1+$J$36)*CX36","v":0},null,null,{"$f":"(1+$J$36)*DA36","v":0},null,null,{"$f":"(1+$J$36)*DD36","v":0},null,null,{"$f":"(1+$J$36)*DG36","v":0},null,null,{"$f":"(1+$J$36)*DJ36","v":0},null,null,{"$f":"(1+$J$36)*DM36","v":0},null,null,{"$f":"(1+$J$36)*DP36","v":0},null,null,{"$f":"(1+$J$36)*DS36","v":0},null,null,{"$f":"(1+$J$36)*DV36","v":0}]
[null,"Ground Lease",null,null,null,null,null,null,null,0.02,null,{"$f":"'Operating Budget'!E121+'Operating Budget'!F121","v":0},null,null,{"$f":"(1+$J$37)*L37","v":0},null,null,{"$f":"(1+$J$37)*O37","v":0},null,null,{"$f":"(1+$J$37)*R37","v":0},null,null,{"$f":"(1+$J$37)*U37","v":0},null,null,{"$f":"(1+$J$37)*X37","v":0},null,null,{"$f":"(1+$J$37)*AA37","v":0},null,null,{"$f":"(1+$J$37)*AD37","v":0},null,null,{"$f":"(1+$J$37)*AG37","v":0},null,null,{"$f":"(1+$J$37)*AJ37","v":0},null,null,{"$f":"(1+$J$37)*AM37","v":0},null,null,{"$f":"(1+$J$37)*AP37","v":0},null,null,{"$f":"(1+$J$37)*AS37","v":0},null,null,{"$f":"(1+$J$37)*AV37","v":0},null,null,{"$f":"(1+$J$37)*AY37","v":0},null,null,{"$f":"(1+$J$37)*BB37","v":0},null,null,{"$f":"(1+$J$37)*BE37","v":0},null,null,{"$f":"(1+$J$37)*BH37","v":0},null,null,{"$f":"(1+$J$37)*BK37","v":0},null,null,{"$f":"(1+$J$37)*BN37","v":0},null,null,{"$f":"(1+$J$37)*BQ37","v":0},null,null,{"$f":"(1+$J$37)*BT37","v":0},null,null,{"$f":"(1+$J$37)*BW37","v":0},null,null,{"$f":"(1+$J$37)*BZ37","v":0},null,null,{"$f":"(1+$J$37)*CC37","v":0},null,null,{"$f":"(1+$J$37)*CF37","v":0},null,null,{"$f":"(1+$J$37)*CI37","v":0},null,null,{"$f":"(1+$J$37)*CL37","v":0},null,null,{"$f":"(1+$J$37)*CO37","v":0},null,null,{"$f":"(1+$J$37)*CR37","v":0},null,null,{"$f":"(1+$J$37)*CU37","v":0},null,null,{"$f":"(1+$J$37)*CX37","v":0},null,null,{"$f":"(1+$J$37)*DA37","v":0},null,null,{"$f":"(1+$J$37)*DD37","v":0},null,null,{"$f":"(1+$J$37)*DG37","v":0},null,null,{"$f":"(1+$J$37)*DJ37","v":0},null,null,{"$f":"(1+$J$37)*DM37","v":0},null,null,{"$f":"(1+$J$37)*DP37","v":0},null,null,{"$f":"(1+$J$37)*DS37","v":0},null,null,{"$f":"(1+$J$37)*DV37","v":0}]
[null,"Commercial Expenses",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget'!F111","v":0},null,null,{"$f":"(1+$J$38)*L38","v":0},null,null,{"$f":"(1+$J$38)*O38","v":0},null,null,{"$f":"(1+$J$38)*R38","v":0},null,null,{"$f":"(1+$J$38)*U38","v":0},null,null,{"$f":"(1+$J$38)*X38","v":0},null,null,{"$f":"(1+$J$38)*AA38","v":0},null,null,{"$f":"(1+$J$38)*AD38","v":0},null,null,{"$f":"(1+$J$38)*AG38","v":0},null,null,{"$f":"(1+$J$38)*AJ38","v":0},null,null,{"$f":"(1+$J$38)*AM38","v":0},null,null,{"$f":"(1+$J$38)*AP38","v":0},null,null,{"$f":"(1+$J$38)*AS38","v":0},null,null,{"$f":"(1+$J$38)*AV38","v":0},null,null,{"$f":"(1+$J$38)*AY38","v":0},null,null,{"$f":"(1+$J$38)*BB38","v":0},null,null,{"$f":"(1+$J$38)*BE38","v":0},null,null,{"$f":"(1+$J$38)*BH38","v":0},null,null,{"$f":"(1+$J$38)*BK38","v":0},null,null,{"$f":"(1+$J$38)*BN38","v":0},null,null,{"$f":"(1+$J$38)*BQ38","v":0},null,null,{"$f":"(1+$J$38)*BT38","v":0},null,null,{"$f":"(1+$J$38)*BW38","v":0},null,null,{"$f":"(1+$J$38)*BZ38","v":0},null,null,{"$f":"(1+$J$38)*CC38","v":0},null,null,{"$f":"(1+$J$38)*CF38","v":0},null,null,{"$f":"(1+$J$38)*CI38","v":0},null,null,{"$f":"(1+$J$38)*CL38","v":0},null,null,{"$f":"(1+$J$38)*CO38","v":0},null,null,{"$f":"(1+$J$38)*CR38","v":0},null,null,{"$f":"(1+$J$38)*CU38","v":0},null,null,{"$f":"(1+$J$38)*CX38","v":0},null,null,{"$f":"(1+$J$38)*DA38","v":0},null,null,{"$f":"(1+$J$38)*DD38","v":0},null,null,{"$f":"(1+$J$38)*DG38","v":0},null,null,{"$f":"(1+$J$38)*DJ38","v":0},null,null,{"$f":"(1+$J$38)*DM38","v":0},null,null,{"$f":"(1+$J$38)*DP38","v":0},null,null,{"$f":"(1+$J$38)*DS38","v":0},null,null,{"$f":"(1+$J$38)*DV38","v":0}]
[null,"TOTAL EXPENSES & RESERVES",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L32:N38)","v":0},null,null,{"$f":"SUM(O32:Q38)","v":0},null,null,{"$f":"SUM(R32:T38)","v":0},null,null,{"$f":"SUM(U32:W38)","v":0},null,null,{"$f":"SUM(X32:Z38)","v":0},null,null,{"$f":"SUM(AA32:AC38)","v":0},null,null,{"$f":"SUM(AD32:AF38)","v":0},null,null,{"$f":"SUM(AG32:AI38)","v":0},null,null,{"$f":"SUM(AJ32:AL38)","v":0},null,null,{"$f":"SUM(AM32:AO38)","v":0},null,null,{"$f":"SUM(AP32:AR38)","v":0},null,null,{"$f":"SUM(AS32:AU38)","v":0},null,null,{"$f":"SUM(AV32:AX38)","v":0},null,null,{"$f":"SUM(AY32:BA38)","v":0},null,null,{"$f":"SUM(BB32:BD38)","v":0},null,null,{"$f":"SUM(BE32:BG38)","v":0},null,null,{"$f":"SUM(BH32:BJ38)","v":0},null,null,{"$f":"SUM(BK32:BM38)","v":0},null,null,{"$f":"SUM(BN32:BP38)","v":0},null,null,{"$f":"SUM(BQ32:BS38)","v":0},null,null,{"$f":"SUM(BT32:BV38)","v":0},null,null,{"$f":"SUM(BW32:BY38)","v":0},null,null,{"$f":"SUM(BZ32:CB38)","v":0},null,null,{"$f":"SUM(CC32:CE38)","v":0},null,null,{"$f":"SUM(CF32:CH38)","v":0},null,null,{"$f":"SUM(CI32:CK38)","v":0},null,null,{"$f":"SUM(CL32:CN38)","v":0},null,null,{"$f":"SUM(CO32:CQ38)","v":0},null,null,{"$f":"SUM(CR32:CT38)","v":0},null,null,{"$f":"SUM(CU32:CW38)","v":0},null,null,{"$f":"SUM(CX32:CZ38)","v":0},null,null,{"$f":"SUM(DA32:DC38)","v":0},null,null,{"$f":"SUM(DD32:DF38)","v":0},null,null,{"$f":"SUM(DG32:DI38)","v":0},null,null,{"$f":"SUM(DJ32:DL38)","v":0},null,null,{"$f":"SUM(DM32:DO38)","v":0},null,null,{"$f":"SUM(DP32:DR38)","v":0},null,null,{"$f":"SUM(DS32:DU38)","v":0},null,null,{"$f":"SUM(DV32:DX38)","v":0},null,null,{"$f":"SUM(DY32:EA38)","v":0}]
[null,"NET OPERATING INCOME ",null,null,null,null,null,null,null,null,null,{"$f":"L29-L39","v":0},null,null,{"$f":"O29-O39","v":0},null,null,{"$f":"R29-R39","v":0},null,null,{"$f":"U29-U39","v":0},null,null,{"$f":"X29-X39","v":0},null,null,{"$f":"AA29-AA39","v":0},null,null,{"$f":"AD29-AD39","v":0},null,null,{"$f":"AG29-AG39","v":0},null,null,{"$f":"AJ29-AJ39","v":0},null,null,{"$f":"AM29-AM39","v":0},null,null,{"$f":"AP29-AP39","v":0},null,null,{"$f":"AS29-AS39","v":0},null,null,{"$f":"AV29-AV39","v":0},null,null,{"$f":"AY29-AY39","v":0},null,null,{"$f":"BB29-BB39","v":0},null,null,{"$f":"BE29-BE39","v":0},null,null,{"$f":"BH29-BH39","v":0},null,null,{"$f":"BK29-BK39","v":0},null,null,{"$f":"BN29-BN39","v":0},null,null,{"$f":"BQ29-BQ39","v":0},null,null,{"$f":"BT29-BT39","v":0},null,null,{"$f":"BW29-BW39","v":0},null,null,{"$f":"BZ29-BZ39","v":0},null,null,{"$f":"CC29-CC39","v":0},null,null,{"$f":"CF29-CF39","v":0},null,null,{"$f":"CI29-CI39","v":0},null,null,{"$f":"CL29-CL39","v":0},null,null,{"$f":"CO29-CO39","v":0},null,null,{"$f":"CR29-CR39","v":0},null,null,{"$f":"CU29-CU39","v":0},null,null,{"$f":"CX29-CX39","v":0},null,null,{"$f":"DA29-DA39","v":0},null,null,{"$f":"DD29-DD39","v":0},null,null,{"$f":"DG29-DG39","v":0},null,null,{"$f":"DJ29-DJ39","v":0},null,null,{"$f":"DM29-DM39","v":0},null,null,{"$f":"DP29-DP39","v":0},null,null,{"$f":"DS29-DS39","v":0},null,null,{"$f":"DV29-DV39","v":0},null,null,{"$f":"DY29-DY39","v":0}]
[]
[null,"DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,{"$f":"'Operating Budget'!D126","v":"1st Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E126+'Operating Budget'!F126","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0},null,null,{"$f":"$L$43","v":0}]
[null,"Bridge Loan (repaid from Investor equity)"]
[null,{"$f":"'Operating Budget'!D127","v":"2nd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E127+'Operating Budget'!F127","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0},null,null,{"$f":"$L$45","v":0}]
[null,{"$f":"'Operating Budget'!D128","v":"3rd Mortgage Debt Service (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E128+'Operating Budget'!F128","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0},null,null,{"$f":"$L$46","v":0}]
[null,{"$f":"'Operating Budget'!D129","v":" .42% Fee"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E129+'Operating Budget'!F129","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0},null,null,{"$f":"$L$47","v":0}]
[null,{"$f":"'Operating Budget'!D130","v":" .42% Fee"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E130+'Operating Budget'!F130","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0},null,null,{"$f":"$L$48","v":0}]
[null,{"$f":"'Operating Budget'!D131","v":" .42% Fee"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E131+'Operating Budget'!F131","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0},null,null,{"$f":"$L$49","v":0}]
[null,{"$f":"'Operating Budget'!D132","v":" .42% Fee"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E132+'Operating Budget'!F132","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0},null,null,{"$f":"$L$50","v":0}]
[null,{"$f":"'Operating Budget'!D133","v":"Other HCD .42% Fee (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E133+'Operating Budget'!F133","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,{"$f":"$L$51","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"$L$51","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,{"$f":"'Operating Budget'!D134","v":"Other HCD .42% Fe (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E134+'Operating Budget'!F134","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0},null,null,{"$f":"$L$52","v":0}]
[null,{"$f":"'Operating Budget'!D135","v":"Bond Issuer Fee"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E135+'Operating Budget'!F135","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0},null,null,{"$f":"$L$53","v":0}]
[null,{"$f":"'Operating Budget'!D136","v":"Miscellaneous Financial Expenses (Specify)"},null,null,null,null,null,null,null,null,null,{"$f":"+'Operating Budget'!E136+'Operating Budget'!F136","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0},null,null,{"$f":"$L$54","v":0}]
[null,"TOTAL REQUIRED DEBT SERVICE",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L43:N54)-L44","v":0},null,null,{"$f":"SUM(O43:Q54)-O44","v":0},null,null,{"$f":"SUM(R43:T54)-R44","v":0},null,null,{"$f":"SUM(U43:W54)-U44","v":0},null,null,{"$f":"SUM(X43:Z54)-X44","v":0},null,null,{"$f":"SUM(AA43:AC54)-AA44","v":0},null,null,{"$f":"SUM(AD43:AF54)-AD44","v":0},null,null,{"$f":"SUM(AG43:AI54)-AG44","v":0},null,null,{"$f":"SUM(AJ43:AL54)-AJ44","v":0},null,null,{"$f":"SUM(AM43:AO54)-AM44","v":0},null,null,{"$f":"SUM(AP43:AR54)-AP44","v":0},null,null,{"$f":"SUM(AS43:AU54)-AS44","v":0},null,null,{"$f":"SUM(AV43:AX54)-AV44","v":0},null,null,{"$f":"SUM(AY43:BA54)-AY44","v":0},null,null,{"$f":"SUM(BB43:BD54)-BB44","v":0},null,null,{"$f":"SUM(BE43:BG54)-BE44","v":0},null,null,{"$f":"SUM(BH43:BJ54)-BH44","v":0},null,null,{"$f":"SUM(BK43:BM54)-BK44","v":0},null,null,{"$f":"SUM(BN43:BP54)-BN44","v":0},null,null,{"$f":"SUM(BQ43:BS54)-BQ44","v":0},null,null,{"$f":"SUM(BT43:BV54)-BT44","v":0},null,null,{"$f":"SUM(BW43:BY54)-BW44","v":0},null,null,{"$f":"SUM(BZ43:CB54)-BZ44","v":0},null,null,{"$f":"SUM(CC43:CE54)-CC44","v":0},null,null,{"$f":"SUM(CF43:CH54)-CF44","v":0},null,null,{"$f":"SUM(CI43:CK54)-CI44","v":0},null,null,{"$f":"SUM(CL43:CN54)-CL44","v":0},null,null,{"$f":"SUM(CO43:CQ54)-CO44","v":0},null,null,{"$f":"SUM(CR43:CT54)-CR44","v":0},null,null,{"$f":"SUM(CU43:CW54)-CU44","v":0},null,null,{"$f":"SUM(CX43:CZ54)-CX44","v":0},null,null,{"$f":"SUM(DA43:DC54)-DA44","v":0},null,null,{"$f":"SUM(DD43:DF54)-DD44","v":0},null,null,{"$f":"SUM(DG43:DI54)-DG44","v":0},null,null,{"$f":"SUM(DJ43:DL54)-DJ44","v":0},null,null,{"$f":"SUM(DM43:DO54)-DM44","v":0},null,null,{"$f":"SUM(DP43:DR54)-DP44","v":0},null,null,{"$f":"SUM(DS43:DU54)-DS44","v":0},null,null,{"$f":"SUM(DV43:DX54)-DV44","v":0},null,null,{"$f":"SUM(DY43:EA54)-DY44","v":0}]
[]
[null,"CASH FLOW after all debt service",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L40-L55","v":0},null,null,{"$f":"O40-O55","v":0},null,null,{"$f":"R40-R55","v":0},null,null,{"$f":"U40-U55","v":0},null,null,{"$f":"X40-X55","v":0},null,null,{"$f":"AA40-AA55","v":0},null,null,{"$f":"AD40-AD55","v":0},null,null,{"$f":"AG40-AG55","v":0},null,null,{"$f":"AJ40-AJ55","v":0},null,null,{"$f":"AM40-AM55","v":0},null,null,{"$f":"AP40-AP55","v":0},null,null,{"$f":"AS40-AS55","v":0},null,null,{"$f":"AV40-AV55","v":0},null,null,{"$f":"AY40-AY55","v":0},null,null,{"$f":"BB40-BB55","v":0},null,null,{"$f":"BE40-BE55","v":0},null,null,{"$f":"BH40-BH55","v":0},null,null,{"$f":"BK40-BK55","v":0},null,null,{"$f":"BN40-BN55","v":0},null,null,{"$f":"BQ40-BQ55","v":0},null,null,{"$f":"BT40-BT55","v":0},null,null,{"$f":"BW40-BW55","v":0},null,null,{"$f":"BZ40-BZ55","v":0},null,null,{"$f":"CC40-CC55","v":0},null,null,{"$f":"CF40-CF55","v":0},null,null,{"$f":"CI40-CI55","v":0},null,null,{"$f":"CL40-CL55","v":0},null,null,{"$f":"CO40-CO55","v":0},null,null,{"$f":"CR40-CR55","v":0},null,null,{"$f":"CU40-CU55","v":0},null,null,{"$f":"CX40-CX55","v":0},null,null,{"$f":"DA40-DA55","v":0},null,null,{"$f":"DD40-DD55","v":0},null,null,{"$f":"DG40-DG55","v":0},null,null,{"$f":"DJ40-DJ55","v":0},null,null,{"$f":"DM40-DM55","v":0},null,null,{"$f":"DP40-DP55","v":0},null,null,{"$f":"DS40-DS55","v":0},null,null,{"$f":"DV40-DV55","v":0},null,null,{"$f":"DY40-DY55","v":0}]
[]
[null,"Total COSR ",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D32/L55<1.1,MIN(I60*0.05,SUM(L55*1.1)-D32),0),0)","v":0},null,null,{"$f":"IF(O58>=0,0,MIN(($I$60-L60),(O55-E32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(R58>=0,0,MIN(($I$60-O60),(R55-H32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(U58>=0,0,MIN(($I$60-R60),(U55-K32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(X58>=0,0,MIN(($I$60-U60),(X55-N32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AA58>=0,0,MIN(($I$60-X60),(AA55-Q32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AD58>=0,0,MIN(($I$60-AA60),(AD55-T32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AG58>=0,0,MIN(($I$60-AD60),(AG55-W32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AJ58>=0,0,MIN(($I$60-AG60),(AJ55-Z32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AM58>=0,0,MIN(($I$60-AJ60),(AM55-AC32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AP58>=0,0,MIN(($I$60-AM60),(AP55-AF32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AS58>=0,0,MIN(($I$60-AP60),(AS55-AI32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AV58>=0,0,MIN(($I$60-AS60),(AV55-AL32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(AY58>=0,0,MIN(($I$60-AV60),(AY55-AO32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BB58>=0,0,MIN(($I$60-AY60),(BB55-AR32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BE58>=0,0,MIN(($I$60-BB60),(BE55-AU32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BH58>=0,0,MIN(($I$60-BE60),(BH55-AX32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BK58>=0,0,MIN(($I$60-BH60),(BK55-BA32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BN58>=0,0,MIN(($I$60-BK60),(BN55-BD32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BQ58>=0,0,MIN(($I$60-BN60),(BQ55-BG32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BT58>=0,0,MIN(($I$60-BQ60),(BT55-BJ32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BW58>=0,0,MIN(($I$60-BT60),(BW55-BM32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(BZ58>=0,0,MIN(($I$60-BW60),(BZ55-BP32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CC58>=0,0,MIN(($I$60-BZ60),(CC55-BS32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CF58>=0,0,MIN(($I$60-CC60),(CF55-BV32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CI58>=0,0,MIN(($I$60-CF60),(CI55-BY32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CL58>=0,0,MIN(($I$60-CI60),(CL55-CB32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CO58>=0,0,MIN(($I$60-CL60),(CO55-CE32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CR58>=0,0,MIN(($I$60-CO60),(CR55-CH32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CU58>=0,0,MIN(($I$60-CR60),(CU55-CK32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(CX58>=0,0,MIN(($I$60-CU60),(CX55-CN32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DA58>=0,0,MIN(($I$60-CX60),(DA55-CQ32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DD58>=0,0,MIN(($I$60-DA60),(DD55-CT32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DG58>=0,0,MIN(($I$60-DD60),(DG55-CW32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DJ58>=0,0,MIN(($I$60-DG60),(DJ55-CZ32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DM58>=0,0,MIN(($I$60-DJ60),(DM55-DC32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DP58>=0,0,MIN(($I$60-DM60),(DP55-DF32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DS58>=0,0,MIN(($I$60-DP60),(DS55-DI32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DV58>=0,0,MIN(($I$60-DS60),(DV55-DL32),($I$60*0.05)))","v":0},null,null,{"$f":"IF(DY58>=0,0,MIN(($I$60-DV60),(DY55-DO32),($I$60*0.05)))","v":0}]
[null,"CASH FLOW after COSR",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L58,L60)","v":0},null,null,{"$f":"SUM(O58,O60)","v":0},null,null,{"$f":"SUM(R58,R60)","v":0},null,null,{"$f":"SUM(U58,U60)","v":0},null,null,{"$f":"SUM(X58,X60)","v":0},null,null,{"$f":"SUM(AA58,AA60)","v":0},null,null,{"$f":"SUM(AD58,AD60)","v":0},null,null,{"$f":"SUM(AG58,AG60)","v":0},null,null,{"$f":"SUM(AJ58,AJ60)","v":0},null,null,{"$f":"SUM(AM58,AM60)","v":0},null,null,{"$f":"SUM(AP58,AP60)","v":0},null,null,{"$f":"SUM(AS58,AS60)","v":0},null,null,{"$f":"SUM(AV58,AV60)","v":0},null,null,{"$f":"SUM(AY58,AY60)","v":0},null,null,{"$f":"SUM(BB58,BB60)","v":0},null,null,{"$f":"SUM(BE58,BE60)","v":0},null,null,{"$f":"SUM(BH58,BH60)","v":0},null,null,{"$f":"SUM(BK58,BK60)","v":0},null,null,{"$f":"SUM(BN58,BN60)","v":0},null,null,{"$f":"SUM(BQ58,BQ60)","v":0},null,null,{"$f":"SUM(BT58,BT60)","v":0},null,null,{"$f":"SUM(BW58,BW60)","v":0},null,null,{"$f":"SUM(BZ58,BZ60)","v":0},null,null,{"$f":"SUM(CC58,CC60)","v":0},null,null,{"$f":"SUM(CF58,CF60)","v":0},null,null,{"$f":"SUM(CI58,CI60)","v":0},null,null,{"$f":"SUM(CL58,CL60)","v":0},null,null,{"$f":"SUM(CO58,CO60)","v":0},null,null,{"$f":"SUM(CR58,CR60)","v":0},null,null,{"$f":"SUM(CU58,CU60)","v":0},null,null,{"$f":"SUM(CX58,CX60)","v":0},null,null,{"$f":"SUM(DA58,DA60)","v":0},null,null,{"$f":"SUM(DD58,DD60)","v":0},null,null,{"$f":"SUM(DG58,DG60)","v":0},null,null,{"$f":"SUM(DJ58,DJ60)","v":0},null,null,{"$f":"SUM(DM58,DM60)","v":0},null,null,{"$f":"SUM(DP58,DP60)","v":0},null,null,{"$f":"SUM(DS58,DS60)","v":0},null,null,{"$f":"SUM(DV58,DV60)","v":0},null,null,{"$f":"SUM(DY58,DY60)","v":0}]
[]
[null,"DEBT SERVICE COVERAGE RATIO",null,null,null,null,null,null,null,null,null,{"$f":"IF(L55<=0,0,((L40/L55)))","v":0},null,null,{"$f":"IF(O55<=0,0,((O40/O55)))","v":0},null,null,{"$f":"IF(R55<=0,0,((R40/R55)))","v":0},null,null,{"$f":"IF(U55<=0,0,((U40/U55)))","v":0},null,null,{"$f":"IF(X55<=0,0,((X40/X55)))","v":0},null,null,{"$f":"IF(AA55<=0,0,((AA40/AA55)))","v":0},null,null,{"$f":"IF(AD55<=0,0,((AD40/AD55)))","v":0},null,null,{"$f":"IF(AG55<=0,0,((AG40/AG55)))","v":0},null,null,{"$f":"IF(AJ55<=0,0,((AJ40/AJ55)))","v":0},null,null,{"$f":"IF(AM55<=0,0,((AM40/AM55)))","v":0},null,null,{"$f":"IF(AP55<=0,0,((AP40/AP55)))","v":0},null,null,{"$f":"IF(AS55<=0,0,((AS40/AS55)))","v":0},null,null,{"$f":"IF(AV55<=0,0,((AV40/AV55)))","v":0},null,null,{"$f":"IF(AY55<=0,0,((AY40/AY55)))","v":0},null,null,{"$f":"IF(BB55<=0,0,((BB40/BB55)))","v":0},null,null,{"$f":"IF(BE55<=0,0,((BE40/BE55)))","v":0},null,null,{"$f":"IF(BH55<=0,0,((BH40/BH55)))","v":0},null,null,{"$f":"IF(BK55<=0,0,((BK40/BK55)))","v":0},null,null,{"$f":"IF(BN55<=0,0,((BN40/BN55)))","v":0},null,null,{"$f":"IF(BQ55<=0,0,((BQ40/BQ55)))","v":0},null,null,{"$f":"IF(BT55<=0,0,((BT40/BT55)))","v":0},null,null,{"$f":"IF(BW55<=0,0,((BW40/BW55)))","v":0},null,null,{"$f":"IF(BZ55<=0,0,((BZ40/BZ55)))","v":0},null,null,{"$f":"IF(CC55<=0,0,((CC40/CC55)))","v":0},null,null,{"$f":"IF(CF55<=0,0,((CF40/CF55)))","v":0},null,null,{"$f":"IF(CI55<=0,0,((CI40/CI55)))","v":0},null,null,{"$f":"IF(CL55<=0,0,((CL40/CL55)))","v":0},null,null,{"$f":"IF(CO55<=0,0,((CO40/CO55)))","v":0},null,null,{"$f":"IF(CR55<=0,0,((CR40/CR55)))","v":0},null,null,{"$f":"IF(CU55<=0,0,((CU40/CU55)))","v":0},null,null,{"$f":"IF(CX55<=0,0,((CX40/CX55)))","v":0},null,null,{"$f":"IF(DA55<=0,0,((DA40/DA55)))","v":0},null,null,{"$f":"IF(DD55<=0,0,((DD40/DD55)))","v":0},null,null,{"$f":"IF(DG55<=0,0,((DG40/DG55)))","v":0},null,null,{"$f":"IF(DJ55<=0,0,((DJ40/DJ55)))","v":0},null,null,{"$f":"IF(DM55<=0,0,((DM40/DM55)))","v":0},null,null,{"$f":"IF(DP55<=0,0,((DP40/DP55)))","v":0},null,null,{"$f":"IF(DS55<=0,0,((DS40/DS55)))","v":0},null,null,{"$f":"IF(DV55<=0,0,((DV40/DV55)))","v":0},null,null,{"$f":"IF(DY55<=0,0,((DY40/DY55)))","v":0}]
[]
[null,"CASHFLOW AFTER DEBT SERVICE",null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"Year 11",null,null,"Year 12",null,null,"Year 13",null,null,"Year 14",null,null,"Year 15",null,null,"Year 16",null,null,"Year 17",null,null,"Year 18",null,null,"Year 19",null,null,"Year 20",null,null,"Year 21",null,null,"Year 22",null,null,"Year 23",null,null,"Year 24",null,null,"Year 25",null,null,"Year 26",null,null,"Year 27",null,null,"Year 28",null,null,"Year 29",null,null,"Year 30",null,null,"Year 31",null,null,"Year 32",null,null,"Year 33",null,null,"Year 34",null,null,"Year 35",null,null,"Year 36",null,null,"Year 37",null,null,"Year 38",null,null,"Year 39",null,null,"Year 40"]
[null,"Asset Mgmt./ Similar Fees",null,null,null,null,null,null,null,null,null,{"$f":"IF(L58>=L75,L75,L58)","v":0},null,null,{"$f":"IF(O58>=O75,O75,O58)","v":0},null,null,{"$f":"IF(R58>=R75,R75,R58)","v":0},null,null,{"$f":"IF(U58>=U75,U75,U58)","v":0},null,null,{"$f":"IF(X58>=X75,X75,X58)","v":0},null,null,{"$f":"IF(AA58>=AA75,AA75,AA58)","v":0},null,null,{"$f":"IF(AD58>=AD75,AD75,AD58)","v":0},null,null,{"$f":"IF(AG58>=AG75,AG75,AG58)","v":0},null,null,{"$f":"IF(AJ58>=AJ75,AJ75,AJ58)","v":0},null,null,{"$f":"IF(AM58>=AM75,AM75,AM58)","v":0},null,null,{"$f":"IF(AP58>=AP75,AP75,AP58)","v":0},null,null,{"$f":"IF(AS58>=AS75,AS75,AS58)","v":0},null,null,{"$f":"IF(AV58>=AV75,AV75,AV58)","v":0},null,null,{"$f":"IF(AY58>=AY75,AY75,AY58)","v":0},null,null,{"$f":"IF(BB58>=BB75,BB75,BB58)","v":0},null,null,{"$f":"IF(BE58>=BE75,BE75,BE58)","v":0},null,null,{"$f":"IF(BH58>=BH75,BH75,BH58)","v":0},null,null,{"$f":"IF(BK58>=BK75,BK75,BK58)","v":0},null,null,{"$f":"IF(BN58>=BN75,BN75,BN58)","v":0},null,null,{"$f":"IF(BQ58>=BQ75,BQ75,BQ58)","v":0},null,null,{"$f":"IF(BT58>=BT75,BT75,BT58)","v":0},null,null,{"$f":"IF(BW58>=BW75,BW75,BW58)","v":0},null,null,{"$f":"IF(BZ58>=BZ75,BZ75,BZ58)","v":0},null,null,{"$f":"IF(CC58>=CC75,CC75,CC58)","v":0},null,null,{"$f":"IF(CF58>=CF75,CF75,CF58)","v":0},null,null,{"$f":"IF(CI58>=CI75,CI75,CI58)","v":0},null,null,{"$f":"IF(CL58>=CL75,CL75,CL58)","v":0},null,null,{"$f":"IF(CO58>=CO75,CO75,CO58)","v":0},null,null,{"$f":"IF(CR58>=CR75,CR75,CR58)","v":0},null,null,{"$f":"IF(CU58>=CU75,CU75,CU58)","v":0},null,null,{"$f":"IF(CX58>=CX75,CX75,CX58)","v":0},null,null,{"$f":"IF(DA58>=DA75,DA75,DA58)","v":0},null,null,{"$f":"IF(DD58>=DD75,DD75,DD58)","v":0},null,null,{"$f":"IF(DG58>=DG75,DG75,DG58)","v":0},null,null,{"$f":"IF(DJ58>=DJ75,DJ75,DJ58)","v":0},null,null,{"$f":"IF(DM58>=DM75,DM75,DM58)","v":0},null,null,{"$f":"IF(DP58>=DP75,DP75,DP58)","v":0},null,null,{"$f":"IF(DS58>=DS75,DS75,DS58)","v":0},null,null,{"$f":"IF(DV58>=DV75,DV75,DV58)","v":0},null,null,{"$f":"IF(DY58>=DY75,DY75,DY58)","v":0}]
[null,"Deferred Developer Fee prior to distributions & residual receipt payments",null,null,null,null,null,null,null,null,null,{"$f":"IF(L58-L66<=L78,L58-L66,L78)","v":0},null,null,{"$f":"IF(L76+O58-O66<=$L$78,O58-O66,$L$78-L76)","v":0},null,null,{"$f":"IF(O76+R58-R66<=$L$78,R58-R66,$L$78-O76)","v":0},null,null,{"$f":"IF(R76+U58-U66<=$L$78,U58-U66,$L$78-R76)","v":0},null,null,{"$f":"IF(U76+X58-X66<=$L$78,X58-X66,$L$78-U76)","v":0},null,null,{"$f":"IF(X76+AA58-AA66<=$L$78,AA58-AA66,$L$78-X76)","v":0},null,null,{"$f":"IF(AA76+AD58-AD66<=$L$78,AD58-AD66,$L$78-AA76)","v":0},null,null,{"$f":"IF(AD76+AG58-AG66<=$L$78,AG58-AG66,$L$78-AD76)","v":0},null,null,{"$f":"IF(AG76+AJ58-AJ66<=$L$78,AJ58-AJ66,$L$78-AG76)","v":0},null,null,{"$f":"IF(AJ76+AM58-AM66<=$L$78,AM58-AM66,$L$78-AJ76)","v":0},null,null,{"$f":"IF(AM76+AP58-AP66<=$L$78,AP58-AP66,$L$78-AM76)","v":0},null,null,{"$f":"IF(AP76+AS58-AS66<=$L$78,AS58-AS66,$L$78-AP76)","v":0},null,null,{"$f":"IF(AS76+AV58-AV66<=$L$78,AV58-AV66,$L$78-AS76)","v":0},null,null,{"$f":"IF(AV76+AY58-AY66<=$L$78,AY58-AY66,$L$78-AV76)","v":0},null,null,{"$f":"IF(AY76+BB58-BB66<=$L$78,BB58-BB66,$L$78-AY76)","v":0},null,null,{"$f":"IF(BB76+BE58-BE66<=$L$78,BE58-BE66,$L$78-BB76)","v":0},null,null,{"$f":"IF(BE76+BH58-BH66<=$L$78,BH58-BH66,$L$78-BE76)","v":0},null,null,{"$f":"IF(BH76+BK58-BK66<=$L$78,BK58-BK66,$L$78-BH76)","v":0},null,null,{"$f":"IF(BK76+BN58-BN66<=$L$78,BN58-BN66,$L$78-BK76)","v":0},null,null,{"$f":"IF(BN76+BQ58-BQ66<=$L$78,BQ58-BQ66,$L$78-BN76)","v":0},null,null,{"$f":"IF(BQ76+BT58-BT66<=$L$78,BT58-BT66,$L$78-BQ76)","v":0},null,null,{"$f":"IF(BT76+BW58-BW66<=$L$78,BW58-BW66,$L$78-BT76)","v":0},null,null,{"$f":"IF(BW76+BZ58-BZ66<=$L$78,BZ58-BZ66,$L$78-BW76)","v":0},null,null,{"$f":"IF(BZ76+CC58-CC66<=$L$78,CC58-CC66,$L$78-BZ76)","v":0},null,null,{"$f":"IF(CC76+CF58-CF66<=$L$78,CF58-CF66,$L$78-CC76)","v":0},null,null,{"$f":"IF(CF76+CI58-CI66<=$L$78,CI58-CI66,$L$78-CF76)","v":0},null,null,{"$f":"IF(CI76+CL58-CL66<=$L$78,CL58-CL66,$L$78-CI76)","v":0},null,null,{"$f":"IF(CL76+CO58-CO66<=$L$78,CO58-CO66,$L$78-CL76)","v":0},null,null,{"$f":"IF(CO76+CR58-CR66<=$L$78,CR58-CR66,$L$78-CO76)","v":0},null,null,{"$f":"IF(CR76+CU58-CU66<=$L$78,CU58-CU66,$L$78-CR76)","v":0},null,null,{"$f":"IF(CU76+CX58-CX66<=$L$78,CX58-CX66,$L$78-CU76)","v":0},null,null,{"$f":"IF(CX76+DA58-DA66<=$L$78,DA58-DA66,$L$78-CX76)","v":0},null,null,{"$f":"IF(DA76+DD58-DD66<=$L$78,DD58-DD66,$L$78-DA76)","v":0},null,null,{"$f":"IF(DD76+DG58-DG66<=$L$78,DG58-DG66,$L$78-DD76)","v":0},null,null,{"$f":"IF(DG76+DJ58-DJ66<=$L$78,DJ58-DJ66,$L$78-DG76)","v":0},null,null,{"$f":"IF(DJ76+DM58-DM66<=$L$78,DM58-DM66,$L$78-DJ76)","v":0},null,null,{"$f":"IF(DM76+DP58-DP66<=$L$78,DP58-DP66,$L$78-DM76)","v":0},null,null,{"$f":"IF(DP76+DS58-DS66<=$L$78,DS58-DS66,$L$78-DP76)","v":0},null,null,{"$f":"IF(DS76+DV58-DV66<=$L$78,DV58-DV66,$L$78-DS76)","v":0},null,null,{"$f":"IF(DV76+DY58-DY66<=$L$78,DY58-DY66,$L$78-DV76)","v":0}]
[null,"Cash available for residual receipts loans and sponsor distributions",null,null,null,null,null,null,null,null,null,{"$f":"+L58-L66","v":0},null,null,{"$f":"+O58-O66","v":0},null,null,{"$f":"+R58-R66","v":0},null,null,{"$f":"+U58-U66","v":0},null,null,{"$f":"+X58-X66","v":0},null,null,{"$f":"+AA58-AA66","v":0},null,null,{"$f":"+AD58-AD66","v":0},null,null,{"$f":"+AG58-AG66","v":0},null,null,{"$f":"+AJ58-AJ66","v":0},null,null,{"$f":"+AM58-AM66","v":0},null,null,{"$f":"+AP58-AP66","v":0},null,null,{"$f":"+AS58-AS66","v":0},null,null,{"$f":"+AV58-AV66","v":0},null,null,{"$f":"+AY58-AY66","v":0},null,null,{"$f":"+BB58-BB66","v":0},null,null,{"$f":"+BE58-BE66","v":0},null,null,{"$f":"+BH58-BH66","v":0},null,null,{"$f":"+BK58-BK66","v":0},null,null,{"$f":"+BN58-BN66","v":0},null,null,{"$f":"+BQ58-BQ66","v":0},null,null,{"$f":"+BT58-BT66","v":0},null,null,{"$f":"+BW58-BW66","v":0},null,null,{"$f":"+BZ58-BZ66","v":0},null,null,{"$f":"+CC58-CC66","v":0},null,null,{"$f":"+CF58-CF66","v":0},null,null,{"$f":"+CI58-CI66","v":0},null,null,{"$f":"+CL58-CL66","v":0},null,null,{"$f":"+CO58-CO66","v":0},null,null,{"$f":"+CR58-CR66","v":0},null,null,{"$f":"+CU58-CU66","v":0},null,null,{"$f":"+CX58-CX66","v":0},null,null,{"$f":"+DA58-DA66","v":0},null,null,{"$f":"+DD58-DD66","v":0},null,null,{"$f":"+DG58-DG66","v":0},null,null,{"$f":"+DJ58-DJ66","v":0},null,null,{"$f":"+DM58-DM66","v":0},null,null,{"$f":"+DP58-DP66","v":0},null,null,{"$f":"+DS58-DS66","v":0},null,null,{"$f":"+DV58-DV66","v":0},null,null,{"$f":"+DY58-DY66","v":0}]
[null,"Sponsor Distributions",null,null,null,null,null,null,null,0.5,null,{"$f":"+$J69*L68","v":0},null,null,{"$f":"+$J69*O68","v":0},null,null,{"$f":"+$J69*R68","v":0},null,null,{"$f":"+$J69*U68","v":0},null,null,{"$f":"+$J69*X68","v":0},null,null,{"$f":"+$J69*AA68","v":0},null,null,{"$f":"+$J69*AD68","v":0},null,null,{"$f":"+$J69*AG68","v":0},null,null,{"$f":"+$J69*AJ68","v":0},null,null,{"$f":"+$J69*AM68","v":0},null,null,{"$f":"+$J69*AP68","v":0},null,null,{"$f":"+$J69*AS68","v":0},null,null,{"$f":"+$J69*AV68","v":0},null,null,{"$f":"+$J69*AY68","v":0},null,null,{"$f":"+$J69*BB68","v":0},null,null,{"$f":"+$J69*BE68","v":0},null,null,{"$f":"+$J69*BH68","v":0},null,null,{"$f":"+$J69*BK68","v":0},null,null,{"$f":"+$J69*BN68","v":0},null,null,{"$f":"+$J69*BQ68","v":0},null,null,{"$f":"+$J69*BT68","v":0},null,null,{"$f":"+$J69*BW68","v":0},null,null,{"$f":"+$J69*BZ68","v":0},null,null,{"$f":"+$J69*CC68","v":0},null,null,{"$f":"+$J69*CF68","v":0},null,null,{"$f":"+$J69*CI68","v":0},null,null,{"$f":"+$J69*CL68","v":0},null,null,{"$f":"+$J69*CO68","v":0},null,null,{"$f":"+$J69*CR68","v":0},null,null,{"$f":"+$J69*CU68","v":0},null,null,{"$f":"+$J69*CX68","v":0},null,null,{"$f":"+$J69*DA68","v":0},null,null,{"$f":"+$J69*DD68","v":0},null,null,{"$f":"+$J69*DG68","v":0},null,null,{"$f":"+$J69*DJ68","v":0},null,null,{"$f":"+$J69*DM68","v":0},null,null,{"$f":"+$J69*DP68","v":0},null,null,{"$f":"+$J69*DS68","v":0},null,null,{"$f":"+$J69*DV68","v":0},null,null,{"$f":"+$J69*DY68","v":0}]
[null,"HCD Residual Payment",null,null,null,null,null,null,null,0.5,null,{"$f":"+$J70*L68","v":0},null,null,{"$f":"+$J70*O68","v":0},null,null,{"$f":"+$J70*R68","v":0},null,null,{"$f":"+$J70*U68","v":0},null,null,{"$f":"+$J70*X68","v":0},null,null,{"$f":"+$J70*AA68","v":0},null,null,{"$f":"+$J70*AD68","v":0},null,null,{"$f":"+$J70*AG68","v":0},null,null,{"$f":"+$J70*AJ68","v":0},null,null,{"$f":"+$J70*AM68","v":0},null,null,{"$f":"+$J70*AP68","v":0},null,null,{"$f":"+$J70*AS68","v":0},null,null,{"$f":"+$J70*AV68","v":0},null,null,{"$f":"+$J70*AY68","v":0},null,null,{"$f":"+$J70*BB68","v":0},null,null,{"$f":"+$J70*BE68","v":0},null,null,{"$f":"+$J70*BH68","v":0},null,null,{"$f":"+$J70*BK68","v":0},null,null,{"$f":"+$J70*BN68","v":0},null,null,{"$f":"+$J70*BQ68","v":0},null,null,{"$f":"+$J70*BT68","v":0},null,null,{"$f":"+$J70*BW68","v":0},null,null,{"$f":"+$J70*BZ68","v":0},null,null,{"$f":"+$J70*CC68","v":0},null,null,{"$f":"+$J70*CF68","v":0},null,null,{"$f":"+$J70*CI68","v":0},null,null,{"$f":"+$J70*CL68","v":0},null,null,{"$f":"+$J70*CO68","v":0},null,null,{"$f":"+$J70*CR68","v":0},null,null,{"$f":"+$J70*CU68","v":0},null,null,{"$f":"+$J70*CX68","v":0},null,null,{"$f":"+$J70*DA68","v":0},null,null,{"$f":"+$J70*DD68","v":0},null,null,{"$f":"+$J70*DG68","v":0},null,null,{"$f":"+$J70*DJ68","v":0},null,null,{"$f":"+$J70*DM68","v":0},null,null,{"$f":"+$J70*DP68","v":0},null,null,{"$f":"+$J70*DS68","v":0},null,null,{"$f":"+$J70*DV68","v":0},null,null,{"$f":"+$J70*DY68","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J71*L68","v":0},null,null,{"$f":"+$J71*O68","v":0},null,null,{"$f":"+$J71*R68","v":0},null,null,{"$f":"+$J71*U68","v":0},null,null,{"$f":"+$J71*X68","v":0},null,null,{"$f":"+$J71*AA68","v":0},null,null,{"$f":"+$J71*AD68","v":0},null,null,{"$f":"+$J71*AG68","v":0},null,null,{"$f":"+$J71*AJ68","v":0},null,null,{"$f":"+$J71*AM68","v":0},null,null,{"$f":"+$J71*AP68","v":0},null,null,{"$f":"+$J71*AS68","v":0},null,null,{"$f":"+$J71*AV68","v":0},null,null,{"$f":"+$J71*AY68","v":0},null,null,{"$f":"+$J71*BB68","v":0},null,null,{"$f":"+$J71*BE68","v":0},null,null,{"$f":"+$J71*BH68","v":0},null,null,{"$f":"+$J71*BK68","v":0},null,null,{"$f":"+$J71*BN68","v":0},null,null,{"$f":"+$J71*BQ68","v":0},null,null,{"$f":"+$J71*BT68","v":0},null,null,{"$f":"+$J71*BW68","v":0},null,null,{"$f":"+$J71*BZ68","v":0},null,null,{"$f":"+$J71*CC68","v":0},null,null,{"$f":"+$J71*CF68","v":0},null,null,{"$f":"+$J71*CI68","v":0},null,null,{"$f":"+$J71*CL68","v":0},null,null,{"$f":"+$J71*CO68","v":0},null,null,{"$f":"+$J71*CR68","v":0},null,null,{"$f":"+$J71*CU68","v":0},null,null,{"$f":"+$J71*CX68","v":0},null,null,{"$f":"+$J71*DA68","v":0},null,null,{"$f":"+$J71*DD68","v":0},null,null,{"$f":"+$J71*DG68","v":0},null,null,{"$f":"+$J71*DJ68","v":0},null,null,{"$f":"+$J71*DM68","v":0},null,null,{"$f":"+$J71*DP68","v":0},null,null,{"$f":"+$J71*DS68","v":0},null,null,{"$f":"+$J71*DV68","v":0},null,null,{"$f":"+$J71*DY68","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J72*L68","v":0},null,null,{"$f":"+$J72*O68","v":0},null,null,{"$f":"+$J72*R68","v":0},null,null,{"$f":"+$J72*U68","v":0},null,null,{"$f":"+$J72*X68","v":0},null,null,{"$f":"+$J72*AA68","v":0},null,null,{"$f":"+$J72*AD68","v":0},null,null,{"$f":"+$J72*AG68","v":0},null,null,{"$f":"+$J72*AJ68","v":0},null,null,{"$f":"+$J72*AM68","v":0},null,null,{"$f":"+$J72*AP68","v":0},null,null,{"$f":"+$J72*AS68","v":0},null,null,{"$f":"+$J72*AV68","v":0},null,null,{"$f":"+$J72*AY68","v":0},null,null,{"$f":"+$J72*BB68","v":0},null,null,{"$f":"+$J72*BE68","v":0},null,null,{"$f":"+$J72*BH68","v":0},null,null,{"$f":"+$J72*BK68","v":0},null,null,{"$f":"+$J72*BN68","v":0},null,null,{"$f":"+$J72*BQ68","v":0},null,null,{"$f":"+$J72*BT68","v":0},null,null,{"$f":"+$J72*BW68","v":0},null,null,{"$f":"+$J72*BZ68","v":0},null,null,{"$f":"+$J72*CC68","v":0},null,null,{"$f":"+$J72*CF68","v":0},null,null,{"$f":"+$J72*CI68","v":0},null,null,{"$f":"+$J72*CL68","v":0},null,null,{"$f":"+$J72*CO68","v":0},null,null,{"$f":"+$J72*CR68","v":0},null,null,{"$f":"+$J72*CU68","v":0},null,null,{"$f":"+$J72*CX68","v":0},null,null,{"$f":"+$J72*DA68","v":0},null,null,{"$f":"+$J72*DD68","v":0},null,null,{"$f":"+$J72*DG68","v":0},null,null,{"$f":"+$J72*DJ68","v":0},null,null,{"$f":"+$J72*DM68","v":0},null,null,{"$f":"+$J72*DP68","v":0},null,null,{"$f":"+$J72*DS68","v":0},null,null,{"$f":"+$J72*DV68","v":0},null,null,{"$f":"+$J72*DY68","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J73*L68","v":0},null,null,{"$f":"+$J73*O68","v":0},null,null,{"$f":"+$J73*R68","v":0},null,null,{"$f":"+$J73*U68","v":0},null,null,{"$f":"+$J73*X68","v":0},null,null,{"$f":"+$J73*AA68","v":0},null,null,{"$f":"+$J73*AD68","v":0},null,null,{"$f":"+$J73*AG68","v":0},null,null,{"$f":"+$J73*AJ68","v":0},null,null,{"$f":"+$J73*AM68","v":0},null,null,{"$f":"+$J73*AP68","v":0},null,null,{"$f":"+$J73*AS68","v":0},null,null,{"$f":"+$J73*AV68","v":0},null,null,{"$f":"+$J73*AY68","v":0},null,null,{"$f":"+$J73*BB68","v":0},null,null,{"$f":"+$J73*BE68","v":0},null,null,{"$f":"+$J73*BH68","v":0},null,null,{"$f":"+$J73*BK68","v":0},null,null,{"$f":"+$J73*BN68","v":0},null,null,{"$f":"+$J73*BQ68","v":0},null,null,{"$f":"+$J73*BT68","v":0},null,null,{"$f":"+$J73*BW68","v":0},null,null,{"$f":"+$J73*BZ68","v":0},null,null,{"$f":"+$J73*CC68","v":0},null,null,{"$f":"+$J73*CF68","v":0},null,null,{"$f":"+$J73*CI68","v":0},null,null,{"$f":"+$J73*CL68","v":0},null,null,{"$f":"+$J73*CO68","v":0},null,null,{"$f":"+$J73*CR68","v":0},null,null,{"$f":"+$J73*CU68","v":0},null,null,{"$f":"+$J73*CX68","v":0},null,null,{"$f":"+$J73*DA68","v":0},null,null,{"$f":"+$J73*DD68","v":0},null,null,{"$f":"+$J73*DG68","v":0},null,null,{"$f":"+$J73*DJ68","v":0},null,null,{"$f":"+$J73*DM68","v":0},null,null,{"$f":"+$J73*DP68","v":0},null,null,{"$f":"+$J73*DS68","v":0},null,null,{"$f":"+$J73*DV68","v":0},null,null,{"$f":"+$J73*DY68","v":0}]
[null,"Other Residual Payments",null,null,null,null,null,null,null,0,null,{"$f":"+$J74*L68","v":0},null,null,{"$f":"+$J74*O68","v":0},null,null,{"$f":"+$J74*R68","v":0},null,null,{"$f":"+$J74*U68","v":0},null,null,{"$f":"+$J74*X68","v":0},null,null,{"$f":"+$J74*AA68","v":0},null,null,{"$f":"+$J74*AD68","v":0},null,null,{"$f":"+$J74*AG68","v":0},null,null,{"$f":"+$J74*AJ68","v":0},null,null,{"$f":"+$J74*AM68","v":0},null,null,{"$f":"+$J74*AP68","v":0},null,null,{"$f":"+$J74*AS68","v":0},null,null,{"$f":"+$J74*AV68","v":0},null,null,{"$f":"+$J74*AY68","v":0},null,null,{"$f":"+$J74*BB68","v":0},null,null,{"$f":"+$J74*BE68","v":0},null,null,{"$f":"+$J74*BH68","v":0},null,null,{"$f":"+$J74*BK68","v":0},null,null,{"$f":"+$J74*BN68","v":0},null,null,{"$f":"+$J74*BQ68","v":0},null,null,{"$f":"+$J74*BT68","v":0},null,null,{"$f":"+$J74*BW68","v":0},null,null,{"$f":"+$J74*BZ68","v":0},null,null,{"$f":"+$J74*CC68","v":0},null,null,{"$f":"+$J74*CF68","v":0},null,null,{"$f":"+$J74*CI68","v":0},null,null,{"$f":"+$J74*CL68","v":0},null,null,{"$f":"+$J74*CO68","v":0},null,null,{"$f":"+$J74*CR68","v":0},null,null,{"$f":"+$J74*CU68","v":0},null,null,{"$f":"+$J74*CX68","v":0},null,null,{"$f":"+$J74*DA68","v":0},null,null,{"$f":"+$J74*DD68","v":0},null,null,{"$f":"+$J74*DG68","v":0},null,null,{"$f":"+$J74*DJ68","v":0},null,null,{"$f":"+$J74*DM68","v":0},null,null,{"$f":"+$J74*DP68","v":0},null,null,{"$f":"+$J74*DS68","v":0},null,null,{"$f":"+$J74*DV68","v":0},null,null,{"$f":"+$J74*DY68","v":0}]
[null,"Max Asset Mgmt/Similar Fees ",null,null,null,null,null,null,null,3.5000000000000003E-2,null,{"$f":"'Operating Budget'!E140","v":0},null,null,{"$f":"(1+$J$75)*L75","v":0},null,null,{"$f":"(1+$J$75)*O75","v":0},null,null,{"$f":"(1+$J$75)*R75","v":0},null,null,{"$f":"(1+$J$75)*U75","v":0},null,null,{"$f":"(1+$J$75)*X75","v":0},null,null,{"$f":"(1+$J$75)*AA75","v":0},null,null,{"$f":"(1+$J$75)*AD75","v":0},null,null,{"$f":"(1+$J$75)*AG75","v":0},null,null,{"$f":"(1+$J$75)*AJ75","v":0},null,null,{"$f":"(1+$J$75)*AM75","v":0},null,null,{"$f":"(1+$J$75)*AP75","v":0},null,null,{"$f":"(1+$J$75)*AS75","v":0},null,null,{"$f":"(1+$J$75)*AV75","v":0},null,null,{"$f":"(1+$J$75)*AY75","v":0},null,null,{"$f":"(1+$J$75)*BB75","v":0},null,null,{"$f":"(1+$J$75)*BE75","v":0},null,null,{"$f":"(1+$J$75)*BH75","v":0},null,null,{"$f":"(1+$J$75)*BK75","v":0},null,null,{"$f":"(1+$J$75)*BN75","v":0},null,null,{"$f":"(1+$J$75)*BQ75","v":0},null,null,{"$f":"(1+$J$75)*BT75","v":0},null,null,{"$f":"(1+$J$75)*BW75","v":0},null,null,{"$f":"(1+$J$75)*BZ75","v":0},null,null,{"$f":"(1+$J$75)*CC75","v":0},null,null,{"$f":"(1+$J$75)*CF75","v":0},null,null,{"$f":"(1+$J$75)*CI75","v":0},null,null,{"$f":"(1+$J$75)*CL75","v":0},null,null,{"$f":"(1+$J$75)*CO75","v":0},null,null,{"$f":"(1+$J$75)*CR75","v":0},null,null,{"$f":"(1+$J$75)*CU75","v":0},null,null,{"$f":"(1+$J$75)*CX75","v":0},null,null,{"$f":"(1+$J$75)*DA75","v":0},null,null,{"$f":"(1+$J$75)*DD75","v":0},null,null,{"$f":"(1+$J$75)*DG75","v":0},null,null,{"$f":"(1+$J$75)*DJ75","v":0},null,null,{"$f":"(1+$J$75)*DM75","v":0},null,null,{"$f":"(1+$J$75)*DP75","v":0},null,null,{"$f":"(1+$J$75)*DS75","v":0},null,null,{"$f":"(1+$J$75)*DV75","v":0}]
[null,"Cumulative paid Deferred Dev. Fee ",null,null,null,null,null,null,null,null,null,{"$f":"+L67","v":0},null,null,{"$f":"+L76+O67","v":0},null,null,{"$f":"+O76+R67","v":0},null,null,{"$f":"+R76+U67","v":0},null,null,{"$f":"+U76+X67","v":0},null,null,{"$f":"+X76+AA67","v":0},null,null,{"$f":"+AA76+AD67","v":0},null,null,{"$f":"+AD76+AG67","v":0},null,null,{"$f":"+AG76+AJ67","v":0},null,null,{"$f":"+AJ76+AM67","v":0},null,null,{"$f":"+AM76+AP67","v":0},null,null,{"$f":"+AP76+AS67","v":0},null,null,{"$f":"+AS76+AV67","v":0},null,null,{"$f":"+AV76+AY67","v":0},null,null,{"$f":"+AY76+BB67","v":0},null,null,{"$f":"+BB76+BE67","v":0},null,null,{"$f":"+BE76+BH67","v":0},null,null,{"$f":"+BH76+BK67","v":0},null,null,{"$f":"+BK76+BN67","v":0},null,null,{"$f":"+BN76+BQ67","v":0},null,null,{"$f":"+BQ76+BT67","v":0},null,null,{"$f":"+BT76+BW67","v":0},null,null,{"$f":"+BW76+BZ67","v":0},null,null,{"$f":"+BZ76+CC67","v":0},null,null,{"$f":"+CC76+CF67","v":0},null,null,{"$f":"+CF76+CI67","v":0},null,null,{"$f":"+CI76+CL67","v":0},null,null,{"$f":"+CL76+CO67","v":0},null,null,{"$f":"+CO76+CR67","v":0},null,null,{"$f":"+CR76+CU67","v":0},null,null,{"$f":"+CU76+CX67","v":0},null,null,{"$f":"+CX76+DA67","v":0},null,null,{"$f":"+DA76+DD67","v":0},null,null,{"$f":"+DD76+DG67","v":0},null,null,{"$f":"+DG76+DJ67","v":0},null,null,{"$f":"+DJ76+DM67","v":0},null,null,{"$f":"+DM76+DP67","v":0},null,null,{"$f":"+DP76+DS67","v":0},null,null,{"$f":"+DS76+DV67","v":0},null,null,{"$f":"+DV76+DY67","v":0}]
[]
[null,"Total Deferred Developer Fee budgeted for payment prior to distributions and residual receipt payments"]
[]
[null,"End of Document"]

{"sheet":"Rent Limits","index":14,"n_rows":1045,"n_cols":27,"rows_kept":1045,"cut":false,"hidden":true,"merged":[]}
["County","County","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person",0,1,2,3,4,5,null,null,"county_name","lim50_21p1","lim50_21p2","lim50_21p3","lim50_21p4","lim50_21p5","lim50_21p6","lim50_21p7","lim50_21p8"]
["Alameda","Alameda15% AMI",{"$f":"C9*2*0.15","v":15000},17145,19290,21420,23145,24855,26565,28275,{"$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},{"$f":"TRUNC(((I2+J2)/2)/12*0.3)","v":685},null,null,"Alameda",50000,57150,64300,71400,77150,82850,88550,94250]
["Alameda","Alameda20% AMI",{"$f":"C9*2*0.2","v":20000},{"$f":"D9*2*0.2","v":22860},25720,28560,30860,33140,35420,37700,500,535,643,742,828,914,null,null,"Alpine",31800,36350,40900,45400,49050,52700,56300,59950]
["Alameda","Alameda25% AMI",{"$f":"C9*2*0.25","v":25000},{"$f":"D9*2*0.25","v":28575},32150,35700,38575,41425,44275,47125,625,669,803,928,1035,1142,null,null,"Amador",30350,34650,39000,43300,46800,50250,53700,57200]
["Alameda","Alameda30% AMI",{"$f":"C9*2*0.3","v":30000},{"$f":"D9*2*0.3","v":34290},38580,42840,46290,49710,53130,56550,750,803,964,1114,1242,1371,null,null,"Butte",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda35% AMI",{"$f":"C9*2*0.35","v":35000},{"$f":"D9*2*0.35","v":40005},45010,49980,54005,57994.999999999993,61984.999999999993,65975,875,937,1125,1299,1449,1599,null,null,"Calaveras",31500,36000,40500,45000,48600,52200,55800,59400]
["Alameda","Alameda40% AMI",{"$f":"C9*2*0.4","v":40000},{"$f":"D9*2*0.4","v":45720},51440,57120,61720,66280,70840,75400,1000,1071,1286,1485,1657,1828,null,null,"Colusa",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda45% AMI",{"$f":"C9*2*0.45","v":45000},{"$f":"D9*2*0.45","v":51435},57870,64260,69435,74565,79695,84825,1125,1205,1446,1671,1864,2056,null,null,"Contra Costa",50000,57150,64300,71400,77150,82850,88550,94250]
["Alameda","Alameda50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":50000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":57150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":64300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":71400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":77150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":82850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":88550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":94250},{"$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},{"$f":"TRUNC(((I9+J9)/2)/12*0.3)","v":2285},null,null,"Del Norte",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda55% AMI",{"$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},{"$f":"TRUNC(((I10+J10)/2)/12*0.3)","v":2513},null,null,"El Dorado",35500,40550,45600,50650,54750,58800,62850,66900]
["Alameda","Alameda60% AMI",{"$f":"C9*2*0.6","v":60000},{"$f":"D9*2*0.6","v":68580},77160,85680,92580,99420,106260,113100,1500,1607,1929,2228,2485,2742,null,null,"Fresno",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda65% AMI",{"$f":"C9*2*0.65","v":65000},{"$f":"D9*2*0.65","v":74295},83590,92820,100295,107705,115115,122525,1625,1741,2089,2413,2692,2970,null,null,"Glenn",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda70% AMI",{"$f":"C9*2*0.7","v":70000},{"$f":"D9*2*0.7","v":80010},90020,99960,108010,115989.99999999999,123969.99999999999,131950,1750,1875,2250,2599,2899,3199,null,null,"Humboldt",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda75% AMI",{"$f":"C9*2*0.75","v":75000},{"$f":"D9*2*0.75","v":85725},96450,107100,115725,124275,132825,141375,1875,2009,2411,2785,3106,3427,null,null,"Imperial",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda80% AMI",{"$f":"C9*2*0.8","v":80000},{"$f":"D9*2*0.8","v":91440},102880,114240,123440,132560,141680,150800,2000,2143,2572,2971,3314,3656,null,null,"Inyo",28950,33100,37250,41350,44700,48000,51300,54600]
["Alameda","Alameda90% AMI",{"$f":"C9*2*0.9","v":90000},{"$f":"D9*2*0.9","v":102870},115740,128520,138870,149130,159390,169650,2250,2410,2893,3342,3728,4113,null,null,"Kern",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda100% AMI",{"$f":"C9*2","v":100000},{"$f":"D9*2","v":114300},128600,142800,154300,165700,177100,188500,{"$f":"K9*2","v":2500},2678,3214,3712,4142,4570,null,null,"Kings",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda110% AMI",{"$f":"C9*2*1.1","v":110000.00000000001},{"$f":"D9*2*1.1","v":125730.00000000001},141460,157080,169730,182270.00000000003,194810.00000000003,207350.00000000003,2750,2946,3536,4085,4556,5027,null,null,"Lake",27300,31200,35100,38950,42100,45200,48300,51450]
["Alameda","Alameda120% AMI",{"$f":"C9*2*1.2","v":120000},{"$f":"D9*2*1.2","v":137160},154320,171360,185160,198840,212520,226200,3000,3214,3858,4456,4971,5484,null,null,"Lassen",28150,32150,36150,40150,43400,46600,49800,53000]
["Alpine","Alpine15% AMI",{"$f":"C27*2*0.15","v":9540},10905,12270,13620,14715,15810,16890,17985,238,255,306,354,395,435,null,null,"Los Angeles",41700,47650,53600,59550,64350,69100,73850,78650]
["Alpine","Alpine20% AMI",{"$f":"C27*2*0.2","v":12720},{"$f":"D27*2*0.2","v":14540},16360,18160,19620,21080,22520,23980,318,340,409,472,527,581,null,null,"Madera",27300,31200,35100,38950,42100,45200,48300,51450]
["Alpine","Alpine25% AMI",{"$f":"C27*2*0.25","v":15900},{"$f":"D27*2*0.25","v":18175},20450,22700,24525,26350,28150,29975,397,425,511,590,658,726,null,null,"Marin",65250,74600,83900,93200,100700,108150,115600,123050]
["Alpine","Alpine30% AMI",{"$f":"C27*2*0.3","v":19080},{"$f":"D27*2*0.3","v":21810},24540,27240,29430,31620,33780,35970,477,511,613,708,790,871,null,null,"Mariposa",27300,31200,35100,38950,42100,45200,48300,51450]
["Alpine","Alpine35% AMI",{"$f":"C27*2*0.35","v":22260},{"$f":"D27*2*0.35","v":25445},28630,31779.999999999996,34335,36890,39410,41965,556,596,715,826,922,1017,null,null,"Mendocino",28150,32150,36150,40150,43400,46600,49800,53000]
["Alpine","Alpine40% AMI",{"$f":"C27*2*0.4","v":25440},{"$f":"D27*2*0.4","v":29080},32720,36320,39240,42160,45040,47960,636,681,818,944,1054,1162,null,null,"Merced",27300,31200,35100,38950,42100,45200,48300,51450]
["Alpine","Alpine45% AMI",{"$f":"C27*2*0.45","v":28620},{"$f":"D27*2*0.45","v":32715},36810,40860,44145,47430,50670,53955,715,766,920,1062,1185,1307,null,null,"Modoc",27300,31200,35100,38950,42100,45200,48300,51450]
["Alpine","Alpine50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":49050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":56300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59950},{"$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},{"$f":"TRUNC(((I27+J27)/2)/12*0.3)","v":1453},null,null,"Mono",28150,32150,36150,40150,43400,46600,49800,53000]
["Alpine","Alpine55% AMI",{"$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},{"$f":"TRUNC(((I28+J28)/2)/12*0.3)","v":1598},null,null,"Monterey",39800,45500,51200,56850,61400,65950,70500,75050]
["Alpine","Alpine60% AMI",{"$f":"C27*2*0.6","v":38160},{"$f":"D27*2*0.6","v":43620},49080,54480,58860,63240,67560,71940,954,1022,1227,1416,1581,1743,null,null,"Napa",44150,50450,56750,63050,68100,73150,78200,83250]
["Alpine","Alpine65% AMI",{"$f":"C27*2*0.65","v":41340},{"$f":"D27*2*0.65","v":47255},53170,59020,63765,68510,73190,77935,1033,1107,1329,1534,1712,1889,null,null,"Nevada",34450,39400,44300,49200,53150,57100,61050,64950]
["Alpine","Alpine70% AMI",{"$f":"C27*2*0.7","v":44520},{"$f":"D27*2*0.7","v":50890},57260,63559.999999999993,68670,73780,78820,83930,1113,1192,1431,1652,1844,2034,null,null,"Orange",47450,54200,61000,67750,73200,78600,84050,89450]
["Alpine","Alpine75% AMI",{"$f":"C27*2*0.75","v":47700},{"$f":"D27*2*0.75","v":54525},61350,68100,73575,79050,84450,89925,1192,1277,1533,1770,1976,2179,null,null,"Placer",35500,40550,45600,50650,54750,58800,62850,66900]
["Alpine","Alpine80% AMI",{"$f":"C27*2*0.8","v":50880},{"$f":"D27*2*0.8","v":58160},65440,72640,78480,84320,90080,95920,1272,1363,1636,1889,2108,2325,null,null,"Plumas",28600,32700,36800,40850,44150,47400,50700,53950]
["Alpine","Alpine90% AMI",{"$f":"C27*2*0.9","v":57240},{"$f":"D27*2*0.9","v":65430},73620,81720,88290,94860,101340,107910,1431,1533,1840,2125,2371,2615,null,null,"Riverside",30800,35200,39600,44000,47550,51050,54600,58100]
["Alpine","Alpine100% AMI",{"$f":"C27*2","v":63600},{"$f":"D27*2","v":72700},81800,90800,98100,105400,112600,119900,{"$f":"K27*2","v":1590},1702,2044,2360,2634,2906,null,null,"Sacramento",35500,40550,45600,50650,54750,58800,62850,66900]
["Alpine","Alpine110% AMI",{"$f":"C27*2*1.1","v":69960},{"$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},null,null,"San Benito",36800,42050,47300,52550,56800,61000,65200,69400]
["Alpine","Alpine120% AMI",{"$f":"C27*2*1.2","v":76320},{"$f":"D27*2*1.2","v":87240},98160,108960,117720,126480,135120,143880,1908,2044,2454,2833,3162,3487,null,null,"San Bernardino",30800,35200,39600,44000,47550,51050,54600,58100]
["Amador","Amador15% AMI",{"$f":"C45*2*0.15","v":9105},10395,11700,12990,14040,15075,16110,17160,227,243,292,337,376,415,null,null,"San Diego",45550,52050,58550,65050,70300,75500,80700,85900]
["Amador","Amador20% AMI",{"$f":"C45*2*0.2","v":12140},{"$f":"D45*2*0.2","v":13860},15600,17320,18720,20100,21480,22880,303,325,390,450,502,554,null,null,"San Francisco",65250,74600,83900,93200,100700,108150,115600,123050]
["Amador","Amador25% AMI",{"$f":"C45*2*0.25","v":15175},{"$f":"D45*2*0.25","v":17325},19500,21650,23400,25125,26850,28600,379,406,487,563,628,693,null,null,"San Joaquin",29000,33150,37300,41400,44750,48050,51350,54650]
["Amador","Amador30% AMI",{"$f":"C45*2*0.3","v":18210},{"$f":"D45*2*0.3","v":20790},23400,25980,28080,30150,32220,34320,455,487,585,675,753,831,null,null,"San Luis Obispo",38300,43800,49250,54700,59100,63500,67850,72250]
["Amador","Amador35% AMI",{"$f":"C45*2*0.35","v":21245},{"$f":"D45*2*0.35","v":24255},27300,30309.999999999996,32759.999999999996,35175,37590,40040,531,568,682,788,879,970,null,null,"San Mateo",65250,74600,83900,93200,100700,108150,115600,123050]
["Amador","Amador40% AMI",{"$f":"C45*2*0.4","v":24280},{"$f":"D45*2*0.4","v":27720},31200,34640,37440,40200,42960,45760,607,650,780,901,1005,1109,null,null,"Santa Barbara",48900,55900,62900,69850,75450,81050,86650,92250]
["Amador","Amador45% AMI",{"$f":"C45*2*0.45","v":27315},{"$f":"D45*2*0.45","v":31185},35100,38970,42120,45225,48330,51480,682,731,877,1013,1130,1247,null,null,"Santa Clara",59000,67400,75850,84250,91000,97750,104500,111250]
["Amador","Amador50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":30350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":34650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":39000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":43300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":46800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":50250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":53700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":57200},{"$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},{"$f":"TRUNC(((I45+J45)/2)/12*0.3)","v":1386},null,null,"Santa Cruz",54450,62200,70000,77750,84000,90200,96450,102650]
["Amador","Amador55% AMI",{"$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},{"$f":"TRUNC(((I46+J46)/2)/12*0.3)","v":1524},null,null,"Shasta",27800,31800,35750,39700,42900,46100,49250,52450]
["Amador","Amador60% AMI",{"$f":"C45*2*0.6","v":36420},{"$f":"D45*2*0.6","v":41580},46800,51960,56160,60300,64440,68640,910,975,1170,1351,1507,1663,null,null,"Sierra",31500,36000,40500,45000,48600,52200,55800,59400]
["Amador","Amador65% AMI",{"$f":"C45*2*0.65","v":39455},{"$f":"D45*2*0.65","v":45045},50700,56290,60840,65325,69810,74360,986,1056,1267,1464,1633,1802,null,null,"Siskiyou",27300,31200,35100,38950,42100,45200,48300,51450]
["Amador","Amador70% AMI",{"$f":"C45*2*0.7","v":42490},{"$f":"D45*2*0.7","v":48510},54600,60619.999999999993,65519.999999999993,70350,75180,80080,1062,1137,1365,1576,1758,1940,null,null,"Solano",38050,43450,48900,54300,58650,63000,67350,71700]
["Amador","Amador75% AMI",{"$f":"C45*2*0.75","v":45525},{"$f":"D45*2*0.75","v":51975},58500,64950,70200,75375,80550,85800,1138,1218,1462,1689,1884,2079,null,null,"Sonoma",41600,47550,53500,59400,64200,68950,73700,78450]
["Amador","Amador80% AMI",{"$f":"C45*2*0.8","v":48560},{"$f":"D45*2*0.8","v":55440},62400,69280,74880,80400,85920,91520,1214,1300,1560,1802,2010,2218,null,null,"Stanislaus",27900,31900,35900,39850,43050,46250,49450,52650]
["Amador","Amador90% AMI",{"$f":"C45*2*0.9","v":54630},{"$f":"D45*2*0.9","v":62370},70200,77940,84240,90450,96660,102960,1365,1462,1755,2027,2261,2495,null,null,"Sutter",27300,31200,35100,38950,42100,45200,48300,51450]
["Amador","Amador100% AMI",{"$f":"C45*2","v":60700},{"$f":"D45*2","v":69300},78000,86600,93600,100500,107400,114400,{"$f":"K45*2","v":1516},1624,1950,2252,2512,2772,null,null,"Tehama",27300,31200,35100,38950,42100,45200,48300,51450]
["Amador","Amador110% AMI",{"$f":"C45*2*1.1","v":66770},{"$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},null,null,"Trinity",27300,31200,35100,38950,42100,45200,48300,51450]
["Amador","Amador120% AMI",{"$f":"C45*2*1.2","v":72840},{"$f":"D45*2*1.2","v":83160},93600,103920,112320,120600,128880,137280,1821,1950,2340,2703,3015,3327,null,null,"Tulare",27300,31200,35100,38950,42100,45200,48300,51450]
["Butte","Butte15% AMI",{"$f":"C63*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374,null,null,"Tuolumne",29150,33300,37450,41600,44950,48300,51600,54950]
["Butte","Butte20% AMI",{"$f":"C63*2*0.2","v":10920},{"$f":"D63*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498,null,null,"Ventura",43900,50200,56450,62700,67750,72750,77750,82800]
["Butte","Butte25% AMI",{"$f":"C63*2*0.25","v":13650},{"$f":"D63*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623,null,null,"Yolo",34700,39650,44600,49550,53550,57500,61450,65450]
["Butte","Butte30% AMI",{"$f":"C63*2*0.3","v":16380},{"$f":"D63*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748,null,null,"Yuba",27300,31200,35100,38950,42100,45200,48300,51450]
["Butte","Butte35% AMI",{"$f":"C63*2*0.35","v":19110},{"$f":"D63*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Butte","Butte40% AMI",{"$f":"C63*2*0.4","v":21840},{"$f":"D63*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Butte","Butte45% AMI",{"$f":"C63*2*0.45","v":24570},{"$f":"D63*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Butte","Butte50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I63+J63)/2)/12*0.3)","v":1246}]
["Butte","Butte55% AMI",{"$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},{"$f":"TRUNC(((I64+J64)/2)/12*0.3)","v":1371}]
["Butte","Butte60% AMI",{"$f":"C63*2*0.6","v":32760},{"$f":"D63*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Butte","Butte65% AMI",{"$f":"C63*2*0.65","v":35490},{"$f":"D63*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Butte","Butte70% AMI",{"$f":"C63*2*0.7","v":38220},{"$f":"D63*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Butte","Butte75% AMI",{"$f":"C63*2*0.75","v":40950},{"$f":"D63*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Butte","Butte80% AMI",{"$f":"C63*2*0.8","v":43680},{"$f":"D63*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Butte","Butte90% AMI",{"$f":"C63*2*0.9","v":49140},{"$f":"D63*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Butte","Butte100% AMI",{"$f":"C63*2","v":54600},{"$f":"D63*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K63*2","v":1364},1462,1754,2026,2260,2492]
["Butte","Butte110% AMI",{"$f":"C63*2*1.1","v":60060.000000000007},{"$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","Butte120% AMI",{"$f":"C63*2*1.2","v":65520},{"$f":"D63*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Calaveras","Calaveras15% AMI",{"$f":"C81*2*0.15","v":9450},10800,12150,13500,14580,15660,16740,17820,236,253,303,351,391,432]
["Calaveras","Calaveras20% AMI",{"$f":"C81*2*0.2","v":12600},{"$f":"D81*2*0.2","v":14400},16200,18000,19440,20880,22320,23760,315,337,405,468,522,576]
["Calaveras","Calaveras25% AMI",{"$f":"C81*2*0.25","v":15750},{"$f":"D81*2*0.25","v":18000},20250,22500,24300,26100,27900,29700,393,421,506,585,652,720]
["Calaveras","Calaveras30% AMI",{"$f":"C81*2*0.3","v":18900},{"$f":"D81*2*0.3","v":21600},24300,27000,29160,31320,33480,35640,472,506,607,702,783,864]
["Calaveras","Calaveras35% AMI",{"$f":"C81*2*0.35","v":22050},{"$f":"D81*2*0.35","v":25200},28350,31499.999999999996,34020,36540,39060,41580,551,590,708,819,913,1008]
["Calaveras","Calaveras40% AMI",{"$f":"C81*2*0.4","v":25200},{"$f":"D81*2*0.4","v":28800},32400,36000,38880,41760,44640,47520,630,675,810,936,1044,1152]
["Calaveras","Calaveras45% AMI",{"$f":"C81*2*0.45","v":28350},{"$f":"D81*2*0.45","v":32400},36450,40500,43740,46980,50220,53460,708,759,911,1053,1174,1296]
["Calaveras","Calaveras50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":55800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59400},{"$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},{"$f":"TRUNC(((I81+J81)/2)/12*0.3)","v":1440}]
["Calaveras","Calaveras55% AMI",{"$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},{"$f":"TRUNC(((I82+J82)/2)/12*0.3)","v":1584}]
["Calaveras","Calaveras60% AMI",{"$f":"C81*2*0.6","v":37800},{"$f":"D81*2*0.6","v":43200},48600,54000,58320,62640,66960,71280,945,1012,1215,1404,1566,1728]
["Calaveras","Calaveras65% AMI",{"$f":"C81*2*0.65","v":40950},{"$f":"D81*2*0.65","v":46800},52650,58500,63180,67860,72540,77220,1023,1096,1316,1521,1696,1872]
["Calaveras","Calaveras70% AMI",{"$f":"C81*2*0.7","v":44100},{"$f":"D81*2*0.7","v":50400},56700,62999.999999999993,68040,73080,78120,83160,1102,1181,1417,1638,1827,2016]
["Calaveras","Calaveras75% AMI",{"$f":"C81*2*0.75","v":47250},{"$f":"D81*2*0.75","v":54000},60750,67500,72900,78300,83700,89100,1181,1265,1518,1755,1957,2160]
["Calaveras","Calaveras80% AMI",{"$f":"C81*2*0.8","v":50400},{"$f":"D81*2*0.8","v":57600},64800,72000,77760,83520,89280,95040,1260,1350,1620,1872,2088,2304]
["Calaveras","Calaveras90% AMI",{"$f":"C81*2*0.9","v":56700},{"$f":"D81*2*0.9","v":64800},72900,81000,87480,93960,100440,106920,1417,1518,1822,2106,2349,2592]
["Calaveras","Calaveras100% AMI",{"$f":"C81*2","v":63000},{"$f":"D81*2","v":72000},81000,90000,97200,104400,111600,118800,{"$f":"K81*2","v":1574},1686,2024,2340,2610,2880]
["Calaveras","Calaveras110% AMI",{"$f":"C81*2*1.1","v":69300},{"$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","Calaveras120% AMI",{"$f":"C81*2*1.2","v":75600},{"$f":"D81*2*1.2","v":86400},97200,108000,116640,125280,133920,142560,1890,2025,2430,2808,3132,3456]
["Colusa","Colusa15% AMI",{"$f":"C99*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Colusa","Colusa20% AMI",{"$f":"C99*2*0.2","v":10920},{"$f":"D99*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Colusa","Colusa25% AMI",{"$f":"C99*2*0.25","v":13650},{"$f":"D99*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Colusa","Colusa30% AMI",{"$f":"C99*2*0.3","v":16380},{"$f":"D99*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Colusa","Colusa35% AMI",{"$f":"C99*2*0.35","v":19110},{"$f":"D99*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Colusa","Colusa40% AMI",{"$f":"C99*2*0.4","v":21840},{"$f":"D99*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Colusa","Colusa45% AMI",{"$f":"C99*2*0.45","v":24570},{"$f":"D99*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Colusa","Colusa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I99+J99)/2)/12*0.3)","v":1246}]
["Colusa","Colusa55% AMI",{"$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},{"$f":"TRUNC(((I100+J100)/2)/12*0.3)","v":1371}]
["Colusa","Colusa60% AMI",{"$f":"C99*2*0.6","v":32760},{"$f":"D99*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Colusa","Colusa65% AMI",{"$f":"C99*2*0.65","v":35490},{"$f":"D99*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Colusa","Colusa70% AMI",{"$f":"C99*2*0.7","v":38220},{"$f":"D99*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Colusa","Colusa75% AMI",{"$f":"C99*2*0.75","v":40950},{"$f":"D99*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Colusa","Colusa80% AMI",{"$f":"C99*2*0.8","v":43680},{"$f":"D99*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Colusa","Colusa90% AMI",{"$f":"C99*2*0.9","v":49140},{"$f":"D99*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Colusa","Colusa100% AMI",{"$f":"C99*2","v":54600},{"$f":"D99*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K99*2","v":1364},1462,1754,2026,2260,2492]
["Colusa","Colusa110% AMI",{"$f":"C99*2*1.1","v":60060.000000000007},{"$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","Colusa120% AMI",{"$f":"C99*2*1.2","v":65520},{"$f":"D99*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Contra Costa","Contra Costa15% AMI",{"$f":"C117*2*0.15","v":15000},17145,19290,21420,23145,24855,26565,28275,375,401,482,557,621,685]
["Contra Costa","Contra Costa20% AMI",{"$f":"C117*2*0.2","v":20000},{"$f":"D117*2*0.2","v":22860},25720,28560,30860,33140,35420,37700,500,535,643,742,828,914]
["Contra Costa","Contra Costa25% AMI",{"$f":"C117*2*0.25","v":25000},{"$f":"D117*2*0.25","v":28575},32150,35700,38575,41425,44275,47125,625,669,803,928,1035,1142]
["Contra Costa","Contra Costa30% AMI",{"$f":"C117*2*0.3","v":30000},{"$f":"D117*2*0.3","v":34290},38580,42840,46290,49710,53130,56550,750,803,964,1114,1242,1371]
["Contra Costa","Contra Costa35% AMI",{"$f":"C117*2*0.35","v":35000},{"$f":"D117*2*0.35","v":40005},45010,49980,54005,57994.999999999993,61984.999999999993,65975,875,937,1125,1299,1449,1599]
["Contra Costa","Contra Costa40% AMI",{"$f":"C117*2*0.4","v":40000},{"$f":"D117*2*0.4","v":45720},51440,57120,61720,66280,70840,75400,1000,1071,1286,1485,1657,1828]
["Contra Costa","Contra Costa45% AMI",{"$f":"C117*2*0.45","v":45000},{"$f":"D117*2*0.45","v":51435},57870,64260,69435,74565,79695,84825,1125,1205,1446,1671,1864,2056]
["Contra Costa","Contra Costa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":50000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":57150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":64300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":71400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":77150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":82850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":88550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":94250},{"$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},{"$f":"TRUNC(((I117+J117)/2)/12*0.3)","v":2285}]
["Contra Costa","Contra Costa55% AMI",{"$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},{"$f":"TRUNC(((I118+J118)/2)/12*0.3)","v":2513}]
["Contra Costa","Contra Costa60% AMI",{"$f":"C117*2*0.6","v":60000},{"$f":"D117*2*0.6","v":68580},77160,85680,92580,99420,106260,113100,1500,1607,1929,2228,2485,2742]
["Contra Costa","Contra Costa65% AMI",{"$f":"C117*2*0.65","v":65000},{"$f":"D117*2*0.65","v":74295},83590,92820,100295,107705,115115,122525,1625,1741,2089,2413,2692,2970]
["Contra Costa","Contra Costa70% AMI",{"$f":"C117*2*0.7","v":70000},{"$f":"D117*2*0.7","v":80010},90020,99960,108010,115989.99999999999,123969.99999999999,131950,1750,1875,2250,2599,2899,3199]
["Contra Costa","Contra Costa75% AMI",{"$f":"C117*2*0.75","v":75000},{"$f":"D117*2*0.75","v":85725},96450,107100,115725,124275,132825,141375,1875,2009,2411,2785,3106,3427]
["Contra Costa","Contra Costa80% AMI",{"$f":"C117*2*0.8","v":80000},{"$f":"D117*2*0.8","v":91440},102880,114240,123440,132560,141680,150800,2000,2143,2572,2971,3314,3656]
["Contra Costa","Contra Costa90% AMI",{"$f":"C117*2*0.9","v":90000},{"$f":"D117*2*0.9","v":102870},115740,128520,138870,149130,159390,169650,2250,2410,2893,3342,3728,4113]
["Contra Costa","Contra Costa100% AMI",{"$f":"C117*2","v":100000},{"$f":"D117*2","v":114300},128600,142800,154300,165700,177100,188500,{"$f":"K117*2","v":2500},2678,3214,3712,4142,4570]
["Contra Costa","Contra Costa110% AMI",{"$f":"C117*2*1.1","v":110000.00000000001},{"$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 Costa120% AMI",{"$f":"C117*2*1.2","v":120000},{"$f":"D117*2*1.2","v":137160},154320,171360,185160,198840,212520,226200,3000,3214,3858,4456,4971,5484]
["Del Norte","Del Norte15% AMI",{"$f":"C135*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Del Norte","Del Norte20% AMI",{"$f":"C135*2*0.2","v":10920},{"$f":"D135*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Del Norte","Del Norte25% AMI",{"$f":"C135*2*0.25","v":13650},{"$f":"D135*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Del Norte","Del Norte30% AMI",{"$f":"C135*2*0.3","v":16380},{"$f":"D135*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Del Norte","Del Norte35% AMI",{"$f":"C135*2*0.35","v":19110},{"$f":"D135*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Del Norte","Del Norte40% AMI",{"$f":"C135*2*0.4","v":21840},{"$f":"D135*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Del Norte","Del Norte45% AMI",{"$f":"C135*2*0.45","v":24570},{"$f":"D135*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Del Norte","Del Norte50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I135+J135)/2)/12*0.3)","v":1246}]
["Del Norte","Del Norte55% AMI",{"$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},{"$f":"TRUNC(((I136+J136)/2)/12*0.3)","v":1371}]
["Del Norte","Del Norte60% AMI",{"$f":"C135*2*0.6","v":32760},{"$f":"D135*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Del Norte","Del Norte65% AMI",{"$f":"C135*2*0.65","v":35490},{"$f":"D135*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Del Norte","Del Norte70% AMI",{"$f":"C135*2*0.7","v":38220},{"$f":"D135*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Del Norte","Del Norte75% AMI",{"$f":"C135*2*0.75","v":40950},{"$f":"D135*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Del Norte","Del Norte80% AMI",{"$f":"C135*2*0.8","v":43680},{"$f":"D135*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Del Norte","Del Norte90% AMI",{"$f":"C135*2*0.9","v":49140},{"$f":"D135*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Del Norte","Del Norte100% AMI",{"$f":"C135*2","v":54600},{"$f":"D135*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K135*2","v":1364},1462,1754,2026,2260,2492]
["Del Norte","Del Norte110% AMI",{"$f":"C135*2*1.1","v":60060.000000000007},{"$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 Norte120% AMI",{"$f":"C135*2*1.2","v":65520},{"$f":"D135*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["El Dorado","El Dorado15% AMI",{"$f":"C153*2*0.15","v":10650},12165,13680,15195,16425,17640,18855,20070,266,285,342,395,441,486]
["El Dorado","El Dorado20% AMI",{"$f":"C153*2*0.2","v":14200},{"$f":"D153*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,355,380,456,527,588,648]
["El Dorado","El Dorado25% AMI",{"$f":"C153*2*0.25","v":17750},{"$f":"D153*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,443,475,570,658,735,810]
["El Dorado","El Dorado30% AMI",{"$f":"C153*2*0.3","v":21300},{"$f":"D153*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,532,570,684,790,882,973]
["El Dorado","El Dorado35% AMI",{"$f":"C153*2*0.35","v":24850},{"$f":"D153*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,621,665,798,922,1029,1135]
["El Dorado","El Dorado40% AMI",{"$f":"C153*2*0.4","v":28400},{"$f":"D153*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,710,760,912,1054,1176,1297]
["El Dorado","El Dorado45% AMI",{"$f":"C153*2*0.45","v":31950},{"$f":"D153*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,798,855,1026,1185,1323,1459]
["El Dorado","El Dorado50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":40550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":45600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":50650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":54750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":58800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":66900},{"$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},{"$f":"TRUNC(((I153+J153)/2)/12*0.3)","v":1621}]
["El Dorado","El Dorado55% AMI",{"$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},{"$f":"TRUNC(((I154+J154)/2)/12*0.3)","v":1784}]
["El Dorado","El Dorado60% AMI",{"$f":"C153*2*0.6","v":42600},{"$f":"D153*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,1065,1140,1368,1581,1764,1946]
["El Dorado","El Dorado65% AMI",{"$f":"C153*2*0.65","v":46150},{"$f":"D153*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,1153,1235,1482,1712,1911,2108]
["El Dorado","El Dorado70% AMI",{"$f":"C153*2*0.7","v":49700},{"$f":"D153*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,1242,1330,1596,1844,2058,2270]
["El Dorado","El Dorado75% AMI",{"$f":"C153*2*0.75","v":53250},{"$f":"D153*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,1331,1425,1710,1976,2205,2432]
["El Dorado","El Dorado80% AMI",{"$f":"C153*2*0.8","v":56800},{"$f":"D153*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,1420,1521,1824,2108,2352,2595]
["El Dorado","El Dorado90% AMI",{"$f":"C153*2*0.9","v":63900},{"$f":"D153*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,1597,1711,2052,2371,2646,2919]
["El Dorado","El Dorado100% AMI",{"$f":"C153*2","v":71000},{"$f":"D153*2","v":81100},91200,101300,109500,117600,125700,133800,{"$f":"K153*2","v":1774},1900,2280,2634,2940,3242]
["El Dorado","El Dorado110% AMI",{"$f":"C153*2*1.1","v":78100},{"$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 Dorado120% AMI",{"$f":"C153*2*1.2","v":85200},{"$f":"D153*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,2130,2281,2736,3162,3528,3892]
["Fresno","Fresno15% AMI",{"$f":"C171*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Fresno","Fresno20% AMI",{"$f":"C171*2*0.2","v":10920},{"$f":"D171*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Fresno","Fresno25% AMI",{"$f":"C171*2*0.25","v":13650},{"$f":"D171*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Fresno","Fresno30% AMI",{"$f":"C171*2*0.3","v":16380},{"$f":"D171*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Fresno","Fresno35% AMI",{"$f":"C171*2*0.35","v":19110},{"$f":"D171*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Fresno","Fresno40% AMI",{"$f":"C171*2*0.4","v":21840},{"$f":"D171*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Fresno","Fresno45% AMI",{"$f":"C171*2*0.45","v":24570},{"$f":"D171*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Fresno","Fresno50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I171+J171)/2)/12*0.3)","v":1246}]
["Fresno","Fresno55% AMI",{"$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},{"$f":"TRUNC(((I172+J172)/2)/12*0.3)","v":1371}]
["Fresno","Fresno60% AMI",{"$f":"C171*2*0.6","v":32760},{"$f":"D171*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Fresno","Fresno65% AMI",{"$f":"C171*2*0.65","v":35490},{"$f":"D171*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Fresno","Fresno70% AMI",{"$f":"C171*2*0.7","v":38220},{"$f":"D171*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Fresno","Fresno75% AMI",{"$f":"C171*2*0.75","v":40950},{"$f":"D171*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Fresno","Fresno80% AMI",{"$f":"C171*2*0.8","v":43680},{"$f":"D171*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Fresno","Fresno90% AMI",{"$f":"C171*2*0.9","v":49140},{"$f":"D171*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Fresno","Fresno100% AMI",{"$f":"C171*2","v":54600},{"$f":"D171*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K171*2","v":1364},1462,1754,2026,2260,2492]
["Fresno","Fresno110% AMI",{"$f":"C171*2*1.1","v":60060.000000000007},{"$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","Fresno120% AMI",{"$f":"C171*2*1.2","v":65520},{"$f":"D171*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Glenn","Glenn15% AMI",{"$f":"C189*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Glenn","Glenn20% AMI",{"$f":"C189*2*0.2","v":10920},{"$f":"D189*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Glenn","Glenn25% AMI",{"$f":"C189*2*0.25","v":13650},{"$f":"D189*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Glenn","Glenn30% AMI",{"$f":"C189*2*0.3","v":16380},{"$f":"D189*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Glenn","Glenn35% AMI",{"$f":"C189*2*0.35","v":19110},{"$f":"D189*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Glenn","Glenn40% AMI",{"$f":"C189*2*0.4","v":21840},{"$f":"D189*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Glenn","Glenn45% AMI",{"$f":"C189*2*0.45","v":24570},{"$f":"D189*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Glenn","Glenn50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I189+J189)/2)/12*0.3)","v":1246}]
["Glenn","Glenn55% AMI",{"$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},{"$f":"TRUNC(((I190+J190)/2)/12*0.3)","v":1371}]
["Glenn","Glenn60% AMI",{"$f":"C189*2*0.6","v":32760},{"$f":"D189*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Glenn","Glenn65% AMI",{"$f":"C189*2*0.65","v":35490},{"$f":"D189*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Glenn","Glenn70% AMI",{"$f":"C189*2*0.7","v":38220},{"$f":"D189*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Glenn","Glenn75% AMI",{"$f":"C189*2*0.75","v":40950},{"$f":"D189*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Glenn","Glenn80% AMI",{"$f":"C189*2*0.8","v":43680},{"$f":"D189*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Glenn","Glenn90% AMI",{"$f":"C189*2*0.9","v":49140},{"$f":"D189*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Glenn","Glenn100% AMI",{"$f":"C189*2","v":54600},{"$f":"D189*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K189*2","v":1364},1462,1754,2026,2260,2492]
["Glenn","Glenn110% AMI",{"$f":"C189*2*1.1","v":60060.000000000007},{"$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","Glenn120% AMI",{"$f":"C189*2*1.2","v":65520},{"$f":"D189*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Humboldt","Humboldt15% AMI",{"$f":"C207*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Humboldt","Humboldt20% AMI",{"$f":"C207*2*0.2","v":10920},{"$f":"D207*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Humboldt","Humboldt25% AMI",{"$f":"C207*2*0.25","v":13650},{"$f":"D207*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Humboldt","Humboldt30% AMI",{"$f":"C207*2*0.3","v":16380},{"$f":"D207*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Humboldt","Humboldt35% AMI",{"$f":"C207*2*0.35","v":19110},{"$f":"D207*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Humboldt","Humboldt40% AMI",{"$f":"C207*2*0.4","v":21840},{"$f":"D207*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Humboldt","Humboldt45% AMI",{"$f":"C207*2*0.45","v":24570},{"$f":"D207*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Humboldt","Humboldt50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I207+J207)/2)/12*0.3)","v":1246}]
["Humboldt","Humboldt55% AMI",{"$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},{"$f":"TRUNC(((I208+J208)/2)/12*0.3)","v":1371}]
["Humboldt","Humboldt60% AMI",{"$f":"C207*2*0.6","v":32760},{"$f":"D207*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Humboldt","Humboldt65% AMI",{"$f":"C207*2*0.65","v":35490},{"$f":"D207*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Humboldt","Humboldt70% AMI",{"$f":"C207*2*0.7","v":38220},{"$f":"D207*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Humboldt","Humboldt75% AMI",{"$f":"C207*2*0.75","v":40950},{"$f":"D207*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Humboldt","Humboldt80% AMI",{"$f":"C207*2*0.8","v":43680},{"$f":"D207*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Humboldt","Humboldt90% AMI",{"$f":"C207*2*0.9","v":49140},{"$f":"D207*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Humboldt","Humboldt100% AMI",{"$f":"C207*2","v":54600},{"$f":"D207*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K207*2","v":1364},1462,1754,2026,2260,2492]
["Humboldt","Humboldt110% AMI",{"$f":"C207*2*1.1","v":60060.000000000007},{"$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","Humboldt120% AMI",{"$f":"C207*2*1.2","v":65520},{"$f":"D207*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Imperial","Imperial15% AMI",{"$f":"C225*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Imperial","Imperial20% AMI",{"$f":"C225*2*0.2","v":10920},{"$f":"D225*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Imperial","Imperial25% AMI",{"$f":"C225*2*0.25","v":13650},{"$f":"D225*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Imperial","Imperial30% AMI",{"$f":"C225*2*0.3","v":16380},{"$f":"D225*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Imperial","Imperial35% AMI",{"$f":"C225*2*0.35","v":19110},{"$f":"D225*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Imperial","Imperial40% AMI",{"$f":"C225*2*0.4","v":21840},{"$f":"D225*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Imperial","Imperial45% AMI",{"$f":"C225*2*0.45","v":24570},{"$f":"D225*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Imperial","Imperial50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I225+J225)/2)/12*0.3)","v":1246}]
["Imperial","Imperial55% AMI",{"$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},{"$f":"TRUNC(((I226+J226)/2)/12*0.3)","v":1371}]
["Imperial","Imperial60% AMI",{"$f":"C225*2*0.6","v":32760},{"$f":"D225*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Imperial","Imperial65% AMI",{"$f":"C225*2*0.65","v":35490},{"$f":"D225*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Imperial","Imperial70% AMI",{"$f":"C225*2*0.7","v":38220},{"$f":"D225*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Imperial","Imperial75% AMI",{"$f":"C225*2*0.75","v":40950},{"$f":"D225*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Imperial","Imperial80% AMI",{"$f":"C225*2*0.8","v":43680},{"$f":"D225*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Imperial","Imperial90% AMI",{"$f":"C225*2*0.9","v":49140},{"$f":"D225*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Imperial","Imperial100% AMI",{"$f":"C225*2","v":54600},{"$f":"D225*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K225*2","v":1364},1462,1754,2026,2260,2492]
["Imperial","Imperial110% AMI",{"$f":"C225*2*1.1","v":60060.000000000007},{"$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","Imperial120% AMI",{"$f":"C225*2*1.2","v":65520},{"$f":"D225*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Inyo","Inyo15% AMI",{"$f":"C243*2*0.15","v":8685},9930,11175,12405,13410,14400,15390,16380,217,232,279,322,360,397]
["Inyo","Inyo20% AMI",{"$f":"C243*2*0.2","v":11580},{"$f":"D243*2*0.2","v":13240},14900,16540,17880,19200,20520,21840,289,310,372,430,480,529]
["Inyo","Inyo25% AMI",{"$f":"C243*2*0.25","v":14475},{"$f":"D243*2*0.25","v":16550},18625,20675,22350,24000,25650,27300,361,387,465,537,600,661]
["Inyo","Inyo30% AMI",{"$f":"C243*2*0.3","v":17370},{"$f":"D243*2*0.3","v":19860},22350,24810,26820,28800,30780,32760,434,465,558,645,720,794]
["Inyo","Inyo35% AMI",{"$f":"C243*2*0.35","v":20265},{"$f":"D243*2*0.35","v":23170},26075,28944.999999999996,31289.999999999996,33600,35910,38220,506,542,651,752,840,926]
["Inyo","Inyo40% AMI",{"$f":"C243*2*0.4","v":23160},{"$f":"D243*2*0.4","v":26480},29800,33080,35760,38400,41040,43680,579,620,745,860,960,1059]
["Inyo","Inyo45% AMI",{"$f":"C243*2*0.45","v":26055},{"$f":"D243*2*0.45","v":29790},33525,37215,40230,43200,46170,49140,651,698,838,968,1080,1191]
["Inyo","Inyo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":33100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":37250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":41350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":44700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":48000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":51300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":54600},{"$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},{"$f":"TRUNC(((I243+J243)/2)/12*0.3)","v":1323}]
["Inyo","Inyo55% AMI",{"$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},{"$f":"TRUNC(((I244+J244)/2)/12*0.3)","v":1456}]
["Inyo","Inyo60% AMI",{"$f":"C243*2*0.6","v":34740},{"$f":"D243*2*0.6","v":39720},44700,49620,53640,57600,61560,65520,868,930,1117,1290,1440,1588]
["Inyo","Inyo65% AMI",{"$f":"C243*2*0.65","v":37635},{"$f":"D243*2*0.65","v":43030},48425,53755,58110,62400,66690,70980,940,1008,1210,1398,1560,1720]
["Inyo","Inyo70% AMI",{"$f":"C243*2*0.7","v":40530},{"$f":"D243*2*0.7","v":46340},52150,57889.999999999993,62579.999999999993,67200,71820,76440,1013,1085,1303,1505,1680,1853]
["Inyo","Inyo75% AMI",{"$f":"C243*2*0.75","v":43425},{"$f":"D243*2*0.75","v":49650},55875,62025,67050,72000,76950,81900,1085,1163,1396,1613,1800,1985]
["Inyo","Inyo80% AMI",{"$f":"C243*2*0.8","v":46320},{"$f":"D243*2*0.8","v":52960},59600,66160,71520,76800,82080,87360,1158,1241,1490,1721,1920,2118]
["Inyo","Inyo90% AMI",{"$f":"C243*2*0.9","v":52110},{"$f":"D243*2*0.9","v":59580},67050,74430,80460,86400,92340,98280,1302,1396,1676,1936,2160,2382]
["Inyo","Inyo100% AMI",{"$f":"C243*2","v":57900},{"$f":"D243*2","v":66200},74500,82700,89400,96000,102600,109200,{"$f":"K243*2","v":1446},1550,1862,2150,2400,2646]
["Inyo","Inyo110% AMI",{"$f":"C243*2*1.1","v":63690.000000000007},{"$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","Inyo120% AMI",{"$f":"C243*2*1.2","v":69480},{"$f":"D243*2*1.2","v":79440},89400,99240,107280,115200,123120,131040,1737,1861,2235,2581,2880,3177]
["Kern","Kern15% AMI",{"$f":"C261*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Kern","Kern20% AMI",{"$f":"C261*2*0.2","v":10920},{"$f":"D261*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Kern","Kern25% AMI",{"$f":"C261*2*0.25","v":13650},{"$f":"D261*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Kern","Kern30% AMI",{"$f":"C261*2*0.3","v":16380},{"$f":"D261*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Kern","Kern35% AMI",{"$f":"C261*2*0.35","v":19110},{"$f":"D261*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Kern","Kern40% AMI",{"$f":"C261*2*0.4","v":21840},{"$f":"D261*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Kern","Kern45% AMI",{"$f":"C261*2*0.45","v":24570},{"$f":"D261*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Kern","Kern50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I261+J261)/2)/12*0.3)","v":1246}]
["Kern","Kern55% AMI",{"$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},{"$f":"TRUNC(((I262+J262)/2)/12*0.3)","v":1371}]
["Kern","Kern60% AMI",{"$f":"C261*2*0.6","v":32760},{"$f":"D261*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Kern","Kern65% AMI",{"$f":"C261*2*0.65","v":35490},{"$f":"D261*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Kern","Kern70% AMI",{"$f":"C261*2*0.7","v":38220},{"$f":"D261*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Kern","Kern75% AMI",{"$f":"C261*2*0.75","v":40950},{"$f":"D261*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Kern","Kern80% AMI",{"$f":"C261*2*0.8","v":43680},{"$f":"D261*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Kern","Kern90% AMI",{"$f":"C261*2*0.9","v":49140},{"$f":"D261*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Kern","Kern100% AMI",{"$f":"C261*2","v":54600},{"$f":"D261*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K261*2","v":1364},1462,1754,2026,2260,2492]
["Kern","Kern110% AMI",{"$f":"C261*2*1.1","v":60060.000000000007},{"$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","Kern120% AMI",{"$f":"C261*2*1.2","v":65520},{"$f":"D261*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Kings","Kings15% AMI",{"$f":"C279*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Kings","Kings20% AMI",{"$f":"C279*2*0.2","v":10920},{"$f":"D279*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Kings","Kings25% AMI",{"$f":"C279*2*0.25","v":13650},{"$f":"D279*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Kings","Kings30% AMI",{"$f":"C279*2*0.3","v":16380},{"$f":"D279*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Kings","Kings35% AMI",{"$f":"C279*2*0.35","v":19110},{"$f":"D279*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Kings","Kings40% AMI",{"$f":"C279*2*0.4","v":21840},{"$f":"D279*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Kings","Kings45% AMI",{"$f":"C279*2*0.45","v":24570},{"$f":"D279*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Kings","Kings50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I279+J279)/2)/12*0.3)","v":1246}]
["Kings","Kings55% AMI",{"$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},{"$f":"TRUNC(((I280+J280)/2)/12*0.3)","v":1371}]
["Kings","Kings60% AMI",{"$f":"C279*2*0.6","v":32760},{"$f":"D279*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Kings","Kings65% AMI",{"$f":"C279*2*0.65","v":35490},{"$f":"D279*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Kings","Kings70% AMI",{"$f":"C279*2*0.7","v":38220},{"$f":"D279*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Kings","Kings75% AMI",{"$f":"C279*2*0.75","v":40950},{"$f":"D279*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Kings","Kings80% AMI",{"$f":"C279*2*0.8","v":43680},{"$f":"D279*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Kings","Kings90% AMI",{"$f":"C279*2*0.9","v":49140},{"$f":"D279*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Kings","Kings100% AMI",{"$f":"C279*2","v":54600},{"$f":"D279*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K279*2","v":1364},1462,1754,2026,2260,2492]
["Kings","Kings110% AMI",{"$f":"C279*2*1.1","v":60060.000000000007},{"$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","Kings120% AMI",{"$f":"C279*2*1.2","v":65520},{"$f":"D279*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Lake","Lake15% AMI",{"$f":"C297*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Lake","Lake20% AMI",{"$f":"C297*2*0.2","v":10920},{"$f":"D297*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Lake","Lake25% AMI",{"$f":"C297*2*0.25","v":13650},{"$f":"D297*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Lake","Lake30% AMI",{"$f":"C297*2*0.3","v":16380},{"$f":"D297*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Lake","Lake35% AMI",{"$f":"C297*2*0.35","v":19110},{"$f":"D297*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Lake","Lake40% AMI",{"$f":"C297*2*0.4","v":21840},{"$f":"D297*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Lake","Lake45% AMI",{"$f":"C297*2*0.45","v":24570},{"$f":"D297*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Lake","Lake50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I297+J297)/2)/12*0.3)","v":1246}]
["Lake","Lake55% AMI",{"$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},{"$f":"TRUNC(((I298+J298)/2)/12*0.3)","v":1371}]
["Lake","Lake60% AMI",{"$f":"C297*2*0.6","v":32760},{"$f":"D297*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Lake","Lake65% AMI",{"$f":"C297*2*0.65","v":35490},{"$f":"D297*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Lake","Lake70% AMI",{"$f":"C297*2*0.7","v":38220},{"$f":"D297*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Lake","Lake75% AMI",{"$f":"C297*2*0.75","v":40950},{"$f":"D297*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Lake","Lake80% AMI",{"$f":"C297*2*0.8","v":43680},{"$f":"D297*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Lake","Lake90% AMI",{"$f":"C297*2*0.9","v":49140},{"$f":"D297*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Lake","Lake100% AMI",{"$f":"C297*2","v":54600},{"$f":"D297*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K297*2","v":1364},1462,1754,2026,2260,2492]
["Lake","Lake110% AMI",{"$f":"C297*2*1.1","v":60060.000000000007},{"$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","Lake120% AMI",{"$f":"C297*2*1.2","v":65520},{"$f":"D297*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Lassen","Lassen15% AMI",{"$f":"C315*2*0.15","v":8445},9645,10845,12045,13020,13980,14940,15900,211,226,271,313,349,385]
["Lassen","Lassen20% AMI",{"$f":"C315*2*0.2","v":11260},{"$f":"D315*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,281,301,361,417,466,514]
["Lassen","Lassen25% AMI",{"$f":"C315*2*0.25","v":14075},{"$f":"D315*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,351,376,451,522,582,642]
["Lassen","Lassen30% AMI",{"$f":"C315*2*0.3","v":16890},{"$f":"D315*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,422,452,542,626,699,771]
["Lassen","Lassen35% AMI",{"$f":"C315*2*0.35","v":19705},{"$f":"D315*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,492,527,632,731,815,899]
["Lassen","Lassen40% AMI",{"$f":"C315*2*0.4","v":22520},{"$f":"D315*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,563,603,723,835,932,1028]
["Lassen","Lassen45% AMI",{"$f":"C315*2*0.45","v":25335},{"$f":"D315*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,633,678,813,939,1048,1156]
["Lassen","Lassen50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":43400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":46600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53000},{"$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},{"$f":"TRUNC(((I315+J315)/2)/12*0.3)","v":1285}]
["Lassen","Lassen55% AMI",{"$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},{"$f":"TRUNC(((I316+J316)/2)/12*0.3)","v":1413}]
["Lassen","Lassen60% AMI",{"$f":"C315*2*0.6","v":33780},{"$f":"D315*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,844,904,1084,1253,1398,1542]
["Lassen","Lassen65% AMI",{"$f":"C315*2*0.65","v":36595},{"$f":"D315*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,914,979,1174,1357,1514,1670]
["Lassen","Lassen70% AMI",{"$f":"C315*2*0.7","v":39410},{"$f":"D315*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,985,1055,1265,1462,1631,1799]
["Lassen","Lassen75% AMI",{"$f":"C315*2*0.75","v":42225},{"$f":"D315*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,1055,1130,1355,1566,1747,1927]
["Lassen","Lassen80% AMI",{"$f":"C315*2*0.8","v":45040},{"$f":"D315*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,1126,1206,1446,1671,1864,2056]
["Lassen","Lassen90% AMI",{"$f":"C315*2*0.9","v":50670},{"$f":"D315*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,1266,1356,1626,1879,2097,2313]
["Lassen","Lassen100% AMI",{"$f":"C315*2","v":56300},{"$f":"D315*2","v":64300},72300,80300,86800,93200,99600,106000,{"$f":"K315*2","v":1406},1506,1806,2088,2330,2570]
["Lassen","Lassen110% AMI",{"$f":"C315*2*1.1","v":61930.000000000007},{"$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","Lassen120% AMI",{"$f":"C315*2*1.2","v":67560},{"$f":"D315*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,1689,1809,2169,2506,2796,3084]
["Los Angeles","Los Angeles15% AMI",{"$f":"C333*2*0.15","v":12510},14295,16080,17865,19305,20730,22155,23595,312,335,402,464,518,571]
["Los Angeles","Los Angeles20% AMI",{"$f":"C333*2*0.2","v":16680},{"$f":"D333*2*0.2","v":19060},21440,23820,25740,27640,29540,31460,417,446,536,619,691,762]
["Los Angeles","Los Angeles25% AMI",{"$f":"C333*2*0.25","v":20850},{"$f":"D333*2*0.25","v":23825},26800,29775,32175,34550,36925,39325,521,558,670,774,863,953]
["Los Angeles","Los Angeles30% AMI",{"$f":"C333*2*0.3","v":25020},{"$f":"D333*2*0.3","v":28590},32160,35730,38610,41460,44310,47190,625,670,804,929,1036,1143]
["Los Angeles","Los Angeles35% AMI",{"$f":"C333*2*0.35","v":29189.999999999996},{"$f":"D333*2*0.35","v":33355},37520,41685,45045,48370,51695,55055,729,781,938,1084,1209,1334]
["Los Angeles","Los Angeles40% AMI",{"$f":"C333*2*0.4","v":33360},{"$f":"D333*2*0.4","v":38120},42880,47640,51480,55280,59080,62920,834,893,1072,1239,1382,1525]
["Los Angeles","Los Angeles45% AMI",{"$f":"C333*2*0.45","v":37530},{"$f":"D333*2*0.45","v":42885},48240,53595,57915,62190,66465,70785,938,1005,1206,1393,1554,1715]
["Los Angeles","Los Angeles50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":41700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":47650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":53600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":59550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":64350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":69100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":73850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":78650},{"$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},{"$f":"TRUNC(((I333+J333)/2)/12*0.3)","v":1906}]
["Los Angeles","Los Angeles55% AMI",{"$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},{"$f":"TRUNC(((I334+J334)/2)/12*0.3)","v":2096}]
["Los Angeles","Los Angeles60% AMI",{"$f":"C333*2*0.6","v":50040},{"$f":"D333*2*0.6","v":57180},64320,71460,77220,82920,88620,94380,1251,1340,1608,1858,2073,2287]
["Los Angeles","Los Angeles65% AMI",{"$f":"C333*2*0.65","v":54210},{"$f":"D333*2*0.65","v":61945},69680,77415,83655,89830,96005,102245,1355,1451,1742,2013,2245,2478]
["Los Angeles","Los Angeles70% AMI",{"$f":"C333*2*0.7","v":58379.999999999993},{"$f":"D333*2*0.7","v":66710},75040,83370,90090,96740,103390,110110,1459,1563,1876,2168,2418,2668]
["Los Angeles","Los Angeles75% AMI",{"$f":"C333*2*0.75","v":62550},{"$f":"D333*2*0.75","v":71475},80400,89325,96525,103650,110775,117975,1563,1675,2010,2323,2591,2859]
["Los Angeles","Los Angeles80% AMI",{"$f":"C333*2*0.8","v":66720},{"$f":"D333*2*0.8","v":76240},85760,95280,102960,110560,118160,125840,1668,1787,2144,2478,2764,3050]
["Los Angeles","Los Angeles90% AMI",{"$f":"C333*2*0.9","v":75060},{"$f":"D333*2*0.9","v":85770},96480,107190,115830,124380,132930,141570,1876,2010,2412,2787,3109,3431]
["Los Angeles","Los Angeles100% AMI",{"$f":"C333*2","v":83400},{"$f":"D333*2","v":95300},107200,119100,128700,138200,147700,157300,{"$f":"K333*2","v":2084},2232,2680,3096,3454,3812]
["Los Angeles","Los Angeles110% AMI",{"$f":"C333*2*1.1","v":91740.000000000015},{"$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 Angeles120% AMI",{"$f":"C333*2*1.2","v":100080},{"$f":"D333*2*1.2","v":114360},128640,142920,154440,165840,177240,188760,2502,2680,3216,3717,4146,4575]
["Madera","Madera15% AMI",{"$f":"C351*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Madera","Madera20% AMI",{"$f":"C351*2*0.2","v":10920},{"$f":"D351*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Madera","Madera25% AMI",{"$f":"C351*2*0.25","v":13650},{"$f":"D351*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Madera","Madera30% AMI",{"$f":"C351*2*0.3","v":16380},{"$f":"D351*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Madera","Madera35% AMI",{"$f":"C351*2*0.35","v":19110},{"$f":"D351*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Madera","Madera40% AMI",{"$f":"C351*2*0.4","v":21840},{"$f":"D351*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Madera","Madera45% AMI",{"$f":"C351*2*0.45","v":24570},{"$f":"D351*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Madera","Madera50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I351+J351)/2)/12*0.3)","v":1246}]
["Madera","Madera55% AMI",{"$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},{"$f":"TRUNC(((I352+J352)/2)/12*0.3)","v":1371}]
["Madera","Madera60% AMI",{"$f":"C351*2*0.6","v":32760},{"$f":"D351*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Madera","Madera65% AMI",{"$f":"C351*2*0.65","v":35490},{"$f":"D351*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Madera","Madera70% AMI",{"$f":"C351*2*0.7","v":38220},{"$f":"D351*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Madera","Madera75% AMI",{"$f":"C351*2*0.75","v":40950},{"$f":"D351*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Madera","Madera80% AMI",{"$f":"C351*2*0.8","v":43680},{"$f":"D351*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Madera","Madera90% AMI",{"$f":"C351*2*0.9","v":49140},{"$f":"D351*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Madera","Madera100% AMI",{"$f":"C351*2","v":54600},{"$f":"D351*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K351*2","v":1364},1462,1754,2026,2260,2492]
["Madera","Madera110% AMI",{"$f":"C351*2*1.1","v":60060.000000000007},{"$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","Madera120% AMI",{"$f":"C351*2*1.2","v":65520},{"$f":"D351*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Marin","Marin15% AMI",{"$f":"C369*2*0.15","v":19575},22380,25170,27960,30210,32445,34680,36915,489,524,629,727,811,894]
["Marin","Marin20% AMI",{"$f":"C369*2*0.2","v":26100},{"$f":"D369*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,652,699,839,969,1081,1193]
["Marin","Marin25% AMI",{"$f":"C369*2*0.25","v":32625},{"$f":"D369*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,815,874,1048,1211,1351,1491]
["Marin","Marin30% AMI",{"$f":"C369*2*0.3","v":39150},{"$f":"D369*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,978,1048,1258,1454,1622,1789]
["Marin","Marin35% AMI",{"$f":"C369*2*0.35","v":45675},{"$f":"D369*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,1141,1223,1468,1696,1892,2088]
["Marin","Marin40% AMI",{"$f":"C369*2*0.4","v":52200},{"$f":"D369*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,1305,1398,1678,1939,2163,2386]
["Marin","Marin45% AMI",{"$f":"C369*2*0.45","v":58725},{"$f":"D369*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,1468,1573,1887,2181,2433,2684]
["Marin","Marin50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":65250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":83900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":93200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":100700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":108150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":115600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":123050},{"$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},{"$f":"TRUNC(((I369+J369)/2)/12*0.3)","v":2983}]
["Marin","Marin55% AMI",{"$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},{"$f":"TRUNC(((I370+J370)/2)/12*0.3)","v":3281}]
["Marin","Marin60% AMI",{"$f":"C369*2*0.6","v":78300},{"$f":"D369*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,1957,2097,2517,2908,3244,3579]
["Marin","Marin65% AMI",{"$f":"C369*2*0.65","v":84825},{"$f":"D369*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,2120,2272,2726,3150,3514,3878]
["Marin","Marin70% AMI",{"$f":"C369*2*0.7","v":91350},{"$f":"D369*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,2283,2447,2936,3393,3785,4176]
["Marin","Marin75% AMI",{"$f":"C369*2*0.75","v":97875},{"$f":"D369*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,2446,2622,3146,3635,4055,4474]
["Marin","Marin80% AMI",{"$f":"C369*2*0.8","v":104400},{"$f":"D369*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,2610,2797,3356,3878,4326,4773]
["Marin","Marin90% AMI",{"$f":"C369*2*0.9","v":117450},{"$f":"D369*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,2936,3146,3775,4362,4866,5369]
["Marin","Marin100% AMI",{"$f":"C369*2","v":130500},{"$f":"D369*2","v":149200},167800,186400,201400,216300,231200,246100,{"$f":"K369*2","v":3262},3496,4194,4846,5406,5966]
["Marin","Marin110% AMI",{"$f":"C369*2*1.1","v":143550},{"$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","Marin120% AMI",{"$f":"C369*2*1.2","v":156600},{"$f":"D369*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,3915,4195,5034,5817,6489,7159]
["Mariposa","Mariposa15% AMI",{"$f":"C387*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Mariposa","Mariposa20% AMI",{"$f":"C387*2*0.2","v":10920},{"$f":"D387*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Mariposa","Mariposa25% AMI",{"$f":"C387*2*0.25","v":13650},{"$f":"D387*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Mariposa","Mariposa30% AMI",{"$f":"C387*2*0.3","v":16380},{"$f":"D387*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Mariposa","Mariposa35% AMI",{"$f":"C387*2*0.35","v":19110},{"$f":"D387*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Mariposa","Mariposa40% AMI",{"$f":"C387*2*0.4","v":21840},{"$f":"D387*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Mariposa","Mariposa45% AMI",{"$f":"C387*2*0.45","v":24570},{"$f":"D387*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Mariposa","Mariposa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I387+J387)/2)/12*0.3)","v":1246}]
["Mariposa","Mariposa55% AMI",{"$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},{"$f":"TRUNC(((I388+J388)/2)/12*0.3)","v":1371}]
["Mariposa","Mariposa60% AMI",{"$f":"C387*2*0.6","v":32760},{"$f":"D387*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Mariposa","Mariposa65% AMI",{"$f":"C387*2*0.65","v":35490},{"$f":"D387*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Mariposa","Mariposa70% AMI",{"$f":"C387*2*0.7","v":38220},{"$f":"D387*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Mariposa","Mariposa75% AMI",{"$f":"C387*2*0.75","v":40950},{"$f":"D387*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Mariposa","Mariposa80% AMI",{"$f":"C387*2*0.8","v":43680},{"$f":"D387*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Mariposa","Mariposa90% AMI",{"$f":"C387*2*0.9","v":49140},{"$f":"D387*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Mariposa","Mariposa100% AMI",{"$f":"C387*2","v":54600},{"$f":"D387*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K387*2","v":1364},1462,1754,2026,2260,2492]
["Mariposa","Mariposa110% AMI",{"$f":"C387*2*1.1","v":60060.000000000007},{"$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","Mariposa120% AMI",{"$f":"C387*2*1.2","v":65520},{"$f":"D387*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Mendocino","Mendocino15% AMI",{"$f":"C405*2*0.15","v":8445},9645,10845,12045,13020,13980,14940,15900,211,226,271,313,349,385]
["Mendocino","Mendocino20% AMI",{"$f":"C405*2*0.2","v":11260},{"$f":"D405*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,281,301,361,417,466,514]
["Mendocino","Mendocino25% AMI",{"$f":"C405*2*0.25","v":14075},{"$f":"D405*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,351,376,451,522,582,642]
["Mendocino","Mendocino30% AMI",{"$f":"C405*2*0.3","v":16890},{"$f":"D405*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,422,452,542,626,699,771]
["Mendocino","Mendocino35% AMI",{"$f":"C405*2*0.35","v":19705},{"$f":"D405*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,492,527,632,731,815,899]
["Mendocino","Mendocino40% AMI",{"$f":"C405*2*0.4","v":22520},{"$f":"D405*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,563,603,723,835,932,1028]
["Mendocino","Mendocino45% AMI",{"$f":"C405*2*0.45","v":25335},{"$f":"D405*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,633,678,813,939,1048,1156]
["Mendocino","Mendocino50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":43400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":46600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53000},{"$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},{"$f":"TRUNC(((I405+J405)/2)/12*0.3)","v":1285}]
["Mendocino","Mendocino55% AMI",{"$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},{"$f":"TRUNC(((I406+J406)/2)/12*0.3)","v":1413}]
["Mendocino","Mendocino60% AMI",{"$f":"C405*2*0.6","v":33780},{"$f":"D405*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,844,904,1084,1253,1398,1542]
["Mendocino","Mendocino65% AMI",{"$f":"C405*2*0.65","v":36595},{"$f":"D405*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,914,979,1174,1357,1514,1670]
["Mendocino","Mendocino70% AMI",{"$f":"C405*2*0.7","v":39410},{"$f":"D405*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,985,1055,1265,1462,1631,1799]
["Mendocino","Mendocino75% AMI",{"$f":"C405*2*0.75","v":42225},{"$f":"D405*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,1055,1130,1355,1566,1747,1927]
["Mendocino","Mendocino80% AMI",{"$f":"C405*2*0.8","v":45040},{"$f":"D405*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,1126,1206,1446,1671,1864,2056]
["Mendocino","Mendocino90% AMI",{"$f":"C405*2*0.9","v":50670},{"$f":"D405*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,1266,1356,1626,1879,2097,2313]
["Mendocino","Mendocino100% AMI",{"$f":"C405*2","v":56300},{"$f":"D405*2","v":64300},72300,80300,86800,93200,99600,106000,{"$f":"K405*2","v":1406},1506,1806,2088,2330,2570]
["Mendocino","Mendocino110% AMI",{"$f":"C405*2*1.1","v":61930.000000000007},{"$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","Mendocino120% AMI",{"$f":"C405*2*1.2","v":67560},{"$f":"D405*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,1689,1809,2169,2506,2796,3084]
["Merced","Merced15% AMI",{"$f":"C423*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Merced","Merced20% AMI",{"$f":"C423*2*0.2","v":10920},{"$f":"D423*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Merced","Merced25% AMI",{"$f":"C423*2*0.25","v":13650},{"$f":"D423*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Merced","Merced30% AMI",{"$f":"C423*2*0.3","v":16380},{"$f":"D423*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Merced","Merced35% AMI",{"$f":"C423*2*0.35","v":19110},{"$f":"D423*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Merced","Merced40% AMI",{"$f":"C423*2*0.4","v":21840},{"$f":"D423*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Merced","Merced45% AMI",{"$f":"C423*2*0.45","v":24570},{"$f":"D423*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Merced","Merced50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I423+J423)/2)/12*0.3)","v":1246}]
["Merced","Merced55% AMI",{"$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},{"$f":"TRUNC(((I424+J424)/2)/12*0.3)","v":1371}]
["Merced","Merced60% AMI",{"$f":"C423*2*0.6","v":32760},{"$f":"D423*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Merced","Merced65% AMI",{"$f":"C423*2*0.65","v":35490},{"$f":"D423*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Merced","Merced70% AMI",{"$f":"C423*2*0.7","v":38220},{"$f":"D423*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Merced","Merced75% AMI",{"$f":"C423*2*0.75","v":40950},{"$f":"D423*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Merced","Merced80% AMI",{"$f":"C423*2*0.8","v":43680},{"$f":"D423*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Merced","Merced90% AMI",{"$f":"C423*2*0.9","v":49140},{"$f":"D423*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Merced","Merced100% AMI",{"$f":"C423*2","v":54600},{"$f":"D423*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K423*2","v":1364},1462,1754,2026,2260,2492]
["Merced","Merced110% AMI",{"$f":"C423*2*1.1","v":60060.000000000007},{"$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","Merced120% AMI",{"$f":"C423*2*1.2","v":65520},{"$f":"D423*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Modoc","Modoc15% AMI",{"$f":"C441*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Modoc","Modoc20% AMI",{"$f":"C441*2*0.2","v":10920},{"$f":"D441*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Modoc","Modoc25% AMI",{"$f":"C441*2*0.25","v":13650},{"$f":"D441*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Modoc","Modoc30% AMI",{"$f":"C441*2*0.3","v":16380},{"$f":"D441*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Modoc","Modoc35% AMI",{"$f":"C441*2*0.35","v":19110},{"$f":"D441*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Modoc","Modoc40% AMI",{"$f":"C441*2*0.4","v":21840},{"$f":"D441*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Modoc","Modoc45% AMI",{"$f":"C441*2*0.45","v":24570},{"$f":"D441*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Modoc","Modoc50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I441+J441)/2)/12*0.3)","v":1246}]
["Modoc","Modoc55% AMI",{"$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},{"$f":"TRUNC(((I442+J442)/2)/12*0.3)","v":1371}]
["Modoc","Modoc60% AMI",{"$f":"C441*2*0.6","v":32760},{"$f":"D441*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Modoc","Modoc65% AMI",{"$f":"C441*2*0.65","v":35490},{"$f":"D441*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Modoc","Modoc70% AMI",{"$f":"C441*2*0.7","v":38220},{"$f":"D441*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Modoc","Modoc75% AMI",{"$f":"C441*2*0.75","v":40950},{"$f":"D441*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Modoc","Modoc80% AMI",{"$f":"C441*2*0.8","v":43680},{"$f":"D441*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Modoc","Modoc90% AMI",{"$f":"C441*2*0.9","v":49140},{"$f":"D441*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Modoc","Modoc100% AMI",{"$f":"C441*2","v":54600},{"$f":"D441*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K441*2","v":1364},1462,1754,2026,2260,2492]
["Modoc","Modoc110% AMI",{"$f":"C441*2*1.1","v":60060.000000000007},{"$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","Modoc120% AMI",{"$f":"C441*2*1.2","v":65520},{"$f":"D441*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Mono","Mono15% AMI",{"$f":"C459*2*0.15","v":8445},9645,10845,12045,13020,13980,14940,15900,211,226,271,313,349,385]
["Mono","Mono20% AMI",{"$f":"C459*2*0.2","v":11260},{"$f":"D459*2*0.2","v":12860},14460,16060,17360,18640,19920,21200,281,301,361,417,466,514]
["Mono","Mono25% AMI",{"$f":"C459*2*0.25","v":14075},{"$f":"D459*2*0.25","v":16075},18075,20075,21700,23300,24900,26500,351,376,451,522,582,642]
["Mono","Mono30% AMI",{"$f":"C459*2*0.3","v":16890},{"$f":"D459*2*0.3","v":19290},21690,24090,26040,27960,29880,31800,422,452,542,626,699,771]
["Mono","Mono35% AMI",{"$f":"C459*2*0.35","v":19705},{"$f":"D459*2*0.35","v":22505},25305,28105,30379.999999999996,32619.999999999996,34860,37100,492,527,632,731,815,899]
["Mono","Mono40% AMI",{"$f":"C459*2*0.4","v":22520},{"$f":"D459*2*0.4","v":25720},28920,32120,34720,37280,39840,42400,563,603,723,835,932,1028]
["Mono","Mono45% AMI",{"$f":"C459*2*0.45","v":25335},{"$f":"D459*2*0.45","v":28935},32535,36135,39060,41940,44820,47700,633,678,813,939,1048,1156]
["Mono","Mono50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":43400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":46600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53000},{"$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},{"$f":"TRUNC(((I459+J459)/2)/12*0.3)","v":1285}]
["Mono","Mono55% AMI",{"$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},{"$f":"TRUNC(((I460+J460)/2)/12*0.3)","v":1413}]
["Mono","Mono60% AMI",{"$f":"C459*2*0.6","v":33780},{"$f":"D459*2*0.6","v":38580},43380,48180,52080,55920,59760,63600,844,904,1084,1253,1398,1542]
["Mono","Mono65% AMI",{"$f":"C459*2*0.65","v":36595},{"$f":"D459*2*0.65","v":41795},46995,52195,56420,60580,64740,68900,914,979,1174,1357,1514,1670]
["Mono","Mono70% AMI",{"$f":"C459*2*0.7","v":39410},{"$f":"D459*2*0.7","v":45010},50610,56210,60759.999999999993,65239.999999999993,69720,74200,985,1055,1265,1462,1631,1799]
["Mono","Mono75% AMI",{"$f":"C459*2*0.75","v":42225},{"$f":"D459*2*0.75","v":48225},54225,60225,65100,69900,74700,79500,1055,1130,1355,1566,1747,1927]
["Mono","Mono80% AMI",{"$f":"C459*2*0.8","v":45040},{"$f":"D459*2*0.8","v":51440},57840,64240,69440,74560,79680,84800,1126,1206,1446,1671,1864,2056]
["Mono","Mono90% AMI",{"$f":"C459*2*0.9","v":50670},{"$f":"D459*2*0.9","v":57870},65070,72270,78120,83880,89640,95400,1266,1356,1626,1879,2097,2313]
["Mono","Mono100% AMI",{"$f":"C459*2","v":56300},{"$f":"D459*2","v":64300},72300,80300,86800,93200,99600,106000,{"$f":"K459*2","v":1406},1506,1806,2088,2330,2570]
["Mono","Mono110% AMI",{"$f":"C459*2*1.1","v":61930.000000000007},{"$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","Mono120% AMI",{"$f":"C459*2*1.2","v":67560},{"$f":"D459*2*1.2","v":77160},86760,96360,104160,111840,119520,127200,1689,1809,2169,2506,2796,3084]
["Monterey","Monterey15% AMI",{"$f":"C477*2*0.15","v":11940},13650,15360,17055,18420,19785,21150,22515,298,319,384,443,494,545]
["Monterey","Monterey20% AMI",{"$f":"C477*2*0.2","v":15920},{"$f":"D477*2*0.2","v":18200},20480,22740,24560,26380,28200,30020,398,426,512,591,659,727]
["Monterey","Monterey25% AMI",{"$f":"C477*2*0.25","v":19900},{"$f":"D477*2*0.25","v":22750},25600,28425,30700,32975,35250,37525,497,533,640,739,824,909]
["Monterey","Monterey30% AMI",{"$f":"C477*2*0.3","v":23880},{"$f":"D477*2*0.3","v":27300},30720,34110,36840,39570,42300,45030,597,639,768,886,989,1091]
["Monterey","Monterey35% AMI",{"$f":"C477*2*0.35","v":27860},{"$f":"D477*2*0.35","v":31849.999999999996},35840,39795,42980,46165,49350,52535,696,746,896,1034,1154,1273]
["Monterey","Monterey40% AMI",{"$f":"C477*2*0.4","v":31840},{"$f":"D477*2*0.4","v":36400},40960,45480,49120,52760,56400,60040,796,853,1024,1182,1319,1455]
["Monterey","Monterey45% AMI",{"$f":"C477*2*0.45","v":35820},{"$f":"D477*2*0.45","v":40950},46080,51165,55260,59355,63450,67545,895,959,1152,1330,1483,1637]
["Monterey","Monterey50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":39800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":45500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":51200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":56850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":61400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":65950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":70500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":75050},{"$f":"TRUNC(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},{"$f":"TRUNC(((I477+J477)/2)/12*0.3)","v":1819}]
["Monterey","Monterey55% AMI",{"$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},{"$f":"TRUNC(((I478+J478)/2)/12*0.3)","v":2001}]
["Monterey","Monterey60% AMI",{"$f":"C477*2*0.6","v":47760},{"$f":"D477*2*0.6","v":54600},61440,68220,73680,79140,84600,90060,1194,1279,1536,1773,1978,2183]
["Monterey","Monterey65% AMI",{"$f":"C477*2*0.65","v":51740},{"$f":"D477*2*0.65","v":59150},66560,73905,79820,85735,91650,97565,1293,1386,1664,1921,2143,2365]
["Monterey","Monterey70% AMI",{"$f":"C477*2*0.7","v":55720},{"$f":"D477*2*0.7","v":63699.999999999993},71680,79590,85960,92330,98700,105070,1393,1492,1792,2069,2308,2547]
["Monterey","Monterey75% AMI",{"$f":"C477*2*0.75","v":59700},{"$f":"D477*2*0.75","v":68250},76800,85275,92100,98925,105750,112575,1492,1599,1920,2217,2473,2729]
["Monterey","Monterey80% AMI",{"$f":"C477*2*0.8","v":63680},{"$f":"D477*2*0.8","v":72800},81920,90960,98240,105520,112800,120080,1592,1706,2048,2365,2638,2911]
["Monterey","Monterey90% AMI",{"$f":"C477*2*0.9","v":71640},{"$f":"D477*2*0.9","v":81900},92160,102330,110520,118710,126900,135090,1791,1919,2304,2660,2967,3274]
["Monterey","Monterey100% AMI",{"$f":"C477*2","v":79600},{"$f":"D477*2","v":91000},102400,113700,122800,131900,141000,150100,{"$f":"K477*2","v":1990},2132,2560,2956,3296,3638]
["Monterey","Monterey110% AMI",{"$f":"C477*2*1.1","v":87560},{"$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","Monterey120% AMI",{"$f":"C477*2*1.2","v":95520},{"$f":"D477*2*1.2","v":109200},122880,136440,147360,158280,169200,180120,2388,2559,3072,3547,3957,4366]
["Napa","Napa15% AMI",{"$f":"C495*2*0.15","v":13245},15135,17025,18915,20430,21945,23460,24975,331,354,425,491,548,605]
["Napa","Napa20% AMI",{"$f":"C495*2*0.2","v":17660},{"$f":"D495*2*0.2","v":20180},22700,25220,27240,29260,31280,33300,441,473,567,655,731,807]
["Napa","Napa25% AMI",{"$f":"C495*2*0.25","v":22075},{"$f":"D495*2*0.25","v":25225},28375,31525,34050,36575,39100,41625,551,591,709,819,914,1009]
["Napa","Napa30% AMI",{"$f":"C495*2*0.3","v":26490},{"$f":"D495*2*0.3","v":30270},34050,37830,40860,43890,46920,49950,662,709,851,983,1097,1210]
["Napa","Napa35% AMI",{"$f":"C495*2*0.35","v":30904.999999999996},{"$f":"D495*2*0.35","v":35315},39725,44135,47670,51205,54740,58274.999999999993,772,827,993,1147,1280,1412]
["Napa","Napa40% AMI",{"$f":"C495*2*0.4","v":35320},{"$f":"D495*2*0.4","v":40360},45400,50440,54480,58520,62560,66600,883,946,1135,1311,1463,1614]
["Napa","Napa45% AMI",{"$f":"C495*2*0.45","v":39735},{"$f":"D495*2*0.45","v":45405},51075,56745,61290,65835,70380,74925,993,1064,1276,1475,1645,1816]
["Napa","Napa50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":44150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":50450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":56750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":63050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":68100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":73150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":78200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":83250},{"$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},{"$f":"TRUNC(((I495+J495)/2)/12*0.3)","v":2018}]
["Napa","Napa55% AMI",{"$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},{"$f":"TRUNC(((I496+J496)/2)/12*0.3)","v":2219}]
["Napa","Napa60% AMI",{"$f":"C495*2*0.6","v":52980},{"$f":"D495*2*0.6","v":60540},68100,75660,81720,87780,93840,99900,1324,1419,1702,1967,2194,2421]
["Napa","Napa65% AMI",{"$f":"C495*2*0.65","v":57395},{"$f":"D495*2*0.65","v":65585},73775,81965,88530,95095,101660,108225,1434,1537,1844,2131,2377,2623]
["Napa","Napa70% AMI",{"$f":"C495*2*0.7","v":61809.999999999993},{"$f":"D495*2*0.7","v":70630},79450,88270,95340,102410,109480,116549.99999999999,1545,1655,1986,2295,2560,2825]
["Napa","Napa75% AMI",{"$f":"C495*2*0.75","v":66225},{"$f":"D495*2*0.75","v":75675},85125,94575,102150,109725,117300,124875,1655,1773,2128,2459,2743,3027]
["Napa","Napa80% AMI",{"$f":"C495*2*0.8","v":70640},{"$f":"D495*2*0.8","v":80720},90800,100880,108960,117040,125120,133200,1766,1892,2270,2623,2926,3229]
["Napa","Napa90% AMI",{"$f":"C495*2*0.9","v":79470},{"$f":"D495*2*0.9","v":90810},102150,113490,122580,131670,140760,149850,1986,2128,2553,2950,3291,3632]
["Napa","Napa100% AMI",{"$f":"C495*2","v":88300},{"$f":"D495*2","v":100900},113500,126100,136200,146300,156400,166500,{"$f":"K495*2","v":2206},2364,2836,3278,3656,4036]
["Napa","Napa110% AMI",{"$f":"C495*2*1.1","v":97130.000000000015},{"$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","Napa120% AMI",{"$f":"C495*2*1.2","v":105960},{"$f":"D495*2*1.2","v":121080},136200,151320,163440,175560,187680,199800,2649,2838,3405,3934,4389,4843]
["Nevada","Nevada15% AMI",{"$f":"C513*2*0.15","v":10335},11820,13290,14760,15945,17130,18315,19485,258,276,332,383,428,472]
["Nevada","Nevada20% AMI",{"$f":"C513*2*0.2","v":13780},{"$f":"D513*2*0.2","v":15760},17720,19680,21260,22840,24420,25980,344,369,443,511,571,630]
["Nevada","Nevada25% AMI",{"$f":"C513*2*0.25","v":17225},{"$f":"D513*2*0.25","v":19700},22150,24600,26575,28550,30525,32475,430,461,553,639,713,787]
["Nevada","Nevada30% AMI",{"$f":"C513*2*0.3","v":20670},{"$f":"D513*2*0.3","v":23640},26580,29520,31890,34260,36630,38970,516,553,664,767,856,945]
["Nevada","Nevada35% AMI",{"$f":"C513*2*0.35","v":24115},{"$f":"D513*2*0.35","v":27580},31009.999999999996,34440,37205,39970,42735,45465,602,646,775,895,999,1102]
["Nevada","Nevada40% AMI",{"$f":"C513*2*0.4","v":27560},{"$f":"D513*2*0.4","v":31520},35440,39360,42520,45680,48840,51960,689,738,886,1023,1142,1260]
["Nevada","Nevada45% AMI",{"$f":"C513*2*0.45","v":31005},{"$f":"D513*2*0.45","v":35460},39870,44280,47835,51390,54945,58455,775,830,996,1151,1284,1417]
["Nevada","Nevada50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":39400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":44300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":49200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":53150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":57100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":61050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":64950},{"$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},{"$f":"TRUNC(((I513+J513)/2)/12*0.3)","v":1575}]
["Nevada","Nevada55% AMI",{"$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},{"$f":"TRUNC(((I514+J514)/2)/12*0.3)","v":1732}]
["Nevada","Nevada60% AMI",{"$f":"C513*2*0.6","v":41340},{"$f":"D513*2*0.6","v":47280},53160,59040,63780,68520,73260,77940,1033,1107,1329,1535,1713,1890]
["Nevada","Nevada65% AMI",{"$f":"C513*2*0.65","v":44785},{"$f":"D513*2*0.65","v":51220},57590,63960,69095,74230,79365,84435,1119,1200,1439,1663,1855,2047]
["Nevada","Nevada70% AMI",{"$f":"C513*2*0.7","v":48230},{"$f":"D513*2*0.7","v":55160},62019.999999999993,68880,74410,79940,85470,90930,1205,1292,1550,1791,1998,2205]
["Nevada","Nevada75% AMI",{"$f":"C513*2*0.75","v":51675},{"$f":"D513*2*0.75","v":59100},66450,73800,79725,85650,91575,97425,1291,1384,1661,1919,2141,2362]
["Nevada","Nevada80% AMI",{"$f":"C513*2*0.8","v":55120},{"$f":"D513*2*0.8","v":63040},70880,78720,85040,91360,97680,103920,1378,1477,1772,2047,2284,2520]
["Nevada","Nevada90% AMI",{"$f":"C513*2*0.9","v":62010},{"$f":"D513*2*0.9","v":70920},79740,88560,95670,102780,109890,116910,1550,1661,1993,2302,2569,2835]
["Nevada","Nevada100% AMI",{"$f":"C513*2","v":68900},{"$f":"D513*2","v":78800},88600,98400,106300,114200,122100,129900,{"$f":"K513*2","v":1722},1846,2214,2558,2854,3150]
["Nevada","Nevada110% AMI",{"$f":"C513*2*1.1","v":75790},{"$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","Nevada120% AMI",{"$f":"C513*2*1.2","v":82680},{"$f":"D513*2*1.2","v":94560},106320,118080,127560,137040,146520,155880,2067,2215,2658,3070,3426,3780]
["Orange","Orange15% AMI",{"$f":"C531*2*0.15","v":14235},16260,18300,20325,21960,23580,25215,26835,355,381,457,528,589,650]
["Orange","Orange20% AMI",{"$f":"C531*2*0.2","v":18980},{"$f":"D531*2*0.2","v":21680},24400,27100,29280,31440,33620,35780,474,508,610,704,786,867]
["Orange","Orange25% AMI",{"$f":"C531*2*0.25","v":23725},{"$f":"D531*2*0.25","v":27100},30500,33875,36600,39300,42025,44725,593,635,762,880,982,1084]
["Orange","Orange30% AMI",{"$f":"C531*2*0.3","v":28470},{"$f":"D531*2*0.3","v":32520},36600,40650,43920,47160,50430,53670,711,762,915,1057,1179,1301]
["Orange","Orange35% AMI",{"$f":"C531*2*0.35","v":33215},{"$f":"D531*2*0.35","v":37940},42700,47425,51240,55020,58834.999999999993,62614.999999999993,830,889,1067,1233,1375,1518]
["Orange","Orange40% AMI",{"$f":"C531*2*0.4","v":37960},{"$f":"D531*2*0.4","v":43360},48800,54200,58560,62880,67240,71560,949,1016,1220,1409,1572,1735]
["Orange","Orange45% AMI",{"$f":"C531*2*0.45","v":42705},{"$f":"D531*2*0.45","v":48780},54900,60975,65880,70740,75645,80505,1067,1143,1372,1585,1768,1951]
["Orange","Orange50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":47450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":54200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":61000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":67750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":73200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":78600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":84050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":89450},{"$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},{"$f":"TRUNC(((I531+J531)/2)/12*0.3)","v":2168}]
["Orange","Orange55% AMI",{"$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},{"$f":"TRUNC(((I532+J532)/2)/12*0.3)","v":2385}]
["Orange","Orange60% AMI",{"$f":"C531*2*0.6","v":56940},{"$f":"D531*2*0.6","v":65040},73200,81300,87840,94320,100860,107340,1423,1524,1830,2114,2358,2602]
["Orange","Orange65% AMI",{"$f":"C531*2*0.65","v":61685},{"$f":"D531*2*0.65","v":70460},79300,88075,95160,102180,109265,116285,1542,1651,1982,2290,2554,2819]
["Orange","Orange70% AMI",{"$f":"C531*2*0.7","v":66430},{"$f":"D531*2*0.7","v":75880},85400,94850,102480,110040,117669.99999999999,125229.99999999999,1660,1778,2135,2466,2751,3036]
["Orange","Orange75% AMI",{"$f":"C531*2*0.75","v":71175},{"$f":"D531*2*0.75","v":81300},91500,101625,109800,117900,126075,134175,1779,1905,2287,2642,2947,3253]
["Orange","Orange80% AMI",{"$f":"C531*2*0.8","v":75920},{"$f":"D531*2*0.8","v":86720},97600,108400,117120,125760,134480,143120,1898,2033,2440,2819,3144,3470]
["Orange","Orange90% AMI",{"$f":"C531*2*0.9","v":85410},{"$f":"D531*2*0.9","v":97560},109800,121950,131760,141480,151290,161010,2135,2287,2745,3171,3537,3903]
["Orange","Orange100% AMI",{"$f":"C531*2","v":94900},{"$f":"D531*2","v":108400},122000,135500,146400,157200,168100,178900,{"$f":"K531*2","v":2372},2540,3050,3522,3930,4336]
["Orange","Orange110% AMI",{"$f":"C531*2*1.1","v":104390.00000000001},{"$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","Orange120% AMI",{"$f":"C531*2*1.2","v":113880},{"$f":"D531*2*1.2","v":130080},146400,162600,175680,188640,201720,214680,2847,3049,3660,4228,4716,5205]
["Placer","Placer15% AMI",{"$f":"C549*2*0.15","v":10650},12165,13680,15195,16425,17640,18855,20070,266,285,342,395,441,486]
["Placer","Placer20% AMI",{"$f":"C549*2*0.2","v":14200},{"$f":"D549*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,355,380,456,527,588,648]
["Placer","Placer25% AMI",{"$f":"C549*2*0.25","v":17750},{"$f":"D549*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,443,475,570,658,735,810]
["Placer","Placer30% AMI",{"$f":"C549*2*0.3","v":21300},{"$f":"D549*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,532,570,684,790,882,973]
["Placer","Placer35% AMI",{"$f":"C549*2*0.35","v":24850},{"$f":"D549*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,621,665,798,922,1029,1135]
["Placer","Placer40% AMI",{"$f":"C549*2*0.4","v":28400},{"$f":"D549*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,710,760,912,1054,1176,1297]
["Placer","Placer45% AMI",{"$f":"C549*2*0.45","v":31950},{"$f":"D549*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,798,855,1026,1185,1323,1459]
["Placer","Placer50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":40550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":45600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":50650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":54750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":58800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":66900},{"$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},{"$f":"TRUNC(((I549+J549)/2)/12*0.3)","v":1621}]
["Placer","Placer55% AMI",{"$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},{"$f":"TRUNC(((I550+J550)/2)/12*0.3)","v":1784}]
["Placer","Placer60% AMI",{"$f":"C549*2*0.6","v":42600},{"$f":"D549*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,1065,1140,1368,1581,1764,1946]
["Placer","Placer65% AMI",{"$f":"C549*2*0.65","v":46150},{"$f":"D549*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,1153,1235,1482,1712,1911,2108]
["Placer","Placer70% AMI",{"$f":"C549*2*0.7","v":49700},{"$f":"D549*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,1242,1330,1596,1844,2058,2270]
["Placer","Placer75% AMI",{"$f":"C549*2*0.75","v":53250},{"$f":"D549*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,1331,1425,1710,1976,2205,2432]
["Placer","Placer80% AMI",{"$f":"C549*2*0.8","v":56800},{"$f":"D549*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,1420,1521,1824,2108,2352,2595]
["Placer","Placer90% AMI",{"$f":"C549*2*0.9","v":63900},{"$f":"D549*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,1597,1711,2052,2371,2646,2919]
["Placer","Placer100% AMI",{"$f":"C549*2","v":71000},{"$f":"D549*2","v":81100},91200,101300,109500,117600,125700,133800,{"$f":"K549*2","v":1774},1900,2280,2634,2940,3242]
["Placer","Placer110% AMI",{"$f":"C549*2*1.1","v":78100},{"$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","Placer120% AMI",{"$f":"C549*2*1.2","v":85200},{"$f":"D549*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,2130,2281,2736,3162,3528,3892]
["Plumas","Plumas15% AMI",{"$f":"C567*2*0.15","v":8580},9810,11040,12255,13245,14220,15210,16185,214,229,276,318,355,392]
["Plumas","Plumas20% AMI",{"$f":"C567*2*0.2","v":11440},{"$f":"D567*2*0.2","v":13080},14720,16340,17660,18960,20280,21580,286,306,368,425,474,523]
["Plumas","Plumas25% AMI",{"$f":"C567*2*0.25","v":14300},{"$f":"D567*2*0.25","v":16350},18400,20425,22075,23700,25350,26975,357,383,460,531,592,654]
["Plumas","Plumas30% AMI",{"$f":"C567*2*0.3","v":17160},{"$f":"D567*2*0.3","v":19620},22080,24510,26490,28440,30420,32370,429,459,552,637,711,784]
["Plumas","Plumas35% AMI",{"$f":"C567*2*0.35","v":20020},{"$f":"D567*2*0.35","v":22890},25760,28595,30904.999999999996,33180,35490,37765,500,536,644,743,829,915]
["Plumas","Plumas40% AMI",{"$f":"C567*2*0.4","v":22880},{"$f":"D567*2*0.4","v":26160},29440,32680,35320,37920,40560,43160,572,613,736,850,948,1046]
["Plumas","Plumas45% AMI",{"$f":"C567*2*0.45","v":25740},{"$f":"D567*2*0.45","v":29430},33120,36765,39735,42660,45630,48555,643,689,828,956,1066,1177]
["Plumas","Plumas50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":28600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":32700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":36800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":40850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":44150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":47400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":50700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":53950},{"$f":"TRUNC(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},{"$f":"TRUNC(((I567+J567)/2)/12*0.3)","v":1308}]
["Plumas","Plumas55% AMI",{"$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},{"$f":"TRUNC(((I568+J568)/2)/12*0.3)","v":1438}]
["Plumas","Plumas60% AMI",{"$f":"C567*2*0.6","v":34320},{"$f":"D567*2*0.6","v":39240},44160,49020,52980,56880,60840,64740,858,919,1104,1275,1422,1569]
["Plumas","Plumas65% AMI",{"$f":"C567*2*0.65","v":37180},{"$f":"D567*2*0.65","v":42510},47840,53105,57395,61620,65910,70135,929,996,1196,1381,1540,1700]
["Plumas","Plumas70% AMI",{"$f":"C567*2*0.7","v":40040},{"$f":"D567*2*0.7","v":45780},51520,57190,61809.999999999993,66360,70980,75530,1001,1072,1288,1487,1659,1831]
["Plumas","Plumas75% AMI",{"$f":"C567*2*0.75","v":42900},{"$f":"D567*2*0.75","v":49050},55200,61275,66225,71100,76050,80925,1072,1149,1380,1593,1777,1962]
["Plumas","Plumas80% AMI",{"$f":"C567*2*0.8","v":45760},{"$f":"D567*2*0.8","v":52320},58880,65360,70640,75840,81120,86320,1144,1226,1472,1700,1896,2093]
["Plumas","Plumas90% AMI",{"$f":"C567*2*0.9","v":51480},{"$f":"D567*2*0.9","v":58860},66240,73530,79470,85320,91260,97110,1287,1379,1656,1912,2133,2354]
["Plumas","Plumas100% AMI",{"$f":"C567*2","v":57200},{"$f":"D567*2","v":65400},73600,81700,88300,94800,101400,107900,{"$f":"K567*2","v":1430},1532,1840,2124,2370,2616]
["Plumas","Plumas110% AMI",{"$f":"C567*2*1.1","v":62920.000000000007},{"$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","Plumas120% AMI",{"$f":"C567*2*1.2","v":68640},{"$f":"D567*2*1.2","v":78480},88320,98040,105960,113760,121680,129480,1716,1839,2208,2550,2844,3139]
["Riverside","Riverside15% AMI",{"$f":"C585*2*0.15","v":9240},10560,11880,13200,14265,15315,16380,17430,231,247,297,343,382,422]
["Riverside","Riverside20% AMI",{"$f":"C585*2*0.2","v":12320},{"$f":"D585*2*0.2","v":14080},15840,17600,19020,20420,21840,23240,308,330,396,457,510,563]
["Riverside","Riverside25% AMI",{"$f":"C585*2*0.25","v":15400},{"$f":"D585*2*0.25","v":17600},19800,22000,23775,25525,27300,29050,385,412,495,572,638,704]
["Riverside","Riverside30% AMI",{"$f":"C585*2*0.3","v":18480},{"$f":"D585*2*0.3","v":21120},23760,26400,28530,30630,32760,34860,462,495,594,686,765,845]
["Riverside","Riverside35% AMI",{"$f":"C585*2*0.35","v":21560},{"$f":"D585*2*0.35","v":24640},27720,30799.999999999996,33285,35735,38220,40670,539,577,693,801,893,986]
["Riverside","Riverside40% AMI",{"$f":"C585*2*0.4","v":24640},{"$f":"D585*2*0.4","v":28160},31680,35200,38040,40840,43680,46480,616,660,792,915,1021,1127]
["Riverside","Riverside45% AMI",{"$f":"C585*2*0.45","v":27720},{"$f":"D585*2*0.45","v":31680},35640,39600,42795,45945,49140,52290,693,742,891,1029,1148,1267]
["Riverside","Riverside50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":30800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":35200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":39600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":44000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":47550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":51050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":54600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":58100},{"$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},{"$f":"TRUNC(((I585+J585)/2)/12*0.3)","v":1408}]
["Riverside","Riverside55% AMI",{"$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},{"$f":"TRUNC(((I586+J586)/2)/12*0.3)","v":1549}]
["Riverside","Riverside60% AMI",{"$f":"C585*2*0.6","v":36960},{"$f":"D585*2*0.6","v":42240},47520,52800,57060,61260,65520,69720,924,990,1188,1373,1531,1690]
["Riverside","Riverside65% AMI",{"$f":"C585*2*0.65","v":40040},{"$f":"D585*2*0.65","v":45760},51480,57200,61815,66365,70980,75530,1001,1072,1287,1487,1659,1831]
["Riverside","Riverside70% AMI",{"$f":"C585*2*0.7","v":43120},{"$f":"D585*2*0.7","v":49280},55440,61599.999999999993,66570,71470,76440,81340,1078,1155,1386,1602,1786,1972]
["Riverside","Riverside75% AMI",{"$f":"C585*2*0.75","v":46200},{"$f":"D585*2*0.75","v":52800},59400,66000,71325,76575,81900,87150,1155,1237,1485,1716,1914,2113]
["Riverside","Riverside80% AMI",{"$f":"C585*2*0.8","v":49280},{"$f":"D585*2*0.8","v":56320},63360,70400,76080,81680,87360,92960,1232,1320,1584,1831,2042,2254]
["Riverside","Riverside90% AMI",{"$f":"C585*2*0.9","v":55440},{"$f":"D585*2*0.9","v":63360},71280,79200,85590,91890,98280,104580,1386,1485,1782,2059,2297,2535]
["Riverside","Riverside100% AMI",{"$f":"C585*2","v":61600},{"$f":"D585*2","v":70400},79200,88000,95100,102100,109200,116200,{"$f":"K585*2","v":1540},1650,1980,2288,2552,2816]
["Riverside","Riverside110% AMI",{"$f":"C585*2*1.1","v":67760},{"$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","Riverside120% AMI",{"$f":"C585*2*1.2","v":73920},{"$f":"D585*2*1.2","v":84480},95040,105600,114120,122520,131040,139440,1848,1980,2376,2746,3063,3381]
["Sacramento","Sacramento15% AMI",{"$f":"C603*2*0.15","v":10650},12165,13680,15195,16425,17640,18855,20070,266,285,342,395,441,486]
["Sacramento","Sacramento20% AMI",{"$f":"C603*2*0.2","v":14200},{"$f":"D603*2*0.2","v":16220},18240,20260,21900,23520,25140,26760,355,380,456,527,588,648]
["Sacramento","Sacramento25% AMI",{"$f":"C603*2*0.25","v":17750},{"$f":"D603*2*0.25","v":20275},22800,25325,27375,29400,31425,33450,443,475,570,658,735,810]
["Sacramento","Sacramento30% AMI",{"$f":"C603*2*0.3","v":21300},{"$f":"D603*2*0.3","v":24330},27360,30390,32850,35280,37710,40140,532,570,684,790,882,973]
["Sacramento","Sacramento35% AMI",{"$f":"C603*2*0.35","v":24850},{"$f":"D603*2*0.35","v":28385},31919.999999999996,35455,38325,41160,43995,46830,621,665,798,922,1029,1135]
["Sacramento","Sacramento40% AMI",{"$f":"C603*2*0.4","v":28400},{"$f":"D603*2*0.4","v":32440},36480,40520,43800,47040,50280,53520,710,760,912,1054,1176,1297]
["Sacramento","Sacramento45% AMI",{"$f":"C603*2*0.45","v":31950},{"$f":"D603*2*0.45","v":36495},41040,45585,49275,52920,56565,60210,798,855,1026,1185,1323,1459]
["Sacramento","Sacramento50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":35500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":40550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":45600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":50650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":54750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":58800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":62850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":66900},{"$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},{"$f":"TRUNC(((I603+J603)/2)/12*0.3)","v":1621}]
["Sacramento","Sacramento55% AMI",{"$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},{"$f":"TRUNC(((I604+J604)/2)/12*0.3)","v":1784}]
["Sacramento","Sacramento60% AMI",{"$f":"C603*2*0.6","v":42600},{"$f":"D603*2*0.6","v":48660},54720,60780,65700,70560,75420,80280,1065,1140,1368,1581,1764,1946]
["Sacramento","Sacramento65% AMI",{"$f":"C603*2*0.65","v":46150},{"$f":"D603*2*0.65","v":52715},59280,65845,71175,76440,81705,86970,1153,1235,1482,1712,1911,2108]
["Sacramento","Sacramento70% AMI",{"$f":"C603*2*0.7","v":49700},{"$f":"D603*2*0.7","v":56770},63839.999999999993,70910,76650,82320,87990,93660,1242,1330,1596,1844,2058,2270]
["Sacramento","Sacramento75% AMI",{"$f":"C603*2*0.75","v":53250},{"$f":"D603*2*0.75","v":60825},68400,75975,82125,88200,94275,100350,1331,1425,1710,1976,2205,2432]
["Sacramento","Sacramento80% AMI",{"$f":"C603*2*0.8","v":56800},{"$f":"D603*2*0.8","v":64880},72960,81040,87600,94080,100560,107040,1420,1521,1824,2108,2352,2595]
["Sacramento","Sacramento90% AMI",{"$f":"C603*2*0.9","v":63900},{"$f":"D603*2*0.9","v":72990},82080,91170,98550,105840,113130,120420,1597,1711,2052,2371,2646,2919]
["Sacramento","Sacramento100% AMI",{"$f":"C603*2","v":71000},{"$f":"D603*2","v":81100},91200,101300,109500,117600,125700,133800,{"$f":"K603*2","v":1774},1900,2280,2634,2940,3242]
["Sacramento","Sacramento110% AMI",{"$f":"C603*2*1.1","v":78100},{"$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","Sacramento120% AMI",{"$f":"C603*2*1.2","v":85200},{"$f":"D603*2*1.2","v":97320},109440,121560,131400,141120,150840,160560,2130,2281,2736,3162,3528,3892]
["San Benito","San Benito15% AMI",{"$f":"C621*2*0.15","v":11040},12615,14190,15765,17040,18300,19560,20820,276,295,354,410,457,504]
["San Benito","San Benito20% AMI",{"$f":"C621*2*0.2","v":14720},{"$f":"D621*2*0.2","v":16820},18920,21020,22720,24400,26080,27760,368,394,473,546,610,673]
["San Benito","San Benito25% AMI",{"$f":"C621*2*0.25","v":18400},{"$f":"D621*2*0.25","v":21025},23650,26275,28400,30500,32600,34700,460,492,591,683,762,841]
["San Benito","San Benito30% AMI",{"$f":"C621*2*0.3","v":22080},{"$f":"D621*2*0.3","v":25230},28380,31530,34080,36600,39120,41640,552,591,709,820,915,1009]
["San Benito","San Benito35% AMI",{"$f":"C621*2*0.35","v":25760},{"$f":"D621*2*0.35","v":29434.999999999996},33110,36785,39760,42700,45640,48580,644,689,827,956,1067,1177]
["San Benito","San Benito40% AMI",{"$f":"C621*2*0.4","v":29440},{"$f":"D621*2*0.4","v":33640},37840,42040,45440,48800,52160,55520,736,788,946,1093,1220,1346]
["San Benito","San Benito45% AMI",{"$f":"C621*2*0.45","v":33120},{"$f":"D621*2*0.45","v":37845},42570,47295,51120,54900,58680,62460,828,887,1064,1230,1372,1514]
["San Benito","San Benito50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":36800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":42050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":47300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":52550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":56800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":61000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":65200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":69400},{"$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},{"$f":"TRUNC(((I621+J621)/2)/12*0.3)","v":1682}]
["San Benito","San Benito55% AMI",{"$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},{"$f":"TRUNC(((I622+J622)/2)/12*0.3)","v":1850}]
["San Benito","San Benito60% AMI",{"$f":"C621*2*0.6","v":44160},{"$f":"D621*2*0.6","v":50460},56760,63060,68160,73200,78240,83280,1104,1182,1419,1640,1830,2019]
["San Benito","San Benito65% AMI",{"$f":"C621*2*0.65","v":47840},{"$f":"D621*2*0.65","v":54665},61490,68315,73840,79300,84760,90220,1196,1281,1537,1776,1982,2187]
["San Benito","San Benito70% AMI",{"$f":"C621*2*0.7","v":51520},{"$f":"D621*2*0.7","v":58869.999999999993},66220,73570,79520,85400,91280,97160,1288,1379,1655,1913,2135,2355]
["San Benito","San Benito75% AMI",{"$f":"C621*2*0.75","v":55200},{"$f":"D621*2*0.75","v":63075},70950,78825,85200,91500,97800,104100,1380,1478,1773,2050,2287,2523]
["San Benito","San Benito80% AMI",{"$f":"C621*2*0.8","v":58880},{"$f":"D621*2*0.8","v":67280},75680,84080,90880,97600,104320,111040,1472,1577,1892,2187,2440,2692]
["San Benito","San Benito90% AMI",{"$f":"C621*2*0.9","v":66240},{"$f":"D621*2*0.9","v":75690},85140,94590,102240,109800,117360,124920,1656,1774,2128,2460,2745,3028]
["San Benito","San Benito100% AMI",{"$f":"C621*2","v":73600},{"$f":"D621*2","v":84100},94600,105100,113600,122000,130400,138800,{"$f":"K621*2","v":1840},1970,2364,2732,3050,3364]
["San Benito","San Benito110% AMI",{"$f":"C621*2*1.1","v":80960},{"$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 Benito120% AMI",{"$f":"C621*2*1.2","v":88320},{"$f":"D621*2*1.2","v":100920},113520,126120,136320,146400,156480,166560,2208,2365,2838,3280,3660,4038]
["San Bernardino","San Bernardino15% AMI",{"$f":"C639*2*0.15","v":9240},10560,11880,13200,14265,15315,16380,17430,231,247,297,343,382,422]
["San Bernardino","San Bernardino20% AMI",{"$f":"C639*2*0.2","v":12320},{"$f":"D639*2*0.2","v":14080},15840,17600,19020,20420,21840,23240,308,330,396,457,510,563]
["San Bernardino","San Bernardino25% AMI",{"$f":"C639*2*0.25","v":15400},{"$f":"D639*2*0.25","v":17600},19800,22000,23775,25525,27300,29050,385,412,495,572,638,704]
["San Bernardino","San Bernardino30% AMI",{"$f":"C639*2*0.3","v":18480},{"$f":"D639*2*0.3","v":21120},23760,26400,28530,30630,32760,34860,462,495,594,686,765,845]
["San Bernardino","San Bernardino35% AMI",{"$f":"C639*2*0.35","v":21560},{"$f":"D639*2*0.35","v":24640},27720,30799.999999999996,33285,35735,38220,40670,539,577,693,801,893,986]
["San Bernardino","San Bernardino40% AMI",{"$f":"C639*2*0.4","v":24640},{"$f":"D639*2*0.4","v":28160},31680,35200,38040,40840,43680,46480,616,660,792,915,1021,1127]
["San Bernardino","San Bernardino45% AMI",{"$f":"C639*2*0.45","v":27720},{"$f":"D639*2*0.45","v":31680},35640,39600,42795,45945,49140,52290,693,742,891,1029,1148,1267]
["San Bernardino","San Bernardino50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":30800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":35200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":39600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":44000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":47550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":51050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":54600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":58100},{"$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},{"$f":"TRUNC(((I639+J639)/2)/12*0.3)","v":1408}]
["San Bernardino","San Bernardino55% AMI",{"$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},{"$f":"TRUNC(((I640+J640)/2)/12*0.3)","v":1549}]
["San Bernardino","San Bernardino60% AMI",{"$f":"C639*2*0.6","v":36960},{"$f":"D639*2*0.6","v":42240},47520,52800,57060,61260,65520,69720,924,990,1188,1373,1531,1690]
["San Bernardino","San Bernardino65% AMI",{"$f":"C639*2*0.65","v":40040},{"$f":"D639*2*0.65","v":45760},51480,57200,61815,66365,70980,75530,1001,1072,1287,1487,1659,1831]
["San Bernardino","San Bernardino70% AMI",{"$f":"C639*2*0.7","v":43120},{"$f":"D639*2*0.7","v":49280},55440,61599.999999999993,66570,71470,76440,81340,1078,1155,1386,1602,1786,1972]
["San Bernardino","San Bernardino75% AMI",{"$f":"C639*2*0.75","v":46200},{"$f":"D639*2*0.75","v":52800},59400,66000,71325,76575,81900,87150,1155,1237,1485,1716,1914,2113]
["San Bernardino","San Bernardino80% AMI",{"$f":"C639*2*0.8","v":49280},{"$f":"D639*2*0.8","v":56320},63360,70400,76080,81680,87360,92960,1232,1320,1584,1831,2042,2254]
["San Bernardino","San Bernardino90% AMI",{"$f":"C639*2*0.9","v":55440},{"$f":"D639*2*0.9","v":63360},71280,79200,85590,91890,98280,104580,1386,1485,1782,2059,2297,2535]
["San Bernardino","San Bernardino100% AMI",{"$f":"C639*2","v":61600},{"$f":"D639*2","v":70400},79200,88000,95100,102100,109200,116200,{"$f":"K639*2","v":1540},1650,1980,2288,2552,2816]
["San Bernardino","San Bernardino110% AMI",{"$f":"C639*2*1.1","v":67760},{"$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 Bernardino120% AMI",{"$f":"C639*2*1.2","v":73920},{"$f":"D639*2*1.2","v":84480},95040,105600,114120,122520,131040,139440,1848,1980,2376,2746,3063,3381]
["San Diego","San Diego15% AMI",{"$f":"C657*2*0.15","v":13665},15615,17565,19515,21090,22650,24210,25770,341,366,439,507,566,624]
["San Diego","San Diego20% AMI",{"$f":"C657*2*0.2","v":18220},{"$f":"D657*2*0.2","v":20820},23420,26020,28120,30200,32280,34360,455,488,585,676,755,833]
["San Diego","San Diego25% AMI",{"$f":"C657*2*0.25","v":22775},{"$f":"D657*2*0.25","v":26025},29275,32525,35150,37750,40350,42950,569,610,731,845,943,1041]
["San Diego","San Diego30% AMI",{"$f":"C657*2*0.3","v":27330},{"$f":"D657*2*0.3","v":31230},35130,39030,42180,45300,48420,51540,683,732,878,1015,1132,1249]
["San Diego","San Diego35% AMI",{"$f":"C657*2*0.35","v":31884.999999999996},{"$f":"D657*2*0.35","v":36435},40985,45535,49210,52850,56490,60129.999999999993,797,854,1024,1184,1321,1457]
["San Diego","San Diego40% AMI",{"$f":"C657*2*0.4","v":36440},{"$f":"D657*2*0.4","v":41640},46840,52040,56240,60400,64560,68720,911,976,1171,1353,1510,1666]
["San Diego","San Diego45% AMI",{"$f":"C657*2*0.45","v":40995},{"$f":"D657*2*0.45","v":46845},52695,58545,63270,67950,72630,77310,1024,1098,1317,1522,1698,1874]
["San Diego","San Diego50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":45550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":52050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":58550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":65050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":70300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":75500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":80700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":85900},{"$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},{"$f":"TRUNC(((I657+J657)/2)/12*0.3)","v":2082}]
["San Diego","San Diego55% AMI",{"$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},{"$f":"TRUNC(((I658+J658)/2)/12*0.3)","v":2290}]
["San Diego","San Diego60% AMI",{"$f":"C657*2*0.6","v":54660},{"$f":"D657*2*0.6","v":62460},70260,78060,84360,90600,96840,103080,1366,1464,1756,2030,2265,2499]
["San Diego","San Diego65% AMI",{"$f":"C657*2*0.65","v":59215},{"$f":"D657*2*0.65","v":67665},76115,84565,91390,98150,104910,111670,1480,1586,1902,2199,2453,2707]
["San Diego","San Diego70% AMI",{"$f":"C657*2*0.7","v":63769.999999999993},{"$f":"D657*2*0.7","v":72870},81970,91070,98420,105700,112980,120259.99999999999,1594,1708,2049,2368,2642,2915]
["San Diego","San Diego75% AMI",{"$f":"C657*2*0.75","v":68325},{"$f":"D657*2*0.75","v":78075},87825,97575,105450,113250,121050,128850,1708,1830,2195,2537,2831,3123]
["San Diego","San Diego80% AMI",{"$f":"C657*2*0.8","v":72880},{"$f":"D657*2*0.8","v":83280},93680,104080,112480,120800,129120,137440,1822,1952,2342,2707,3020,3332]
["San Diego","San Diego90% AMI",{"$f":"C657*2*0.9","v":81990},{"$f":"D657*2*0.9","v":93690},105390,117090,126540,135900,145260,154620,2049,2196,2634,3045,3397,3748]
["San Diego","San Diego100% AMI",{"$f":"C657*2","v":91100},{"$f":"D657*2","v":104100},117100,130100,140600,151000,161400,171800,{"$f":"K657*2","v":2276},2440,2926,3382,3774,4164]
["San Diego","San Diego110% AMI",{"$f":"C657*2*1.1","v":100210.00000000001},{"$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 Diego120% AMI",{"$f":"C657*2*1.2","v":109320},{"$f":"D657*2*1.2","v":124920},140520,156120,168720,181200,193680,206160,2733,2928,3513,4060,4530,4998]
["San Francisco","San Francisco15% AMI",{"$f":"C675*2*0.15","v":19575},22380,25170,27960,30210,32445,34680,36915,489,524,629,727,811,894]
["San Francisco","San Francisco20% AMI",{"$f":"C675*2*0.2","v":26100},{"$f":"D675*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,652,699,839,969,1081,1193]
["San Francisco","San Francisco25% AMI",{"$f":"C675*2*0.25","v":32625},{"$f":"D675*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,815,874,1048,1211,1351,1491]
["San Francisco","San Francisco30% AMI",{"$f":"C675*2*0.3","v":39150},{"$f":"D675*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,978,1048,1258,1454,1622,1789]
["San Francisco","San Francisco35% AMI",{"$f":"C675*2*0.35","v":45675},{"$f":"D675*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,1141,1223,1468,1696,1892,2088]
["San Francisco","San Francisco40% AMI",{"$f":"C675*2*0.4","v":52200},{"$f":"D675*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,1305,1398,1678,1939,2163,2386]
["San Francisco","San Francisco45% AMI",{"$f":"C675*2*0.45","v":58725},{"$f":"D675*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,1468,1573,1887,2181,2433,2684]
["San Francisco","San Francisco50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":65250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":83900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":93200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":100700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":108150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":115600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":123050},{"$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},{"$f":"TRUNC(((I675+J675)/2)/12*0.3)","v":2983}]
["San Francisco","San Francisco55% AMI",{"$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},{"$f":"TRUNC(((I676+J676)/2)/12*0.3)","v":3281}]
["San Francisco","San Francisco60% AMI",{"$f":"C675*2*0.6","v":78300},{"$f":"D675*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,1957,2097,2517,2908,3244,3579]
["San Francisco","San Francisco65% AMI",{"$f":"C675*2*0.65","v":84825},{"$f":"D675*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,2120,2272,2726,3150,3514,3878]
["San Francisco","San Francisco70% AMI",{"$f":"C675*2*0.7","v":91350},{"$f":"D675*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,2283,2447,2936,3393,3785,4176]
["San Francisco","San Francisco75% AMI",{"$f":"C675*2*0.75","v":97875},{"$f":"D675*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,2446,2622,3146,3635,4055,4474]
["San Francisco","San Francisco80% AMI",{"$f":"C675*2*0.8","v":104400},{"$f":"D675*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,2610,2797,3356,3878,4326,4773]
["San Francisco","San Francisco90% AMI",{"$f":"C675*2*0.9","v":117450},{"$f":"D675*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,2936,3146,3775,4362,4866,5369]
["San Francisco","San Francisco100% AMI",{"$f":"C675*2","v":130500},{"$f":"D675*2","v":149200},167800,186400,201400,216300,231200,246100,{"$f":"K675*2","v":3262},3496,4194,4846,5406,5966]
["San Francisco","San Francisco110% AMI",{"$f":"C675*2*1.1","v":143550},{"$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 Francisco120% AMI",{"$f":"C675*2*1.2","v":156600},{"$f":"D675*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,3915,4195,5034,5817,6489,7159]
["San Joaquin","San Joaquin15% AMI",{"$f":"C693*2*0.15","v":8700},9945,11190,12420,13425,14415,15405,16395,217,233,279,323,360,397]
["San Joaquin","San Joaquin20% AMI",{"$f":"C693*2*0.2","v":11600},{"$f":"D693*2*0.2","v":13260},14920,16560,17900,19220,20540,21860,290,310,373,430,480,530]
["San Joaquin","San Joaquin25% AMI",{"$f":"C693*2*0.25","v":14500},{"$f":"D693*2*0.25","v":16575},18650,20700,22375,24025,25675,27325,362,388,466,538,600,662]
["San Joaquin","San Joaquin30% AMI",{"$f":"C693*2*0.3","v":17400},{"$f":"D693*2*0.3","v":19890},22380,24840,26850,28830,30810,32790,435,466,559,646,720,795]
["San Joaquin","San Joaquin35% AMI",{"$f":"C693*2*0.35","v":20300},{"$f":"D693*2*0.35","v":23205},26110,28979.999999999996,31324.999999999996,33635,35945,38255,507,543,652,753,840,927]
["San Joaquin","San Joaquin40% AMI",{"$f":"C693*2*0.4","v":23200},{"$f":"D693*2*0.4","v":26520},29840,33120,35800,38440,41080,43720,580,621,746,861,961,1060]
["San Joaquin","San Joaquin45% AMI",{"$f":"C693*2*0.45","v":26100},{"$f":"D693*2*0.45","v":29835},33570,37260,40275,43245,46215,49185,652,699,839,969,1081,1192]
["San Joaquin","San Joaquin50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":29000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":33150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":37300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":41400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":44750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":48050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":51350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":54650},{"$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},{"$f":"TRUNC(((I693+J693)/2)/12*0.3)","v":1325}]
["San Joaquin","San Joaquin55% AMI",{"$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},{"$f":"TRUNC(((I694+J694)/2)/12*0.3)","v":1457}]
["San Joaquin","San Joaquin60% AMI",{"$f":"C693*2*0.6","v":34800},{"$f":"D693*2*0.6","v":39780},44760,49680,53700,57660,61620,65580,870,932,1119,1292,1441,1590]
["San Joaquin","San Joaquin65% AMI",{"$f":"C693*2*0.65","v":37700},{"$f":"D693*2*0.65","v":43095},48490,53820,58175,62465,66755,71045,942,1009,1212,1399,1561,1722]
["San Joaquin","San Joaquin70% AMI",{"$f":"C693*2*0.7","v":40600},{"$f":"D693*2*0.7","v":46410},52220,57959.999999999993,62649.999999999993,67270,71890,76510,1015,1087,1305,1507,1681,1855]
["San Joaquin","San Joaquin75% AMI",{"$f":"C693*2*0.75","v":43500},{"$f":"D693*2*0.75","v":49725},55950,62100,67125,72075,77025,81975,1087,1165,1398,1615,1801,1987]
["San Joaquin","San Joaquin80% AMI",{"$f":"C693*2*0.8","v":46400},{"$f":"D693*2*0.8","v":53040},59680,66240,71600,76880,82160,87440,1160,1243,1492,1723,1922,2120]
["San Joaquin","San Joaquin90% AMI",{"$f":"C693*2*0.9","v":52200},{"$f":"D693*2*0.9","v":59670},67140,74520,80550,86490,92430,98370,1305,1398,1678,1938,2162,2385]
["San Joaquin","San Joaquin100% AMI",{"$f":"C693*2","v":58000},{"$f":"D693*2","v":66300},74600,82800,89500,96100,102700,109300,{"$f":"K693*2","v":1450},1552,1864,2152,2402,2650]
["San Joaquin","San Joaquin110% AMI",{"$f":"C693*2*1.1","v":63800.000000000007},{"$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 Joaquin120% AMI",{"$f":"C693*2*1.2","v":69600},{"$f":"D693*2*1.2","v":79560},89520,99360,107400,115320,123240,131160,1740,1864,2238,2584,2883,3180]
["San Luis Obispo","San Luis Obispo15% AMI",{"$f":"C711*2*0.15","v":11490},13140,14775,16410,17730,19050,20355,21675,287,307,369,426,476,525]
["San Luis Obispo","San Luis Obispo20% AMI",{"$f":"C711*2*0.2","v":15320},{"$f":"D711*2*0.2","v":17520},19700,21880,23640,25400,27140,28900,383,410,492,569,635,700]
["San Luis Obispo","San Luis Obispo25% AMI",{"$f":"C711*2*0.25","v":19150},{"$f":"D711*2*0.25","v":21900},24625,27350,29550,31750,33925,36125,478,513,615,711,793,875]
["San Luis Obispo","San Luis Obispo30% AMI",{"$f":"C711*2*0.3","v":22980},{"$f":"D711*2*0.3","v":26280},29550,32820,35460,38100,40710,43350,574,615,738,853,952,1050]
["San Luis Obispo","San Luis Obispo35% AMI",{"$f":"C711*2*0.35","v":26810},{"$f":"D711*2*0.35","v":30659.999999999996},34475,38290,41370,44450,47495,50575,670,718,861,995,1111,1225]
["San Luis Obispo","San Luis Obispo40% AMI",{"$f":"C711*2*0.4","v":30640},{"$f":"D711*2*0.4","v":35040},39400,43760,47280,50800,54280,57800,766,821,985,1138,1270,1401]
["San Luis Obispo","San Luis Obispo45% AMI",{"$f":"C711*2*0.45","v":34470},{"$f":"D711*2*0.45","v":39420},44325,49230,53190,57150,61065,65025,861,923,1108,1280,1428,1576]
["San Luis Obispo","San Luis Obispo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":38300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":43800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":49250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":54700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":59100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":63500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":67850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":72250},{"$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},{"$f":"TRUNC(((I711+J711)/2)/12*0.3)","v":1751}]
["San Luis Obispo","San Luis Obispo55% AMI",{"$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},{"$f":"TRUNC(((I712+J712)/2)/12*0.3)","v":1926}]
["San Luis Obispo","San Luis Obispo60% AMI",{"$f":"C711*2*0.6","v":45960},{"$f":"D711*2*0.6","v":52560},59100,65640,70920,76200,81420,86700,1149,1231,1477,1707,1905,2101]
["San Luis Obispo","San Luis Obispo65% AMI",{"$f":"C711*2*0.65","v":49790},{"$f":"D711*2*0.65","v":56940},64025,71110,76830,82550,88205,93925,1244,1334,1600,1849,2063,2276]
["San Luis Obispo","San Luis Obispo70% AMI",{"$f":"C711*2*0.7","v":53620},{"$f":"D711*2*0.7","v":61319.999999999993},68950,76580,82740,88900,94990,101150,1340,1436,1723,1991,2222,2451]
["San Luis Obispo","San Luis Obispo75% AMI",{"$f":"C711*2*0.75","v":57450},{"$f":"D711*2*0.75","v":65700},73875,82050,88650,95250,101775,108375,1436,1539,1846,2133,2381,2626]
["San Luis Obispo","San Luis Obispo80% AMI",{"$f":"C711*2*0.8","v":61280},{"$f":"D711*2*0.8","v":70080},78800,87520,94560,101600,108560,115600,1532,1642,1970,2276,2540,2802]
["San Luis Obispo","San Luis Obispo90% AMI",{"$f":"C711*2*0.9","v":68940},{"$f":"D711*2*0.9","v":78840},88650,98460,106380,114300,122130,130050,1723,1847,2216,2560,2857,3152]
["San Luis Obispo","San Luis Obispo100% AMI",{"$f":"C711*2","v":76600},{"$f":"D711*2","v":87600},98500,109400,118200,127000,135700,144500,{"$f":"K711*2","v":1914},2052,2462,2844,3174,3502]
["San Luis Obispo","San Luis Obispo110% AMI",{"$f":"C711*2*1.1","v":84260},{"$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 Obispo120% AMI",{"$f":"C711*2*1.2","v":91920},{"$f":"D711*2*1.2","v":105120},118200,131280,141840,152400,162840,173400,2298,2463,2955,3414,3810,4203]
["San Mateo","San Mateo15% AMI",{"$f":"C729*2*0.15","v":19575},22380,25170,27960,30210,32445,34680,36915,489,524,629,727,811,894]
["San Mateo","San Mateo20% AMI",{"$f":"C729*2*0.2","v":26100},{"$f":"D729*2*0.2","v":29840},33560,37280,40280,43260,46240,49220,652,699,839,969,1081,1193]
["San Mateo","San Mateo25% AMI",{"$f":"C729*2*0.25","v":32625},{"$f":"D729*2*0.25","v":37300},41950,46600,50350,54075,57800,61525,815,874,1048,1211,1351,1491]
["San Mateo","San Mateo30% AMI",{"$f":"C729*2*0.3","v":39150},{"$f":"D729*2*0.3","v":44760},50340,55920,60420,64890,69360,73830,978,1048,1258,1454,1622,1789]
["San Mateo","San Mateo35% AMI",{"$f":"C729*2*0.35","v":45675},{"$f":"D729*2*0.35","v":52220},58729.999999999993,65239.999999999993,70490,75705,80920,86135,1141,1223,1468,1696,1892,2088]
["San Mateo","San Mateo40% AMI",{"$f":"C729*2*0.4","v":52200},{"$f":"D729*2*0.4","v":59680},67120,74560,80560,86520,92480,98440,1305,1398,1678,1939,2163,2386]
["San Mateo","San Mateo45% AMI",{"$f":"C729*2*0.45","v":58725},{"$f":"D729*2*0.45","v":67140},75510,83880,90630,97335,104040,110745,1468,1573,1887,2181,2433,2684]
["San Mateo","San Mateo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":65250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":74600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":83900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":93200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":100700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":108150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":115600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":123050},{"$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},{"$f":"TRUNC(((I729+J729)/2)/12*0.3)","v":2983}]
["San Mateo","San Mateo55% AMI",{"$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},{"$f":"TRUNC(((I730+J730)/2)/12*0.3)","v":3281}]
["San Mateo","San Mateo60% AMI",{"$f":"C729*2*0.6","v":78300},{"$f":"D729*2*0.6","v":89520},100680,111840,120840,129780,138720,147660,1957,2097,2517,2908,3244,3579]
["San Mateo","San Mateo65% AMI",{"$f":"C729*2*0.65","v":84825},{"$f":"D729*2*0.65","v":96980},109070,121160,130910,140595,150280,159965,2120,2272,2726,3150,3514,3878]
["San Mateo","San Mateo70% AMI",{"$f":"C729*2*0.7","v":91350},{"$f":"D729*2*0.7","v":104440},117459.99999999999,130479.99999999999,140980,151410,161840,172270,2283,2447,2936,3393,3785,4176]
["San Mateo","San Mateo75% AMI",{"$f":"C729*2*0.75","v":97875},{"$f":"D729*2*0.75","v":111900},125850,139800,151050,162225,173400,184575,2446,2622,3146,3635,4055,4474]
["San Mateo","San Mateo80% AMI",{"$f":"C729*2*0.8","v":104400},{"$f":"D729*2*0.8","v":119360},134240,149120,161120,173040,184960,196880,2610,2797,3356,3878,4326,4773]
["San Mateo","San Mateo90% AMI",{"$f":"C729*2*0.9","v":117450},{"$f":"D729*2*0.9","v":134280},151020,167760,181260,194670,208080,221490,2936,3146,3775,4362,4866,5369]
["San Mateo","San Mateo100% AMI",{"$f":"C729*2","v":130500},{"$f":"D729*2","v":149200},167800,186400,201400,216300,231200,246100,{"$f":"K729*2","v":3262},3496,4194,4846,5406,5966]
["San Mateo","San Mateo110% AMI",{"$f":"C729*2*1.1","v":143550},{"$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 Mateo120% AMI",{"$f":"C729*2*1.2","v":156600},{"$f":"D729*2*1.2","v":179040},201360,223680,241680,259560,277440,295320,3915,4195,5034,5817,6489,7159]
["Santa Barbara","Santa Barbara15% AMI",{"$f":"C747*2*0.15","v":14670},16770,18870,20955,22635,24315,25995,27675,366,393,471,544,607,670]
["Santa Barbara","Santa Barbara20% AMI",{"$f":"C747*2*0.2","v":19560},{"$f":"D747*2*0.2","v":22360},25160,27940,30180,32420,34660,36900,489,524,629,726,810,894]
["Santa Barbara","Santa Barbara25% AMI",{"$f":"C747*2*0.25","v":24450},{"$f":"D747*2*0.25","v":27950},31450,34925,37725,40525,43325,46125,611,655,786,908,1013,1118]
["Santa Barbara","Santa Barbara30% AMI",{"$f":"C747*2*0.3","v":29340},{"$f":"D747*2*0.3","v":33540},37740,41910,45270,48630,51990,55350,733,786,943,1089,1215,1341]
["Santa Barbara","Santa Barbara35% AMI",{"$f":"C747*2*0.35","v":34230},{"$f":"D747*2*0.35","v":39130},44030,48895,52815,56735,60654.999999999993,64574.999999999993,855,917,1100,1271,1418,1565]
["Santa Barbara","Santa Barbara40% AMI",{"$f":"C747*2*0.4","v":39120},{"$f":"D747*2*0.4","v":44720},50320,55880,60360,64840,69320,73800,978,1048,1258,1453,1621,1789]
["Santa Barbara","Santa Barbara45% AMI",{"$f":"C747*2*0.45","v":44010},{"$f":"D747*2*0.45","v":50310},56610,62865,67905,72945,77985,83025,1100,1179,1415,1634,1823,2012]
["Santa Barbara","Santa Barbara50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":48900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":55900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":62900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":69850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":75450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":81050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":86650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":92250},{"$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},{"$f":"TRUNC(((I747+J747)/2)/12*0.3)","v":2236}]
["Santa Barbara","Santa Barbara55% AMI",{"$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},{"$f":"TRUNC(((I748+J748)/2)/12*0.3)","v":2459}]
["Santa Barbara","Santa Barbara60% AMI",{"$f":"C747*2*0.6","v":58680},{"$f":"D747*2*0.6","v":67080},75480,83820,90540,97260,103980,110700,1467,1572,1887,2179,2431,2683]
["Santa Barbara","Santa Barbara65% AMI",{"$f":"C747*2*0.65","v":63570},{"$f":"D747*2*0.65","v":72670},81770,90805,98085,105365,112645,119925,1589,1703,2044,2361,2634,2907]
["Santa Barbara","Santa Barbara70% AMI",{"$f":"C747*2*0.7","v":68460},{"$f":"D747*2*0.7","v":78260},88060,97790,105630,113470,121309.99999999999,129149.99999999999,1711,1834,2201,2542,2836,3130]
["Santa Barbara","Santa Barbara75% AMI",{"$f":"C747*2*0.75","v":73350},{"$f":"D747*2*0.75","v":83850},94350,104775,113175,121575,129975,138375,1833,1965,2358,2724,3039,3354]
["Santa Barbara","Santa Barbara80% AMI",{"$f":"C747*2*0.8","v":78240},{"$f":"D747*2*0.8","v":89440},100640,111760,120720,129680,138640,147600,1956,2096,2516,2906,3242,3578]
["Santa Barbara","Santa Barbara90% AMI",{"$f":"C747*2*0.9","v":88020},{"$f":"D747*2*0.9","v":100620},113220,125730,135810,145890,155970,166050,2200,2358,2830,3269,3647,4025]
["Santa Barbara","Santa Barbara100% AMI",{"$f":"C747*2","v":97800},{"$f":"D747*2","v":111800},125800,139700,150900,162100,173300,184500,{"$f":"K747*2","v":2444},2620,3144,3632,4052,4472]
["Santa Barbara","Santa Barbara110% AMI",{"$f":"C747*2*1.1","v":107580.00000000001},{"$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 Barbara120% AMI",{"$f":"C747*2*1.2","v":117360},{"$f":"D747*2*1.2","v":134160},150960,167640,181080,194520,207960,221400,2934,3144,3774,4359,4863,5367]
["Santa Clara","Santa Clara15% AMI",{"$f":"C765*2*0.15","v":17700},20220,22755,25275,27300,29325,31350,33375,442,474,568,657,733,809]
["Santa Clara","Santa Clara20% AMI",{"$f":"C765*2*0.2","v":23600},{"$f":"D765*2*0.2","v":26960},30340,33700,36400,39100,41800,44500,590,632,758,876,977,1078]
["Santa Clara","Santa Clara25% AMI",{"$f":"C765*2*0.25","v":29500},{"$f":"D765*2*0.25","v":33700},37925,42125,45500,48875,52250,55625,737,790,948,1095,1221,1348]
["Santa Clara","Santa Clara30% AMI",{"$f":"C765*2*0.3","v":35400},{"$f":"D765*2*0.3","v":40440},45510,50550,54600,58650,62700,66750,885,948,1137,1314,1466,1618]
["Santa Clara","Santa Clara35% AMI",{"$f":"C765*2*0.35","v":41300},{"$f":"D765*2*0.35","v":47180},53095,58974.999999999993,63699.999999999993,68425,73150,77875,1032,1106,1327,1533,1710,1887]
["Santa Clara","Santa Clara40% AMI",{"$f":"C765*2*0.4","v":47200},{"$f":"D765*2*0.4","v":53920},60680,67400,72800,78200,83600,89000,1180,1264,1517,1752,1955,2157]
["Santa Clara","Santa Clara45% AMI",{"$f":"C765*2*0.45","v":53100},{"$f":"D765*2*0.45","v":60660},68265,75825,81900,87975,94050,100125,1327,1422,1706,1971,2199,2427]
["Santa Clara","Santa Clara50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":59000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":67400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":75850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":84250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":91000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":97750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":104500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":111250},{"$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},{"$f":"TRUNC(((I765+J765)/2)/12*0.3)","v":2696}]
["Santa Clara","Santa Clara55% AMI",{"$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},{"$f":"TRUNC(((I766+J766)/2)/12*0.3)","v":2966}]
["Santa Clara","Santa Clara60% AMI",{"$f":"C765*2*0.6","v":70800},{"$f":"D765*2*0.6","v":80880},91020,101100,109200,117300,125400,133500,1770,1896,2275,2628,2932,3236]
["Santa Clara","Santa Clara65% AMI",{"$f":"C765*2*0.65","v":76700},{"$f":"D765*2*0.65","v":87620},98605,109525,118300,127075,135850,144625,1917,2054,2465,2847,3176,3505]
["Santa Clara","Santa Clara70% AMI",{"$f":"C765*2*0.7","v":82600},{"$f":"D765*2*0.7","v":94360},106190,117949.99999999999,127399.99999999999,136850,146300,155750,2065,2212,2654,3066,3421,3775]
["Santa Clara","Santa Clara75% AMI",{"$f":"C765*2*0.75","v":88500},{"$f":"D765*2*0.75","v":101100},113775,126375,136500,146625,156750,166875,2212,2370,2844,3285,3665,4045]
["Santa Clara","Santa Clara80% AMI",{"$f":"C765*2*0.8","v":94400},{"$f":"D765*2*0.8","v":107840},121360,134800,145600,156400,167200,178000,2360,2528,3034,3505,3910,4315]
["Santa Clara","Santa Clara90% AMI",{"$f":"C765*2*0.9","v":106200},{"$f":"D765*2*0.9","v":121320},136530,151650,163800,175950,188100,200250,2655,2844,3413,3943,4398,4854]
["Santa Clara","Santa Clara100% AMI",{"$f":"C765*2","v":118000},{"$f":"D765*2","v":134800},151700,168500,182000,195500,209000,222500,{"$f":"K765*2","v":2950},3160,3792,4380,4886,5392]
["Santa Clara","Santa Clara110% AMI",{"$f":"C765*2*1.1","v":129800.00000000001},{"$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 Clara120% AMI",{"$f":"C765*2*1.2","v":141600},{"$f":"D765*2*1.2","v":161760},182040,202200,218400,234600,250800,267000,3540,3792,4551,5257,5865,6472]
["Santa Cruz","Santa Cruz15% AMI",{"$f":"C783*2*0.15","v":16335},18660,21000,23325,25200,27060,28935,30795,408,437,525,606,676,746]
["Santa Cruz","Santa Cruz20% AMI",{"$f":"C783*2*0.2","v":21780},{"$f":"D783*2*0.2","v":24880},28000,31100,33600,36080,38580,41060,544,583,700,808,902,995]
["Santa Cruz","Santa Cruz25% AMI",{"$f":"C783*2*0.25","v":27225},{"$f":"D783*2*0.25","v":31100},35000,38875,42000,45100,48225,51325,680,729,875,1010,1127,1244]
["Santa Cruz","Santa Cruz30% AMI",{"$f":"C783*2*0.3","v":32670},{"$f":"D783*2*0.3","v":37320},42000,46650,50400,54120,57870,61590,816,874,1050,1213,1353,1493]
["Santa Cruz","Santa Cruz35% AMI",{"$f":"C783*2*0.35","v":38115},{"$f":"D783*2*0.35","v":43540},49000,54425,58799.999999999993,63139.999999999993,67515,71855,952,1020,1225,1415,1578,1742]
["Santa Cruz","Santa Cruz40% AMI",{"$f":"C783*2*0.4","v":43560},{"$f":"D783*2*0.4","v":49760},56000,62200,67200,72160,77160,82120,1089,1166,1400,1617,1804,1991]
["Santa Cruz","Santa Cruz45% AMI",{"$f":"C783*2*0.45","v":49005},{"$f":"D783*2*0.45","v":55980},63000,69975,75600,81180,86805,92385,1225,1312,1575,1819,2029,2239]
["Santa Cruz","Santa Cruz50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":54450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":62200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":70000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":77750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":84000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":90200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":96450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":102650},{"$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},{"$f":"TRUNC(((I783+J783)/2)/12*0.3)","v":2488}]
["Santa Cruz","Santa Cruz55% AMI",{"$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},{"$f":"TRUNC(((I784+J784)/2)/12*0.3)","v":2737}]
["Santa Cruz","Santa Cruz60% AMI",{"$f":"C783*2*0.6","v":65340},{"$f":"D783*2*0.6","v":74640},84000,93300,100800,108240,115740,123180,1633,1749,2100,2426,2706,2986]
["Santa Cruz","Santa Cruz65% AMI",{"$f":"C783*2*0.65","v":70785},{"$f":"D783*2*0.65","v":80860},91000,101075,109200,117260,125385,133445,1769,1895,2275,2628,2931,3235]
["Santa Cruz","Santa Cruz70% AMI",{"$f":"C783*2*0.7","v":76230},{"$f":"D783*2*0.7","v":87080},98000,108850,117599.99999999999,126279.99999999999,135030,143710,1905,2041,2450,2830,3157,3484]
["Santa Cruz","Santa Cruz75% AMI",{"$f":"C783*2*0.75","v":81675},{"$f":"D783*2*0.75","v":93300},105000,116625,126000,135300,144675,153975,2041,2187,2625,3032,3382,3733]
["Santa Cruz","Santa Cruz80% AMI",{"$f":"C783*2*0.8","v":87120},{"$f":"D783*2*0.8","v":99520},112000,124400,134400,144320,154320,164240,2178,2333,2800,3235,3608,3982]
["Santa Cruz","Santa Cruz90% AMI",{"$f":"C783*2*0.9","v":98010},{"$f":"D783*2*0.9","v":111960},126000,139950,151200,162360,173610,184770,2450,2624,3150,3639,4059,4479]
["Santa Cruz","Santa Cruz100% AMI",{"$f":"C783*2","v":108900},{"$f":"D783*2","v":124400},140000,155500,168000,180400,192900,205300,{"$f":"K783*2","v":2722},2916,3500,4042,4510,4976]
["Santa Cruz","Santa Cruz110% AMI",{"$f":"C783*2*1.1","v":119790.00000000001},{"$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 Cruz120% AMI",{"$f":"C783*2*1.2","v":130680},{"$f":"D783*2*1.2","v":149280},168000,186600,201600,216480,231480,246360,3267,3499,4200,4852,5412,5973]
["Shasta","Shasta15% AMI",{"$f":"C801*2*0.15","v":8340},9540,10725,11910,12870,13830,14775,15735,208,223,268,309,345,381]
["Shasta","Shasta20% AMI",{"$f":"C801*2*0.2","v":11120},{"$f":"D801*2*0.2","v":12720},14300,15880,17160,18440,19700,20980,278,298,357,413,461,508]
["Shasta","Shasta25% AMI",{"$f":"C801*2*0.25","v":13900},{"$f":"D801*2*0.25","v":15900},17875,19850,21450,23050,24625,26225,347,372,446,516,576,635]
["Shasta","Shasta30% AMI",{"$f":"C801*2*0.3","v":16680},{"$f":"D801*2*0.3","v":19080},21450,23820,25740,27660,29550,31470,417,447,536,619,691,762]
["Shasta","Shasta35% AMI",{"$f":"C801*2*0.35","v":19460},{"$f":"D801*2*0.35","v":22260},25025,27790,30029.999999999996,32269.999999999996,34475,36715,486,521,625,722,806,889]
["Shasta","Shasta40% AMI",{"$f":"C801*2*0.4","v":22240},{"$f":"D801*2*0.4","v":25440},28600,31760,34320,36880,39400,41960,556,596,715,826,922,1017]
["Shasta","Shasta45% AMI",{"$f":"C801*2*0.45","v":25020},{"$f":"D801*2*0.45","v":28620},32175,35730,38610,41490,44325,47205,625,670,804,929,1037,1144]
["Shasta","Shasta50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":46100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52450},{"$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},{"$f":"TRUNC(((I801+J801)/2)/12*0.3)","v":1271}]
["Shasta","Shasta55% AMI",{"$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},{"$f":"TRUNC(((I802+J802)/2)/12*0.3)","v":1398}]
["Shasta","Shasta60% AMI",{"$f":"C801*2*0.6","v":33360},{"$f":"D801*2*0.6","v":38160},42900,47640,51480,55320,59100,62940,834,894,1072,1239,1383,1525]
["Shasta","Shasta65% AMI",{"$f":"C801*2*0.65","v":36140},{"$f":"D801*2*0.65","v":41340},46475,51610,55770,59930,64025,68185,903,968,1161,1342,1498,1652]
["Shasta","Shasta70% AMI",{"$f":"C801*2*0.7","v":38920},{"$f":"D801*2*0.7","v":44520},50050,55580,60059.999999999993,64539.999999999993,68950,73430,973,1043,1251,1445,1613,1779]
["Shasta","Shasta75% AMI",{"$f":"C801*2*0.75","v":41700},{"$f":"D801*2*0.75","v":47700},53625,59550,64350,69150,73875,78675,1042,1117,1340,1548,1728,1906]
["Shasta","Shasta80% AMI",{"$f":"C801*2*0.8","v":44480},{"$f":"D801*2*0.8","v":50880},57200,63520,68640,73760,78800,83920,1112,1192,1430,1652,1844,2034]
["Shasta","Shasta90% AMI",{"$f":"C801*2*0.9","v":50040},{"$f":"D801*2*0.9","v":57240},64350,71460,77220,82980,88650,94410,1251,1341,1608,1858,2074,2288]
["Shasta","Shasta100% AMI",{"$f":"C801*2","v":55600},{"$f":"D801*2","v":63600},71500,79400,85800,92200,98500,104900,{"$f":"K801*2","v":1390},1490,1786,2064,2304,2542]
["Shasta","Shasta110% AMI",{"$f":"C801*2*1.1","v":61160.000000000007},{"$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","Shasta120% AMI",{"$f":"C801*2*1.2","v":66720},{"$f":"D801*2*1.2","v":76320},85800,95280,102960,110640,118200,125880,1668,1788,2145,2478,2766,3051]
["Sierra","Sierra15% AMI",{"$f":"C819*2*0.15","v":9450},10800,12150,13500,14580,15660,16740,17820,236,253,303,351,391,432]
["Sierra","Sierra20% AMI",{"$f":"C819*2*0.2","v":12600},{"$f":"D819*2*0.2","v":14400},16200,18000,19440,20880,22320,23760,315,337,405,468,522,576]
["Sierra","Sierra25% AMI",{"$f":"C819*2*0.25","v":15750},{"$f":"D819*2*0.25","v":18000},20250,22500,24300,26100,27900,29700,393,421,506,585,652,720]
["Sierra","Sierra30% AMI",{"$f":"C819*2*0.3","v":18900},{"$f":"D819*2*0.3","v":21600},24300,27000,29160,31320,33480,35640,472,506,607,702,783,864]
["Sierra","Sierra35% AMI",{"$f":"C819*2*0.35","v":22050},{"$f":"D819*2*0.35","v":25200},28350,31499.999999999996,34020,36540,39060,41580,551,590,708,819,913,1008]
["Sierra","Sierra40% AMI",{"$f":"C819*2*0.4","v":25200},{"$f":"D819*2*0.4","v":28800},32400,36000,38880,41760,44640,47520,630,675,810,936,1044,1152]
["Sierra","Sierra45% AMI",{"$f":"C819*2*0.45","v":28350},{"$f":"D819*2*0.45","v":32400},36450,40500,43740,46980,50220,53460,708,759,911,1053,1174,1296]
["Sierra","Sierra50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":31500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":36000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":40500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":45000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":48600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":52200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":55800},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":59400},{"$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},{"$f":"TRUNC(((I819+J819)/2)/12*0.3)","v":1440}]
["Sierra","Sierra55% AMI",{"$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},{"$f":"TRUNC(((I820+J820)/2)/12*0.3)","v":1584}]
["Sierra","Sierra60% AMI",{"$f":"C819*2*0.6","v":37800},{"$f":"D819*2*0.6","v":43200},48600,54000,58320,62640,66960,71280,945,1012,1215,1404,1566,1728]
["Sierra","Sierra65% AMI",{"$f":"C819*2*0.65","v":40950},{"$f":"D819*2*0.65","v":46800},52650,58500,63180,67860,72540,77220,1023,1096,1316,1521,1696,1872]
["Sierra","Sierra70% AMI",{"$f":"C819*2*0.7","v":44100},{"$f":"D819*2*0.7","v":50400},56700,62999.999999999993,68040,73080,78120,83160,1102,1181,1417,1638,1827,2016]
["Sierra","Sierra75% AMI",{"$f":"C819*2*0.75","v":47250},{"$f":"D819*2*0.75","v":54000},60750,67500,72900,78300,83700,89100,1181,1265,1518,1755,1957,2160]
["Sierra","Sierra80% AMI",{"$f":"C819*2*0.8","v":50400},{"$f":"D819*2*0.8","v":57600},64800,72000,77760,83520,89280,95040,1260,1350,1620,1872,2088,2304]
["Sierra","Sierra90% AMI",{"$f":"C819*2*0.9","v":56700},{"$f":"D819*2*0.9","v":64800},72900,81000,87480,93960,100440,106920,1417,1518,1822,2106,2349,2592]
["Sierra","Sierra100% AMI",{"$f":"C819*2","v":63000},{"$f":"D819*2","v":72000},81000,90000,97200,104400,111600,118800,{"$f":"K819*2","v":1574},1686,2024,2340,2610,2880]
["Sierra","Sierra110% AMI",{"$f":"C819*2*1.1","v":69300},{"$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","Sierra120% AMI",{"$f":"C819*2*1.2","v":75600},{"$f":"D819*2*1.2","v":86400},97200,108000,116640,125280,133920,142560,1890,2025,2430,2808,3132,3456]
["Siskiyou","Siskiyou15% AMI",{"$f":"C837*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Siskiyou","Siskiyou20% AMI",{"$f":"C837*2*0.2","v":10920},{"$f":"D837*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Siskiyou","Siskiyou25% AMI",{"$f":"C837*2*0.25","v":13650},{"$f":"D837*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Siskiyou","Siskiyou30% AMI",{"$f":"C837*2*0.3","v":16380},{"$f":"D837*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Siskiyou","Siskiyou35% AMI",{"$f":"C837*2*0.35","v":19110},{"$f":"D837*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Siskiyou","Siskiyou40% AMI",{"$f":"C837*2*0.4","v":21840},{"$f":"D837*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Siskiyou","Siskiyou45% AMI",{"$f":"C837*2*0.45","v":24570},{"$f":"D837*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Siskiyou","Siskiyou50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I837+J837)/2)/12*0.3)","v":1246}]
["Siskiyou","Siskiyou55% AMI",{"$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},{"$f":"TRUNC(((I838+J838)/2)/12*0.3)","v":1371}]
["Siskiyou","Siskiyou60% AMI",{"$f":"C837*2*0.6","v":32760},{"$f":"D837*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Siskiyou","Siskiyou65% AMI",{"$f":"C837*2*0.65","v":35490},{"$f":"D837*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Siskiyou","Siskiyou70% AMI",{"$f":"C837*2*0.7","v":38220},{"$f":"D837*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Siskiyou","Siskiyou75% AMI",{"$f":"C837*2*0.75","v":40950},{"$f":"D837*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Siskiyou","Siskiyou80% AMI",{"$f":"C837*2*0.8","v":43680},{"$f":"D837*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Siskiyou","Siskiyou90% AMI",{"$f":"C837*2*0.9","v":49140},{"$f":"D837*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Siskiyou","Siskiyou100% AMI",{"$f":"C837*2","v":54600},{"$f":"D837*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K837*2","v":1364},1462,1754,2026,2260,2492]
["Siskiyou","Siskiyou110% AMI",{"$f":"C837*2*1.1","v":60060.000000000007},{"$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","Siskiyou120% AMI",{"$f":"C837*2*1.2","v":65520},{"$f":"D837*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Solano","Solano15% AMI",{"$f":"C855*2*0.15","v":11415},13035,14670,16290,17595,18900,20205,21510,285,305,366,423,472,521]
["Solano","Solano20% AMI",{"$f":"C855*2*0.2","v":15220},{"$f":"D855*2*0.2","v":17380},19560,21720,23460,25200,26940,28680,380,407,489,564,630,695]
["Solano","Solano25% AMI",{"$f":"C855*2*0.25","v":19025},{"$f":"D855*2*0.25","v":21725},24450,27150,29325,31500,33675,35850,475,509,611,705,787,869]
["Solano","Solano30% AMI",{"$f":"C855*2*0.3","v":22830},{"$f":"D855*2*0.3","v":26070},29340,32580,35190,37800,40410,43020,570,611,733,847,945,1042]
["Solano","Solano35% AMI",{"$f":"C855*2*0.35","v":26635},{"$f":"D855*2*0.35","v":30414.999999999996},34230,38010,41055,44100,47145,50190,665,713,855,988,1102,1216]
["Solano","Solano40% AMI",{"$f":"C855*2*0.4","v":30440},{"$f":"D855*2*0.4","v":34760},39120,43440,46920,50400,53880,57360,761,815,978,1129,1260,1390]
["Solano","Solano45% AMI",{"$f":"C855*2*0.45","v":34245},{"$f":"D855*2*0.45","v":39105},44010,48870,52785,56700,60615,64530,856,916,1100,1270,1417,1564]
["Solano","Solano50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":38050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":43450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":48900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":54300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":58650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":63000},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":67350},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":71700},{"$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},{"$f":"TRUNC(((I855+J855)/2)/12*0.3)","v":1738}]
["Solano","Solano55% AMI",{"$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},{"$f":"TRUNC(((I856+J856)/2)/12*0.3)","v":1911}]
["Solano","Solano60% AMI",{"$f":"C855*2*0.6","v":45660},{"$f":"D855*2*0.6","v":52140},58680,65160,70380,75600,80820,86040,1141,1222,1467,1694,1890,2085]
["Solano","Solano65% AMI",{"$f":"C855*2*0.65","v":49465},{"$f":"D855*2*0.65","v":56485},63570,70590,76245,81900,87555,93210,1236,1324,1589,1835,2047,2259]
["Solano","Solano70% AMI",{"$f":"C855*2*0.7","v":53270},{"$f":"D855*2*0.7","v":60829.999999999993},68460,76020,82110,88200,94290,100380,1331,1426,1711,1976,2205,2433]
["Solano","Solano75% AMI",{"$f":"C855*2*0.75","v":57075},{"$f":"D855*2*0.75","v":65175},73350,81450,87975,94500,101025,107550,1426,1528,1833,2117,2362,2607]
["Solano","Solano80% AMI",{"$f":"C855*2*0.8","v":60880},{"$f":"D855*2*0.8","v":69520},78240,86880,93840,100800,107760,114720,1522,1630,1956,2259,2520,2781]
["Solano","Solano90% AMI",{"$f":"C855*2*0.9","v":68490},{"$f":"D855*2*0.9","v":78210},88020,97740,105570,113400,121230,129060,1712,1833,2200,2541,2835,3128]
["Solano","Solano100% AMI",{"$f":"C855*2","v":76100},{"$f":"D855*2","v":86900},97800,108600,117300,126000,134700,143400,{"$f":"K855*2","v":1902},2036,2444,2822,3150,3476]
["Solano","Solano110% AMI",{"$f":"C855*2*1.1","v":83710},{"$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","Solano120% AMI",{"$f":"C855*2*1.2","v":91320},{"$f":"D855*2*1.2","v":104280},117360,130320,140760,151200,161640,172080,2283,2445,2934,3388,3780,4171]
["Sonoma","Sonoma15% AMI",{"$f":"C873*2*0.15","v":12480},14265,16050,17820,19260,20685,22110,23535,312,334,401,463,517,570]
["Sonoma","Sonoma20% AMI",{"$f":"C873*2*0.2","v":16640},{"$f":"D873*2*0.2","v":19020},21400,23760,25680,27580,29480,31380,416,445,535,618,689,760]
["Sonoma","Sonoma25% AMI",{"$f":"C873*2*0.25","v":20800},{"$f":"D873*2*0.25","v":23775},26750,29700,32100,34475,36850,39225,520,557,668,772,861,950]
["Sonoma","Sonoma30% AMI",{"$f":"C873*2*0.3","v":24960},{"$f":"D873*2*0.3","v":28530},32100,35640,38520,41370,44220,47070,624,668,802,927,1034,1141]
["Sonoma","Sonoma35% AMI",{"$f":"C873*2*0.35","v":29119.999999999996},{"$f":"D873*2*0.35","v":33285},37450,41580,44940,48265,51590,54915,728,780,936,1081,1206,1331]
["Sonoma","Sonoma40% AMI",{"$f":"C873*2*0.4","v":33280},{"$f":"D873*2*0.4","v":38040},42800,47520,51360,55160,58960,62760,832,891,1070,1236,1379,1521]
["Sonoma","Sonoma45% AMI",{"$f":"C873*2*0.45","v":37440},{"$f":"D873*2*0.45","v":42795},48150,53460,57780,62055,66330,70605,936,1002,1203,1390,1551,1711]
["Sonoma","Sonoma50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":41600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":47550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":53500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":59400},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":64200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":68950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":73700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":78450},{"$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},{"$f":"TRUNC(((I873+J873)/2)/12*0.3)","v":1901}]
["Sonoma","Sonoma55% AMI",{"$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},{"$f":"TRUNC(((I874+J874)/2)/12*0.3)","v":2092}]
["Sonoma","Sonoma60% AMI",{"$f":"C873*2*0.6","v":49920},{"$f":"D873*2*0.6","v":57060},64200,71280,77040,82740,88440,94140,1248,1337,1605,1854,2068,2282]
["Sonoma","Sonoma65% AMI",{"$f":"C873*2*0.65","v":54080},{"$f":"D873*2*0.65","v":61815},69550,77220,83460,89635,95810,101985,1352,1448,1738,2008,2240,2472]
["Sonoma","Sonoma70% AMI",{"$f":"C873*2*0.7","v":58239.999999999993},{"$f":"D873*2*0.7","v":66570},74900,83160,89880,96530,103180,109830,1456,1560,1872,2163,2413,2662]
["Sonoma","Sonoma75% AMI",{"$f":"C873*2*0.75","v":62400},{"$f":"D873*2*0.75","v":71325},80250,89100,96300,103425,110550,117675,1560,1671,2006,2317,2585,2852]
["Sonoma","Sonoma80% AMI",{"$f":"C873*2*0.8","v":66560},{"$f":"D873*2*0.8","v":76080},85600,95040,102720,110320,117920,125520,1664,1783,2140,2472,2758,3043]
["Sonoma","Sonoma90% AMI",{"$f":"C873*2*0.9","v":74880},{"$f":"D873*2*0.9","v":85590},96300,106920,115560,124110,132660,141210,1872,2005,2407,2781,3102,3423]
["Sonoma","Sonoma100% AMI",{"$f":"C873*2","v":83200},{"$f":"D873*2","v":95100},107000,118800,128400,137900,147400,156900,{"$f":"K873*2","v":2080},2228,2674,3090,3446,3802]
["Sonoma","Sonoma110% AMI",{"$f":"C873*2*1.1","v":91520.000000000015},{"$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","Sonoma120% AMI",{"$f":"C873*2*1.2","v":99840},{"$f":"D873*2*1.2","v":114120},128400,142560,154080,165480,176880,188280,2496,2674,3210,3708,4137,4564]
["Stanislaus","Stanislaus15% AMI",{"$f":"C891*2*0.15","v":8370},9570,10770,11955,12915,13875,14835,15795,209,224,269,310,346,382]
["Stanislaus","Stanislaus20% AMI",{"$f":"C891*2*0.2","v":11160},{"$f":"D891*2*0.2","v":12760},14360,15940,17220,18500,19780,21060,279,299,359,414,462,510]
["Stanislaus","Stanislaus25% AMI",{"$f":"C891*2*0.25","v":13950},{"$f":"D891*2*0.25","v":15950},17950,19925,21525,23125,24725,26325,348,373,448,518,578,638]
["Stanislaus","Stanislaus30% AMI",{"$f":"C891*2*0.3","v":16740},{"$f":"D891*2*0.3","v":19140},21540,23910,25830,27750,29670,31590,418,448,538,621,693,765]
["Stanislaus","Stanislaus35% AMI",{"$f":"C891*2*0.35","v":19530},{"$f":"D891*2*0.35","v":22330},25130,27895,30134.999999999996,32374.999999999996,34615,36855,488,523,628,725,809,893]
["Stanislaus","Stanislaus40% AMI",{"$f":"C891*2*0.4","v":22320},{"$f":"D891*2*0.4","v":25520},28720,31880,34440,37000,39560,42120,558,598,718,829,925,1021]
["Stanislaus","Stanislaus45% AMI",{"$f":"C891*2*0.45","v":25110},{"$f":"D891*2*0.45","v":28710},32310,35865,38745,41625,44505,47385,627,672,807,932,1040,1148]
["Stanislaus","Stanislaus50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":39850},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":43050},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":46250},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":49450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":52650},{"$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},{"$f":"TRUNC(((I891+J891)/2)/12*0.3)","v":1276}]
["Stanislaus","Stanislaus55% AMI",{"$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},{"$f":"TRUNC(((I892+J892)/2)/12*0.3)","v":1403}]
["Stanislaus","Stanislaus60% AMI",{"$f":"C891*2*0.6","v":33480},{"$f":"D891*2*0.6","v":38280},43080,47820,51660,55500,59340,63180,837,897,1077,1243,1387,1531]
["Stanislaus","Stanislaus65% AMI",{"$f":"C891*2*0.65","v":36270},{"$f":"D891*2*0.65","v":41470},46670,51805,55965,60125,64285,68445,906,971,1166,1347,1503,1659]
["Stanislaus","Stanislaus70% AMI",{"$f":"C891*2*0.7","v":39060},{"$f":"D891*2*0.7","v":44660},50260,55790,60269.999999999993,64749.999999999993,69230,73710,976,1046,1256,1450,1618,1786]
["Stanislaus","Stanislaus75% AMI",{"$f":"C891*2*0.75","v":41850},{"$f":"D891*2*0.75","v":47850},53850,59775,64575,69375,74175,78975,1046,1121,1346,1554,1734,1914]
["Stanislaus","Stanislaus80% AMI",{"$f":"C891*2*0.8","v":44640},{"$f":"D891*2*0.8","v":51040},57440,63760,68880,74000,79120,84240,1116,1196,1436,1658,1850,2042]
["Stanislaus","Stanislaus90% AMI",{"$f":"C891*2*0.9","v":50220},{"$f":"D891*2*0.9","v":57420},64620,71730,77490,83250,89010,94770,1255,1345,1615,1865,2081,2297]
["Stanislaus","Stanislaus100% AMI",{"$f":"C891*2","v":55800},{"$f":"D891*2","v":63800},71800,79700,86100,92500,98900,105300,{"$f":"K891*2","v":1394},1494,1794,2072,2312,2552]
["Stanislaus","Stanislaus110% AMI",{"$f":"C891*2*1.1","v":61380.000000000007},{"$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","Stanislaus120% AMI",{"$f":"C891*2*1.2","v":66960},{"$f":"D891*2*1.2","v":76560},86160,95640,103320,111000,118680,126360,1674,1794,2154,2487,2775,3063]
["Sutter","Sutter15% AMI",{"$f":"C909*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Sutter","Sutter20% AMI",{"$f":"C909*2*0.2","v":10920},{"$f":"D909*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Sutter","Sutter25% AMI",{"$f":"C909*2*0.25","v":13650},{"$f":"D909*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Sutter","Sutter30% AMI",{"$f":"C909*2*0.3","v":16380},{"$f":"D909*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Sutter","Sutter35% AMI",{"$f":"C909*2*0.35","v":19110},{"$f":"D909*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Sutter","Sutter40% AMI",{"$f":"C909*2*0.4","v":21840},{"$f":"D909*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Sutter","Sutter45% AMI",{"$f":"C909*2*0.45","v":24570},{"$f":"D909*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Sutter","Sutter50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I909+J909)/2)/12*0.3)","v":1246}]
["Sutter","Sutter55% AMI",{"$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},{"$f":"TRUNC(((I910+J910)/2)/12*0.3)","v":1371}]
["Sutter","Sutter60% AMI",{"$f":"C909*2*0.6","v":32760},{"$f":"D909*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Sutter","Sutter65% AMI",{"$f":"C909*2*0.65","v":35490},{"$f":"D909*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Sutter","Sutter70% AMI",{"$f":"C909*2*0.7","v":38220},{"$f":"D909*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Sutter","Sutter75% AMI",{"$f":"C909*2*0.75","v":40950},{"$f":"D909*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Sutter","Sutter80% AMI",{"$f":"C909*2*0.8","v":43680},{"$f":"D909*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Sutter","Sutter90% AMI",{"$f":"C909*2*0.9","v":49140},{"$f":"D909*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Sutter","Sutter100% AMI",{"$f":"C909*2","v":54600},{"$f":"D909*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K909*2","v":1364},1462,1754,2026,2260,2492]
["Sutter","Sutter110% AMI",{"$f":"C909*2*1.1","v":60060.000000000007},{"$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","Sutter120% AMI",{"$f":"C909*2*1.2","v":65520},{"$f":"D909*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Tehama","Tehama15% AMI",{"$f":"C927*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Tehama","Tehama20% AMI",{"$f":"C927*2*0.2","v":10920},{"$f":"D927*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Tehama","Tehama25% AMI",{"$f":"C927*2*0.25","v":13650},{"$f":"D927*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Tehama","Tehama30% AMI",{"$f":"C927*2*0.3","v":16380},{"$f":"D927*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Tehama","Tehama35% AMI",{"$f":"C927*2*0.35","v":19110},{"$f":"D927*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Tehama","Tehama40% AMI",{"$f":"C927*2*0.4","v":21840},{"$f":"D927*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Tehama","Tehama45% AMI",{"$f":"C927*2*0.45","v":24570},{"$f":"D927*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Tehama","Tehama50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I927+J927)/2)/12*0.3)","v":1246}]
["Tehama","Tehama55% AMI",{"$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},{"$f":"TRUNC(((I928+J928)/2)/12*0.3)","v":1371}]
["Tehama","Tehama60% AMI",{"$f":"C927*2*0.6","v":32760},{"$f":"D927*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Tehama","Tehama65% AMI",{"$f":"C927*2*0.65","v":35490},{"$f":"D927*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Tehama","Tehama70% AMI",{"$f":"C927*2*0.7","v":38220},{"$f":"D927*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Tehama","Tehama75% AMI",{"$f":"C927*2*0.75","v":40950},{"$f":"D927*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Tehama","Tehama80% AMI",{"$f":"C927*2*0.8","v":43680},{"$f":"D927*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Tehama","Tehama90% AMI",{"$f":"C927*2*0.9","v":49140},{"$f":"D927*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Tehama","Tehama100% AMI",{"$f":"C927*2","v":54600},{"$f":"D927*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K927*2","v":1364},1462,1754,2026,2260,2492]
["Tehama","Tehama110% AMI",{"$f":"C927*2*1.1","v":60060.000000000007},{"$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","Tehama120% AMI",{"$f":"C927*2*1.2","v":65520},{"$f":"D927*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Trinity","Trinity15% AMI",{"$f":"C945*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Trinity","Trinity20% AMI",{"$f":"C945*2*0.2","v":10920},{"$f":"D945*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Trinity","Trinity25% AMI",{"$f":"C945*2*0.25","v":13650},{"$f":"D945*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Trinity","Trinity30% AMI",{"$f":"C945*2*0.3","v":16380},{"$f":"D945*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Trinity","Trinity35% AMI",{"$f":"C945*2*0.35","v":19110},{"$f":"D945*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Trinity","Trinity40% AMI",{"$f":"C945*2*0.4","v":21840},{"$f":"D945*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Trinity","Trinity45% AMI",{"$f":"C945*2*0.45","v":24570},{"$f":"D945*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Trinity","Trinity50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I945+J945)/2)/12*0.3)","v":1246}]
["Trinity","Trinity55% AMI",{"$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},{"$f":"TRUNC(((I946+J946)/2)/12*0.3)","v":1371}]
["Trinity","Trinity60% AMI",{"$f":"C945*2*0.6","v":32760},{"$f":"D945*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Trinity","Trinity65% AMI",{"$f":"C945*2*0.65","v":35490},{"$f":"D945*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Trinity","Trinity70% AMI",{"$f":"C945*2*0.7","v":38220},{"$f":"D945*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Trinity","Trinity75% AMI",{"$f":"C945*2*0.75","v":40950},{"$f":"D945*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Trinity","Trinity80% AMI",{"$f":"C945*2*0.8","v":43680},{"$f":"D945*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Trinity","Trinity90% AMI",{"$f":"C945*2*0.9","v":49140},{"$f":"D945*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Trinity","Trinity100% AMI",{"$f":"C945*2","v":54600},{"$f":"D945*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K945*2","v":1364},1462,1754,2026,2260,2492]
["Trinity","Trinity110% AMI",{"$f":"C945*2*1.1","v":60060.000000000007},{"$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","Trinity120% AMI",{"$f":"C945*2*1.2","v":65520},{"$f":"D945*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Tulare","Tulare15% AMI",{"$f":"C963*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Tulare","Tulare20% AMI",{"$f":"C963*2*0.2","v":10920},{"$f":"D963*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Tulare","Tulare25% AMI",{"$f":"C963*2*0.25","v":13650},{"$f":"D963*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Tulare","Tulare30% AMI",{"$f":"C963*2*0.3","v":16380},{"$f":"D963*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Tulare","Tulare35% AMI",{"$f":"C963*2*0.35","v":19110},{"$f":"D963*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Tulare","Tulare40% AMI",{"$f":"C963*2*0.4","v":21840},{"$f":"D963*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Tulare","Tulare45% AMI",{"$f":"C963*2*0.45","v":24570},{"$f":"D963*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Tulare","Tulare50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I963+J963)/2)/12*0.3)","v":1246}]
["Tulare","Tulare55% AMI",{"$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},{"$f":"TRUNC(((I964+J964)/2)/12*0.3)","v":1371}]
["Tulare","Tulare60% AMI",{"$f":"C963*2*0.6","v":32760},{"$f":"D963*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Tulare","Tulare65% AMI",{"$f":"C963*2*0.65","v":35490},{"$f":"D963*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Tulare","Tulare70% AMI",{"$f":"C963*2*0.7","v":38220},{"$f":"D963*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Tulare","Tulare75% AMI",{"$f":"C963*2*0.75","v":40950},{"$f":"D963*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Tulare","Tulare80% AMI",{"$f":"C963*2*0.8","v":43680},{"$f":"D963*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Tulare","Tulare90% AMI",{"$f":"C963*2*0.9","v":49140},{"$f":"D963*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Tulare","Tulare100% AMI",{"$f":"C963*2","v":54600},{"$f":"D963*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K963*2","v":1364},1462,1754,2026,2260,2492]
["Tulare","Tulare110% AMI",{"$f":"C963*2*1.1","v":60060.000000000007},{"$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","Tulare120% AMI",{"$f":"C963*2*1.2","v":65520},{"$f":"D963*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,1638,1755,2106,2431,2712,2992]
["Tuolumne","Tuolumne15% AMI",{"$f":"C981*2*0.15","v":8745},9990,11235,12480,13485,14490,15480,16485,218,234,280,324,362,399]
["Tuolumne","Tuolumne20% AMI",{"$f":"C981*2*0.2","v":11660},{"$f":"D981*2*0.2","v":13320},14980,16640,17980,19320,20640,21980,291,312,374,432,483,532]
["Tuolumne","Tuolumne25% AMI",{"$f":"C981*2*0.25","v":14575},{"$f":"D981*2*0.25","v":16650},18725,20800,22475,24150,25800,27475,364,390,468,540,603,665]
["Tuolumne","Tuolumne30% AMI",{"$f":"C981*2*0.3","v":17490},{"$f":"D981*2*0.3","v":19980},22470,24960,26970,28980,30960,32970,437,468,561,649,724,799]
["Tuolumne","Tuolumne35% AMI",{"$f":"C981*2*0.35","v":20405},{"$f":"D981*2*0.35","v":23310},26215,29119.999999999996,31464.999999999996,33810,36120,38465,510,546,655,757,845,932]
["Tuolumne","Tuolumne40% AMI",{"$f":"C981*2*0.4","v":23320},{"$f":"D981*2*0.4","v":26640},29960,33280,35960,38640,41280,43960,583,624,749,865,966,1065]
["Tuolumne","Tuolumne45% AMI",{"$f":"C981*2*0.45","v":26235},{"$f":"D981*2*0.45","v":29970},33705,37440,40455,43470,46440,49455,655,702,842,973,1086,1198]
["Tuolumne","Tuolumne50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":29150},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":33300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":37450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":41600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":44950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":51600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":54950},{"$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},{"$f":"TRUNC(((I981+J981)/2)/12*0.3)","v":1331}]
["Tuolumne","Tuolumne55% AMI",{"$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},{"$f":"TRUNC(((I982+J982)/2)/12*0.3)","v":1465}]
["Tuolumne","Tuolumne60% AMI",{"$f":"C981*2*0.6","v":34980},{"$f":"D981*2*0.6","v":39960},44940,49920,53940,57960,61920,65940,874,936,1123,1298,1449,1598]
["Tuolumne","Tuolumne65% AMI",{"$f":"C981*2*0.65","v":37895},{"$f":"D981*2*0.65","v":43290},48685,54080,58435,62790,67080,71435,947,1014,1217,1406,1569,1731]
["Tuolumne","Tuolumne70% AMI",{"$f":"C981*2*0.7","v":40810},{"$f":"D981*2*0.7","v":46620},52430,58239.999999999993,62929.999999999993,67620,72240,76930,1020,1092,1310,1514,1690,1864]
["Tuolumne","Tuolumne75% AMI",{"$f":"C981*2*0.75","v":43725},{"$f":"D981*2*0.75","v":49950},56175,62400,67425,72450,77400,82425,1093,1170,1404,1622,1811,1997]
["Tuolumne","Tuolumne80% AMI",{"$f":"C981*2*0.8","v":46640},{"$f":"D981*2*0.8","v":53280},59920,66560,71920,77280,82560,87920,1166,1249,1498,1731,1932,2131]
["Tuolumne","Tuolumne90% AMI",{"$f":"C981*2*0.9","v":52470},{"$f":"D981*2*0.9","v":59940},67410,74880,80910,86940,92880,98910,1311,1405,1685,1947,2173,2397]
["Tuolumne","Tuolumne100% AMI",{"$f":"C981*2","v":58300},{"$f":"D981*2","v":66600},74900,83200,89900,96600,103200,109900,{"$f":"K981*2","v":1456},1560,1872,2162,2414,2662]
["Tuolumne","Tuolumne110% AMI",{"$f":"C981*2*1.1","v":64130.000000000007},{"$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","Tuolumne120% AMI",{"$f":"C981*2*1.2","v":69960},{"$f":"D981*2*1.2","v":79920},89880,99840,107880,115920,123840,131880,1749,1873,2247,2596,2898,3196]
["Ventura","Ventura15% AMI",{"$f":"C999*2*0.15","v":13170},15060,16935,18810,20325,21825,23325,24840,329,352,423,489,545,602]
["Ventura","Ventura20% AMI",{"$f":"C999*2*0.2","v":17560},{"$f":"D999*2*0.2","v":20080},22580,25080,27100,29100,31100,33120,439,470,564,652,727,802]
["Ventura","Ventura25% AMI",{"$f":"C999*2*0.25","v":21950},{"$f":"D999*2*0.25","v":25100},28225,31350,33875,36375,38875,41400,548,588,705,815,909,1003]
["Ventura","Ventura30% AMI",{"$f":"C999*2*0.3","v":26340},{"$f":"D999*2*0.3","v":30120},33870,37620,40650,43650,46650,49680,658,705,846,978,1091,1204]
["Ventura","Ventura35% AMI",{"$f":"C999*2*0.35","v":30729.999999999996},{"$f":"D999*2*0.35","v":35140},39515,43890,47425,50925,54425,57959.999999999993,768,823,987,1141,1273,1404]
["Ventura","Ventura40% AMI",{"$f":"C999*2*0.4","v":35120},{"$f":"D999*2*0.4","v":40160},45160,50160,54200,58200,62200,66240,878,941,1129,1304,1455,1605]
["Ventura","Ventura45% AMI",{"$f":"C999*2*0.45","v":39510},{"$f":"D999*2*0.45","v":45180},50805,56430,60975,65475,69975,74520,987,1058,1270,1467,1636,1806]
["Ventura","Ventura50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":43900},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":50200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":56450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":62700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":67750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":72750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":77750},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":82800},{"$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},{"$f":"TRUNC(((I999+J999)/2)/12*0.3)","v":2006}]
["Ventura","Ventura55% AMI",{"$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},{"$f":"TRUNC(((I1000+J1000)/2)/12*0.3)","v":2207}]
["Ventura","Ventura60% AMI",{"$f":"C999*2*0.6","v":52680},{"$f":"D999*2*0.6","v":60240},67740,75240,81300,87300,93300,99360,1317,1411,1693,1956,2182,2408]
["Ventura","Ventura65% AMI",{"$f":"C999*2*0.65","v":57070},{"$f":"D999*2*0.65","v":65260},73385,81510,88075,94575,101075,107640,1426,1529,1834,2119,2364,2608]
["Ventura","Ventura70% AMI",{"$f":"C999*2*0.7","v":61459.999999999993},{"$f":"D999*2*0.7","v":70280},79030,87780,94850,101850,108850,115919.99999999999,1536,1646,1975,2282,2546,2809]
["Ventura","Ventura75% AMI",{"$f":"C999*2*0.75","v":65850},{"$f":"D999*2*0.75","v":75300},84675,94050,101625,109125,116625,124200,1646,1764,2116,2445,2728,3010]
["Ventura","Ventura80% AMI",{"$f":"C999*2*0.8","v":70240},{"$f":"D999*2*0.8","v":80320},90320,100320,108400,116400,124400,132480,1756,1882,2258,2609,2910,3211]
["Ventura","Ventura90% AMI",{"$f":"C999*2*0.9","v":79020},{"$f":"D999*2*0.9","v":90360},101610,112860,121950,130950,139950,149040,1975,2117,2540,2935,3273,3612]
["Ventura","Ventura100% AMI",{"$f":"C999*2","v":87800},{"$f":"D999*2","v":100400},112900,125400,135500,145500,155500,165600,{"$f":"K999*2","v":2194},2352,2822,3260,3636,4012]
["Ventura","Ventura110% AMI",{"$f":"C999*2*1.1","v":96580.000000000015},{"$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","Ventura120% AMI",{"$f":"C999*2*1.2","v":105360},{"$f":"D999*2*1.2","v":120480},135480,150480,162600,174600,186600,198720,2634,2823,3387,3913,4365,4816]
["Yolo","Yolo15% AMI",{"$f":"C1017*2*0.15","v":10410},11895,13380,14865,16065,17250,18435,19635,260,278,334,386,431,475]
["Yolo","Yolo20% AMI",{"$f":"C1017*2*0.2","v":13880},{"$f":"D1017*2*0.2","v":15860},17840,19820,21420,23000,24580,26180,347,371,446,515,575,634]
["Yolo","Yolo25% AMI",{"$f":"C1017*2*0.25","v":17350},{"$f":"D1017*2*0.25","v":19825},22300,24775,26775,28750,30725,32725,433,464,557,644,718,793]
["Yolo","Yolo30% AMI",{"$f":"C1017*2*0.3","v":20820},{"$f":"D1017*2*0.3","v":23790},26760,29730,32130,34500,36870,39270,520,557,669,773,862,951]
["Yolo","Yolo35% AMI",{"$f":"C1017*2*0.35","v":24290},{"$f":"D1017*2*0.35","v":27755},31219.999999999996,34685,37485,40250,43015,45815,607,650,780,902,1006,1110]
["Yolo","Yolo40% AMI",{"$f":"C1017*2*0.4","v":27760},{"$f":"D1017*2*0.4","v":31720},35680,39640,42840,46000,49160,52360,694,743,892,1031,1150,1269]
["Yolo","Yolo45% AMI",{"$f":"C1017*2*0.45","v":31230},{"$f":"D1017*2*0.45","v":35685},40140,44595,48195,51750,55305,58905,780,836,1003,1159,1293,1427]
["Yolo","Yolo50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":34700},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":39650},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":44600},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":49550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":53550},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":57500},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":61450},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":65450},{"$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},{"$f":"TRUNC(((I1017+J1017)/2)/12*0.3)","v":1586}]
["Yolo","Yolo55% AMI",{"$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},{"$f":"TRUNC(((I1018+J1018)/2)/12*0.3)","v":1744}]
["Yolo","Yolo60% AMI",{"$f":"C1017*2*0.6","v":41640},{"$f":"D1017*2*0.6","v":47580},53520,59460,64260,69000,73740,78540,1041,1115,1338,1546,1725,1903]
["Yolo","Yolo65% AMI",{"$f":"C1017*2*0.65","v":45110},{"$f":"D1017*2*0.65","v":51545},57980,64415,69615,74750,79885,85085,1127,1208,1449,1675,1868,2062]
["Yolo","Yolo70% AMI",{"$f":"C1017*2*0.7","v":48580},{"$f":"D1017*2*0.7","v":55510},62439.999999999993,69370,74970,80500,86030,91630,1214,1301,1561,1804,2012,2220]
["Yolo","Yolo75% AMI",{"$f":"C1017*2*0.75","v":52050},{"$f":"D1017*2*0.75","v":59475},66900,74325,80325,86250,92175,98175,1301,1394,1672,1933,2156,2379]
["Yolo","Yolo80% AMI",{"$f":"C1017*2*0.8","v":55520},{"$f":"D1017*2*0.8","v":63440},71360,79280,85680,92000,98320,104720,1388,1487,1784,2062,2300,2538]
["Yolo","Yolo90% AMI",{"$f":"C1017*2*0.9","v":62460},{"$f":"D1017*2*0.9","v":71370},80280,89190,96390,103500,110610,117810,1561,1672,2007,2319,2587,2855]
["Yolo","Yolo100% AMI",{"$f":"C1017*2","v":69400},{"$f":"D1017*2","v":79300},89200,99100,107100,115000,122900,130900,{"$f":"K1017*2","v":1734},1858,2230,2576,2874,3172]
["Yolo","Yolo110% AMI",{"$f":"C1017*2*1.1","v":76340},{"$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","Yolo120% AMI",{"$f":"C1017*2*1.2","v":83280},{"$f":"D1017*2*1.2","v":95160},107040,118920,128520,138000,147480,157080,2082,2230,2676,3093,3450,3807]
["Yuba","Yuba15% AMI",{"$f":"C1035*2*0.15","v":8190},9360,10530,11685,12630,13560,14490,15435,204,219,263,303,339,374]
["Yuba","Yuba20% AMI",{"$f":"C1035*2*0.2","v":10920},{"$f":"D1035*2*0.2","v":12480},14040,15580,16840,18080,19320,20580,273,292,351,405,452,498]
["Yuba","Yuba25% AMI",{"$f":"C1035*2*0.25","v":13650},{"$f":"D1035*2*0.25","v":15600},17550,19475,21050,22600,24150,25725,341,365,438,506,565,623]
["Yuba","Yuba30% AMI",{"$f":"C1035*2*0.3","v":16380},{"$f":"D1035*2*0.3","v":18720},21060,23370,25260,27120,28980,30870,409,438,526,607,678,748]
["Yuba","Yuba35% AMI",{"$f":"C1035*2*0.35","v":19110},{"$f":"D1035*2*0.35","v":21840},24570,27265,29469.999999999996,31639.999999999996,33810,36015,477,511,614,709,791,872]
["Yuba","Yuba40% AMI",{"$f":"C1035*2*0.4","v":21840},{"$f":"D1035*2*0.4","v":24960},28080,31160,33680,36160,38640,41160,546,585,702,810,904,997]
["Yuba","Yuba45% AMI",{"$f":"C1035*2*0.45","v":24570},{"$f":"D1035*2*0.45","v":28080},31590,35055,37890,40680,43470,46305,614,658,789,911,1017,1122]
["Yuba","Yuba50% AMI",{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,2,FALSE)","v":27300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,3,FALSE)","v":31200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,4,FALSE)","v":35100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,5,FALSE)","v":38950},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,6,FALSE)","v":42100},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,7,FALSE)","v":45200},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,8,FALSE)","v":48300},{"$f":"VLOOKUP($A:$A,$S$1:$AA$59,9,FALSE)","v":51450},{"$f":"TRUNC(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},{"$f":"TRUNC(((I1035+J1035)/2)/12*0.3)","v":1246}]
["Yuba","Yuba55% AMI",{"$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},{"$f":"TRUNC(((I1036+J1036)/2)/12*0.3)","v":1371}]
["Yuba","Yuba60% AMI",{"$f":"C1035*2*0.6","v":32760},{"$f":"D1035*2*0.6","v":37440},42120,46740,50520,54240,57960,61740,819,877,1053,1215,1356,1496]
["Yuba","Yuba65% AMI",{"$f":"C1035*2*0.65","v":35490},{"$f":"D1035*2*0.65","v":40560},45630,50635,54730,58760,62790,66885,887,950,1140,1317,1469,1620]
["Yuba","Yuba70% AMI",{"$f":"C1035*2*0.7","v":38220},{"$f":"D1035*2*0.7","v":43680},49140,54530,58939.999999999993,63279.999999999993,67620,72030,955,1023,1228,1418,1582,1745]
["Yuba","Yuba75% AMI",{"$f":"C1035*2*0.75","v":40950},{"$f":"D1035*2*0.75","v":46800},52650,58425,63150,67800,72450,77175,1023,1096,1316,1519,1695,1870]
["Yuba","Yuba80% AMI",{"$f":"C1035*2*0.8","v":43680},{"$f":"D1035*2*0.8","v":49920},56160,62320,67360,72320,77280,82320,1092,1170,1404,1621,1808,1995]
["Yuba","Yuba90% AMI",{"$f":"C1035*2*0.9","v":49140},{"$f":"D1035*2*0.9","v":56160},63180,70110,75780,81360,86940,92610,1228,1316,1579,1823,2034,2244]
["Yuba","Yuba100% AMI",{"$f":"C1035*2","v":54600},{"$f":"D1035*2","v":62400},70200,77900,84200,90400,96600,102900,{"$f":"K1035*2","v":1364},1462,1754,2026,2260,2492]
["Yuba","Yuba110% AMI",{"$f":"C1035*2*1.1","v":60060.000000000007},{"$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","Yuba120% AMI",{"$f":"C1035*2*1.2","v":65520},{"$f":"D1035*2*1.2","v":74880},84240,93480,101040,108480,115920,123480,{"$f":"TRUNC(C1045/12*0.3)","v":1638},{"$f":"TRUNC((C1045+D1045)/2/12*0.3)","v":1755},{"$f":"TRUNC((E1045)/12*0.3)","v":2106},{"$f":"TRUNC(((F1045+G1045)/2)/12*0.3)","v":2431},{"$f":"TRUNC(H1045/12*0.3)","v":2712},{"$f":"TRUNC(((I1045+J1045)/2)/12*0.3)","v":2992}]

{"sheet":"Dev Fee 2022","index":15,"n_rows":52,"n_cols":42,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,1,1,38],[9,7,9,8],[4,1,4,6],[5,2,5,6],[6,2,6,6],[8,2,8,6],[9,1,9,5],[2,1,2,4],[2,5,2,8],[2,9,2,14],[2,15,2,19],[3,1,3,4],[3,5,3,38],[10,1,10,5],[10,7,10,8],[19,1,19,9],[20,2,20,8],[21,2,21,6],[12,1,12,38],[13,36,13,38],[13,31,13,35],[13,2,13,30],[14,36,14,38],[15,29,15,31],[16,29,16,31],[14,2,14,28],[15,2,15,28],[16,2,16,28],[14,29,14,31],[15,36,15,38],[16,36,16,38],[17,36,17,38],[17,2,17,35],[14,32,14,35],[15,32,15,35],[16,32,16,35],[22,2,22,6],[51,1,51,38],[48,36,48,38],[48,2,48,35],[39,1,39,9],[45,1,45,9],[23,2,23,7],[24,2,24,7],[25,2,25,7],[26,2,26,6],[32,1,32,9],[33,1,33,9]]}
[]
[null,"HCD 2022 Accelerator Developer Fee Calculator (complete YELLOW shaded cells)"]
[null,"Project Phase:",null,null,null,"Origination",null,null,null,"Proposed Project Type:",null,null,null,null,null,"No Tax Credits"]
[null,"Project Name:",null,null,null,{"$f":"IF(ProjectName=\"\",\"\",ProjectName)","v":""}]
[null,"Project's Developer Fee Summary",null,null,null,null,null,"HCD Limit","Project Amt.","Excess Amount"]
[null,null,{"$f":"IF(LEFT(P3,1)=\"9\",\"Maximum Total Developer Fee - 1e\",\"Maximum Total Developer Fee\")","v":"Maximum Total Developer Fee"},null,null,null,null,{"$f":"IF(P3=\"No Tax Credits\",MIN(G10,2800000))","v":{"$error":"#REF!"}},{"$f":"G10","v":{"$error":"#REF!"}},{"$f":"MAX(0,ROUND(I6,0)-ROUND(H6,0))-J11","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF(LEFT(P3,1)=\"9\",\"Max Developer Fee payable from development funding sources - 1e\",\"Max Developer Fee payable from development funding sources\")","v":"Max Developer Fee payable from development funding sources"},null,null,null,null,{"$f":"IF(P3=\"No Tax Credits\",MIN(H6,AK49),IF(LEFT(P3,1)=\"9\",AK18,MIN(J28,AK18)))","v":{"$error":"#REF!"}},null,{"$f":"MAX(0,ROUND(I7,0)-ROUND(H7,0))","v":{"$error":"#REF!"}}]
[null,null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,{"$f":"IF(P3=\"No Tax Credits\",MAX(0,MIN(H6,2800000)-H7),MAX(0,MIN(H6,2800000)-H7))","v":{"$error":"#REF!"}}]
[null,null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,{"$f":"G10-H7-H8","v":{"$error":"#REF!"}},{"$f":"MAX(0,I6-I7-I8-G11)","v":{"$error":"#REF!"}}]
[null,"Total Budgeted or Actual Developer Fee",null,null,null,null,{"$f":"'Dev Budget SU'!#REF!+'Dev Budget SU'!#REF!","v":{"$error":"#REF!"}}]
[null,"Developer Fee Contributed as Capital",null,null,null,null,null,"Deferred Developer Fee"]
[]
[null,"Maximum Total Developer Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment state 9%, but row 14 states 4%."]
[null,"a.","Data below is auto-populated from \"Dev Budget SU\" sheet (Eligible Basis).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCD Max Fee =",null,null,null,null,2200000]
[null,"b.","Project's Unadjusted Eligible Construction-Related Basis (excluding Developer Fee)  - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget SU'!H4-SUM('Dev Budget SU'!H110:H115)","v":0},null,null,"x 15% =",null,null,null,{"$f":"AD15*0.15","v":0}]
[null,"c.","Project's Unadjusted Eligible Acquisition Basis (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget SU'!I4-SUM('Dev Budget SU'!I110:I115)","v":0},null,null,"x 5% =",null,null,null,{"$f":"AD16*0.05","v":0}]
[null,"d.","Project's Non-Residential Costs (excluding Developer Fee) - §10327(c)(2)(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Dev Budget SU'!Y4,'Dev Budget SU'!Z4)-SUM('Dev Budget SU'!Y110:Z115)","v":0},null,null,"x 15% =",null,null,null,{"$f":"AD17*0.15","v":0}]
[null,"e.","Total ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK15:AM17)","v":0}]
[]
[null,"Section 2. UMR §8312(c) - Maximum Developer Fee using TCAC 4% rules"]
[null,"a.","BIPOC Project meeting CDLAC §5230(f)(1)(B) - §10327(c)(2)(E)"]
[null,"b.","New Construction & Rehab - Unadjusted Eligible Basis (exclude Developer Fee) - §10327(c)(2)(B)(i)",null,null,null,null,{"$f":"AD15","v":0},{"$f":"IF(OR(J21=\"No\",J21=\"\"),\"x 15% =\",\"x 20% =\")","v":"x 15% ="},{"$f":"H22*IF(OR(J21=\"No\",J21=\"\"),0.15,0.2)","v":0}]
[null,"c.","Basis for non-residential project costs (exclude Developer Fee) - §10327(c)(2)(B)(ii)",null,null,null,null,{"$f":"AD17","v":0},"x 15% =",{"$f":"H23*0.15","v":0}]
[null,"d1.",{"$f":"IF(OR(F3=\"\",E14=\"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,"d2.",{"$f":"IF(AND(F3<>\"\",E14<>\"Acq. Rehabilitation\"),\"Not Applicable\",\"Acq/Rehab non-resyndication - hard construction costs per unit at least $50,000 per unit - §10327(c)(2)(B)(ii)\")","v":"Not Applicable"}]
[null,"d3.",{"$f":"IF(OR(F3=\"\",E14=\"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,"d4.",{"$f":"IF(OR(F3=\"\",E14=\"Acq. Rehabilitation\"),\"Acq/Rehab - Unadj. Eligible Acq. Basis - §10327(c)(2)(B)(ii) = 15% if c1, c2 or c3 is Yes\",\"Not Applicable\")","v":"Not Applicable"},null,null,null,null,{"$f":"IF(OR(F3=\"\",E14<>\"Acq. Rehabilitation\"),0,AD16)","v":0},{"$f":"IF(OR(I24=\"Yes\",I25=\"Yes\",I26=\"Yes\"),0.15,0.05)","v":0.05},{"$f":"H27*I27","v":0}]
[null,"e.","Maximum Total Developer Fee using TCAC 4% rules §8312(c)",null,null,null,null,null,null,{"$f":"ROUND(J22+J23+J27,0)","v":0}]
[null,"f.","Total Budgeted or Actual Developer Fee",null,null,null,null,null,{"$f":"G10","v":{"$error":"#REF!"}},{"$f":"IF(ROUND(I29,0)>ROUND(J28,0),\"Excess Dev Fee\"&TEXT(I29-J28,\" $#,###\"),\"\")","v":{"$error":"#REF!"}}]
[null,"g.","Budgeted Developer Fee paid from Development Sources ",null,null,null,"Sum of Deferred and Contributed Developer Fee",{"$f":"G11+J11","v":0},{"$f":"I29-H30","v":{"$error":"#REF!"}},{"$f":"IF(I30>AK18,\"Cannot exceed\"&TEXT(MIN(AK18,J28),\" $#,###\"),\"\")","v":{"$error":"#REF!"}}]
[null,"h.","Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,null,{"$f":"MAX(0,MIN(J28,I29,3500000)-MIN(AK18,J28))","v":{"$error":"#REF!"}}]
[]
[null,"Section 3. Projects without tax credits (choose only one in the 'a', 'b' or 'c' subsections) Max HCD Developer Fee = $2,200,000"]
[null,"a.  New construction and substantial rehab projects with rehab construction cost "]
[null,null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $38,000 per unit"]
[null,"a1.","Number of units (include manager's unit)"]
[null,"a2.","First 30 units at: ",null,35500,"each",null,{"$f":"IF(G36>29,E37*30,+G36*E37)","v":0}]
[null,"a3.","Units in excess of 30 at:  ",null,15000,"each",null,{"$f":"IF(G36<30,0,(G36-30)*E38)","v":0}]
[null,"a4.","Total new construction and substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+H37+H38","v":0}]
[null,"b.  Acquisition and rehab projects "]
[null,null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $38,000 per unit"]
[null,"b1.","Number of units (include manager's unit)",null,null,null,0]
[null,"b2.","First 30 units at: ",null,16500,"each",null,{"$f":"IF(G42>29,E43*30,+G42*E43)","v":0}]
[null,"b3.","Units in excess of 30 at: ",null,7000,"each",null,{"$f":"IF(G42<30,0,(G42-30)*E44)","v":0}]
[null,"b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+H43+H44","v":0}]
[null,"c.  All other projects"]
[null,"c1.","Number of units (include manager's unit)"]
[null,"c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+G47*E48","v":0}]
[null,"f.","Maximum allowable Total Developer Fee ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(AK15:AM17),2200000)","v":0}]
[]
[]
[null,"End of Document"]

{"sheet":"Entity Org Docs","index":16,"n_rows":42,"n_cols":41,"rows_kept":42,"cut":false,"hidden":false,"merged":[[11,1,11,38],[1,1,1,38],[13,1,13,38],[3,1,3,38],[4,1,4,38],[6,1,6,38],[7,1,7,38],[10,1,10,38],[5,1,5,38],[9,1,9,38],[12,1,12,38],[8,1,8,38],[41,1,41,38],[31,1,31,38],[32,1,32,38],[22,1,22,38],[23,1,23,38],[25,1,25,38],[26,1,26,38],[28,1,28,38],[29,1,29,38],[38,1,38,38],[30,1,30,38],[24,1,24,38],[21,1,21,38],[34,1,34,38],[35,1,35,38],[37,1,37,38],[14,1,14,38],[15,1,15,38],[17,1,17,38],[18,1,18,38],[19,1,19,38],[16,1,16,38],[27,1,27,38],[20,1,20,38]]}
[]
[null,"Entity Organizational Documents"]
[]
[null,"Sponsor Authorizing Resolution (Program Forms Section)"]
[null,"1. Entity Name (identity of the contracting party (Sponsor) and Entity Type (corporation, non-profit, for-profit, LLC, etc.)"]
[null,"2. Name & Title of Signatory(ies)****          "]
[null,"3. NOFA Date."]
[null,"4. Language authorizing Signatory(ies) to sign Standard Agreement. (Private entities MUST include Name and Title of signatory(ies). Public entities may include Title only."]
[null,"**** Ensure when identifying the Signatory(ies), if more than one is listed, that \"and\" or \"or\" is defined for individuals required to sign. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"We need a sample resolution. OD-1,2,3, PA, Jim, update name to Accelerator"]
[null,"5. Amendment Provision included. "]
[null,"6. Aggregate dollar amount (should be equal to or greater than the requested/award amount), Loan Amount, and each to be listed individually.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Need to add accelerator web site link"]
[null,"7. Person attesting validity of resolution (must be someone other than person authorized to sign Standard Agreement)."]
[null,"8. The meeting date authorizing resolution."]
[null,"9. All votes taken at meeting authorizing resolution (ayes, no's, absent, vacant).  DO NOT LEAVE BLANK LINES"]
[null,"10. Project name as it appears on AB434 application."]
[]
[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, 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,"Federally Recognized Indian Tribe"]
[null,"Tribe Formation Documents (Constitution, Charters, etc.)\nFederal Register of Indian Entities Recognized (81 Fed. Reg. 26826)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Need web site link added"]
[]
[null,"Signature Block"]
[null,"All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
[]
[null,"Payee Data Record STD-204 or Taxpayer Identification Number (TIN)"]
[null,"The TIN must be submitted by all governmental entity Applicants.  All other Applicants must submit the STD-204 Payee Data Record. Forms available on Accelerator website."]
[]
[]
[null,"End of Document"]

{"sheet":"Special Conditions","index":17,"n_rows":34,"n_cols":37,"rows_kept":34,"cut":false,"hidden":true,"merged":[[19,1,23,38],[24,1,27,38],[28,1,32,38],[33,1,37,38],[6,28,6,30],[6,32,6,34],[6,36,6,38],[8,1,8,7],[9,1,13,38],[14,1,18,38],[5,1,5,30],[5,32,5,34],[5,36,5,38],[3,1,3,30],[3,32,3,34],[3,36,3,38],[4,1,4,30],[4,32,4,34],[4,36,4,38],[1,1,1,31],[1,32,1,34],[1,36,1,38],[2,1,2,30],[2,32,2,34],[2,36,2,38]]}
[]
[null,"Scoring Category - Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Points ",null,null,null,"Points Awarded"]
[null,"Efficient use of Accelerator funds (40 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,40,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"HCD award date (20 points)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Homeless, Special Needs and Other Population Targeting (30 points max)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Climate change mitigation (20 Points)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",null,null,null,{"$f":"SUM(AG3:AI6)","v":110},null,null,null,{"$f":"SUM(AK3:AM6)","v":{"$error":"#REF!"}}]
[]
[null,"Special Conditions"]
[null,"1) Not less than 60 days prior to construction loan closing, the Sponsor shall provide updated financial documents including, but not limited to the development budget, development sources and uses, schedule of rents and unit mix, operating budget and 15-year cash-flow analysis, which are acceptable to the Department and demonstrate compliance with all applicable Program regulations or guidelines and the Uniform Multifamily Regulations (UMR). All proposed changes to the project, including but not limited to project financing, rents and unit mix, scope of work to be performed or Borrower’s organizational structure must be submitted to and approved by the Department in writing."]
[]
[]
[]
[]
[null,"2) The Sponsor who garnered the experience points at the application stage must be the Sponsor who controls the borrowing entity at construction, through permanent close of escrow, and into management and operation of the project. Organizational documents demonstrating that the experienced Sponsor has the authority to exercise control of the borrowing entity in compliance with Section 8301(s) of the Uniform Multifamily Regulations (UMR) must be submitted to the Department for review and approved by the Department prior to execution of the Standard Agreement."]
[]
[]
[]
[]
[null,"3) All proposed changes to the project, including but not limited to project financing, rents and unit mix, scope of work to be performed or Borrower’s organizational structure must be submitted to and approved by the Department in writing."]
[]
[]
[]
[]
[null,"4) Prior to construction loan close, the Sponsor must comply with applicable local, state and federal relocation requirements of Government Code section 7260 et seq. and California Code of Regulations, title 25, section 6000 et seq. including a relocation plan which shall be subject to the approval of the Department.  Should a relocation plan not be required, Sponsor must provide documentation for Department approval that there are no relocation requirements."]
[]
[]
[]
[null,"5) Serna only - AB 1783 (2019-2020 Reg. Sess.) creates a “streamlined, ministerial process” to build agricultural “employee housing” on agricultural land that may otherwise go unused. AB 1783 makes changes to the Employee Housing Act (California Health and Safety Code § 17000, et seq.), and imposes several changes and restrictions upon funding from the State of California for employee housing. Most prominently, and with broadest effect, AB 1783 changes state housing policy such that, on and after January 1, 2020, state funds can no longer be used to “plan, develop, or operate” housing used to comply with federal law requiring the furnishing of housing to workers utilizing the H-2A visa program. This is not the only restriction within the changes made by AB 1783 that may apply. The Sponsor must verify and confirm that this project complies with all applicable provisions of AB 1783 prior to execution of the Standard Agreement."]
[]
[]
[]
[]
[null,"6) Article XXXIV TBD"]

{"sheet":"Project Milestones","index":18,"n_rows":16,"n_cols":36,"rows_kept":16,"cut":false,"hidden":true,"merged":[[13,1,13,30],[13,31,13,33],[13,35,13,38],[15,1,15,38],[16,1,16,38],[11,1,11,30],[11,31,11,33],[11,35,11,38],[12,1,12,30],[12,31,12,33],[12,35,12,38],[9,1,9,30],[9,31,9,33],[9,35,9,38],[10,1,10,30],[10,31,10,33],[10,35,10,38],[7,1,7,30],[7,31,7,33],[7,35,7,38],[8,1,8,30],[8,31,8,33],[8,35,8,38],[5,1,5,30],[5,31,5,33],[5,35,5,38],[6,1,6,30],[6,31,6,33],[6,35,6,38],[3,1,3,30],[3,31,3,33],[3,35,3,38],[4,1,4,30],[4,31,4,33],[4,35,4,38],[1,1,1,30],[1,31,1,33],[1,35,1,38],[2,1,2,30],[2,31,2,33],[2,35,2,38]]}
[]
[null,"Project Milestone Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Completed",null,null,null,"Date (Expected / Completed)"]
[null,"Executed binding agreement between the Sponsor and developer of the Project detailing the terms and conditions of the Project development.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF247>0,Overview!AF247,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ247>0,Overview!AJ247,\"\")","v":""}]
[null,"Ultimate Site Control of Project site(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,{"$f":"IF(Overview!AF248>0,Overview!AF248,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ248>0,Overview!AJ248,\"\")","v":""}]
[null,"Completion of all necessary environmental clearances, including those required under CEQA and NEPA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF249>0,Overview!AF249,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ249>0,Overview!AJ249,\"\")","v":""}]
[null,"Obtaining all necessary and discretionary public land use approvals.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF250>0,Overview!AF250,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ250>0,Overview!AJ250,\"\")","v":""}]
[null,"Obtaining all enforceable construction funding commitments.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF251>0,Overview!AF251,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ251>0,Overview!AJ251,\"\")","v":""}]
[null,"Obtaining all enforceable permanent funding commitments including substantially final permanent loan documents, and Tax Credit syndication documents.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF252>0,Overview!AF252,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ252>0,Overview!AJ252,\"\")","v":""}]
[null,"Submission of Final Construction Drawings and Specifications to the appropriate local building department or permitting authority.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF253>0,Overview!AF253,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ253>0,Overview!AJ253,\"\")","v":""}]
[null,"Commencement of 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,{"$f":"IF(Overview!AF254>0,Overview!AF254,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ254>0,Overview!AJ254,\"\")","v":""}]
[null,"Construction complete and the filing of the Notice of Completion.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF255>0,Overview!AF255,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ255>0,Overview!AJ255,\"\")","v":""}]
[null,"Program funds fully disbursed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!AF256>0,Overview!AF256,\"\")","v":""},null,null,null,{"$f":"IF(Overview!AJ256>0,Overview!AJ256,\"\")","v":""}]
[null,"Other (Specify)"]
[null,"Other (Specify)"]
[]
[null,"Special comments to Project milestones."]

{"sheet":"Sponsor Certification","index":19,"n_rows":45,"n_cols":37,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,1,1,38],[3,1,3,38],[10,1,10,38],[11,1,11,38],[4,1,4,38],[6,1,6,38],[7,1,7,38],[8,1,8,38],[9,1,9,38],[5,1,5,38],[12,1,12,9],[12,11,12,19],[12,21,12,34],[15,1,15,38],[16,1,16,38],[12,36,12,38],[13,1,13,9],[13,11,13,19],[13,21,13,34],[13,36,13,38],[28,1,28,36],[28,37,28,38],[24,1,24,36],[24,37,24,38],[25,1,25,36],[25,37,25,38],[26,1,26,36],[26,37,26,38],[29,1,29,36],[30,1,30,36],[30,37,30,38],[31,1,31,36],[31,37,31,38],[17,1,17,38],[18,1,18,38],[19,1,19,38],[20,1,20,38],[35,37,35,38],[22,1,22,38],[23,1,23,38],[27,1,27,36],[27,37,27,38],[21,1,21,38],[32,1,32,36],[32,37,32,38],[33,1,33,36],[33,37,33,38],[34,1,34,36],[34,37,34,38],[38,37,38,38],[36,37,36,38],[37,1,37,38],[35,1,35,36],[39,1,39,38],[36,1,36,36],[38,1,38,3],[38,4,38,12],[38,13,38,30],[38,31,38,36],[40,1,40,38],[41,1,41,9],[41,11,41,19],[41,21,41,34],[41,36,41,38],[42,1,42,9],[42,11,42,19],[42,21,42,34],[42,36,42,38],[44,1,44,38]]}
[]
[null,"Certification & Legal Status"]
[]
[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 §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 part 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,"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 sponsor(s), and any subsidiary of the sponsor(s) if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the application or the project. "]
[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,"Sponsor Certification LOE",null,null,null,null,null,null,null,null,"Letter of Explanation(s) for Certification & Legal \"Yes\" answers, or as clarification deemed necessary by the Sponsor for information included in this application.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD Portal?"]
[]
[]
[]
[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":"Scoring","index":20,"n_rows":30,"n_cols":38,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,2,5,36],[5,37,5,38],[17,4,17,36],[23,4,23,10],[23,11,23,13],[17,2,17,3],[6,2,6,38],[7,4,7,36],[7,37,7,38],[8,4,8,36],[9,1,9,5],[9,7,9,8],[9,10,9,15],[9,16,9,20],[9,22,9,31],[9,32,9,35],[1,1,1,38],[2,33,2,36],[2,37,2,38],[3,33,3,36],[3,37,3,38],[9,37,9,38],[10,1,10,5],[10,7,10,8],[25,4,25,10],[11,1,11,5],[11,7,11,8],[12,1,12,5],[12,7,12,8],[25,11,25,13],[29,1,29,38],[14,4,14,35],[15,4,15,35],[20,4,20,35],[21,4,21,36],[20,37,20,38],[14,37,14,38],[26,4,26,10],[26,11,26,13],[18,9,18,18],[18,5,18,8]]}
[]
[null,"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,"Total Points",null,null,null,{"$f":"MIN(SUM(AL8,AL15,AL21),28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Points",null,null,null,25]
[]
[null,"IV.","Application Evaluation Process and Criteria "]
[null,null,"A maximum total of 25 points will be available, based on these 3 scoring categories: "]
[null,null,null,"a.","Developer Fee Deferral – 5 points maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AL$10>0%,$AL$10<=20%),0,IF(AND($AL$10>20%,$AL$10<=40%),2,IF(AND($AL$10>40%,$AL$10<=60%),4,IF($AL$10>60%,5,0))))","v":0}]
[null,null,null,null,"Points will be awarded to projects based on the percentage of Developer Fee from sources which the Sponsor agrees to defer to be paid from operating cash flow."]
[null,"<=20%",null,null,null,null,0,"Points",null,null,"Total Developer Costs",null,null,null,null,null,{"$f":"IF('Dev Budget SU'!$D$116>0,'Dev Budget SU'!$D$116,0)","v":0},null,null,null,null,null,"Total Deferred Developer Fee budgeted",null,null,null,null,null,null,null,null,null,{"$f":"IF('Cash Flow'!$L$78>0,'Cash Flow'!$L$78,0)","v":0},null,null,null,null,{"$f":"IF($AG$10>0,$AG$10/$Q$10,0)","v":0}]
[null,">20%, <=40%",null,null,null,null,2,"Points"]
[null,">40%, <=60%",null,null,null,null,4,"Points"]
[null,">60%",null,null,null,null,5,"Points"]
[]
[null,null,null,"b.","Funding Gap per Restricted Unit"]
[null,null,null,null,"A maximum of 10 points will be based on the project’s current gap per restricted unit. The project with the lowest per-unit funding gap will receive 10 points. All other projects will receive points calculated using the following formula, rounded to 2 decimal points:"]
[]
[null,null,"TBD",null,"HCD to calculate in-house and will notify appplicants thereafter."]
[null,null,null,null,null,{"$f":"IFERROR('Dev Sources'!$F$44/'Unit Mix'!$H$6,0)","v":0},null,null,null,"Funding gap per restricted unit"]
[]
[null,null,null,"c.","Acquisition of New Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MIN((L26/L27)*10,10),0)","v":0}]
[null,null,null,null,"A maximum of 10 points will be based on the project’s documented new non-HCD financing acquired since the date of funding gap discovery, as a % of the funding gap as represented below."]
[]
[null,null,null,null,"Date of funding gap discovery"]
[]
[null,null,null,null,"New Non-HCD Financing",null,null,null,null,null,null,{"$f":"SUMIF('Dev Sources'!B6:B39,\"Yes\",'Dev Sources'!L6:L39)-SUMIF('Dev Sources'!B6:B39,\"Yes\",'Dev Sources'!I6:I39)","v":0}]
[null,null,null,null,"Current Funding Gap",null,null,null,null,null,null,{"$f":"'Dev Sources'!F44","v":0}]
[]
[]
[null,"End of Document"]

{"sheet":"Upload checklist","index":21,"n_rows":148,"n_cols":36,"rows_kept":148,"cut":false,"hidden":false,"merged":[[142,11,142,34],[142,35,142,38],[139,35,139,38],[136,1,136,10],[136,11,136,34],[136,35,136,38],[105,35,105,38],[106,35,106,38],[107,35,107,38],[108,35,108,38],[109,35,109,38],[110,35,110,38],[3,1,3,38],[4,1,4,38],[145,1,145,38],[144,1,144,5],[12,35,12,38],[13,35,13,38],[14,35,14,38],[15,35,15,38],[16,35,16,38],[17,35,17,38],[18,35,18,38],[19,35,19,38],[20,35,20,38],[67,1,67,38],[146,39,161,39],[1,1,1,38],[11,1,11,38],[22,1,22,38],[123,1,123,38],[7,35,7,38],[7,1,7,10],[7,11,7,34],[132,1,132,38],[133,11,133,34],[133,1,133,10],[133,35,133,38],[134,1,134,10],[134,11,134,34],[134,35,134,38],[23,35,23,38],[24,35,24,38],[25,35,25,38],[26,35,26,38],[27,35,27,38],[28,35,28,38],[29,35,29,38],[30,35,30,38],[31,35,31,38],[33,1,33,38],[135,1,135,10],[135,11,135,34],[135,35,135,38],[137,1,137,10],[137,11,137,34],[137,35,137,38],[138,1,138,10],[138,11,138,34],[138,35,138,38],[139,1,139,10],[139,11,139,34],[147,1,147,38],[140,1,140,10],[140,11,140,34],[140,35,140,38],[141,1,141,10],[141,11,141,34],[141,35,141,38],[142,1,142,10],[146,67,161,67],[146,68,161,68],[146,69,161,69],[146,70,161,70],[146,71,161,71],[146,72,161,72],[146,73,161,73],[146,74,161,74],[146,75,161,75],[146,58,161,58],[146,59,161,59],[146,60,161,60],[146,61,161,61],[146,62,161,62],[146,63,161,63],[146,64,161,64],[146,65,161,65],[146,66,161,66],[146,49,161,49],[146,50,161,50],[146,51,161,51],[146,52,161,52],[146,53,161,53],[146,54,161,54],[146,55,161,55],[146,56,161,56],[146,57,161,57],[146,40,161,40],[146,41,161,41],[146,42,161,42],[146,43,161,43],[146,44,161,44],[146,45,161,45],[146,46,161,46],[146,47,161,47],[146,48,161,48],[146,103,161,103],[146,104,161,104],[146,105,161,105],[146,106,161,106],[146,107,161,107],[146,108,161,108],[146,109,161,109],[146,110,161,110],[146,111,161,111],[146,94,161,94],[146,95,161,95],[146,96,161,96],[146,97,161,97],[146,98,161,98],[146,99,161,99],[146,100,161,100],[146,101,161,101],[146,102,161,102],[146,85,161,85],[146,86,161,86],[146,87,161,87],[146,88,161,88],[146,89,161,89],[146,90,161,90],[146,91,161,91],[146,92,161,92],[146,93,161,93],[146,76,161,76],[146,77,161,77],[146,78,161,78],[146,79,161,79],[146,80,161,80],[146,81,161,81],[146,82,161,82],[146,83,161,83],[146,84,161,84],[146,139,161,139],[146,140,161,140],[146,141,161,141],[146,142,161,142],[146,143,161,143],[146,144,161,144],[146,145,161,145],[146,146,161,146],[146,147,161,147],[146,130,161,130],[146,131,161,131],[146,132,161,132],[146,133,161,133],[146,134,161,134],[146,135,161,135],[146,136,161,136],[146,137,161,137],[146,138,161,138],[146,121,161,121],[146,122,161,122],[146,123,161,123],[146,124,161,124],[146,125,161,125],[146,126,161,126],[146,127,161,127],[146,128,161,128],[146,129,161,129],[146,112,161,112],[146,113,161,113],[146,114,161,114],[146,115,161,115],[146,116,161,116],[146,117,161,117],[146,118,161,118],[146,119,161,119],[146,120,161,120],[146,175,161,175],[146,176,161,176],[146,177,161,177],[146,178,161,178],[146,179,161,179],[146,180,161,180],[146,181,161,181],[146,182,161,182],[146,183,161,183],[146,166,161,166],[146,167,161,167],[146,168,161,168],[146,169,161,169],[146,170,161,170],[146,171,161,171],[146,172,161,172],[146,173,161,173],[146,174,161,174],[146,157,161,157],[146,158,161,158],[146,159,161,159],[146,160,161,160],[146,161,161,161],[146,162,161,162],[146,163,161,163],[146,164,161,164],[146,165,161,165],[146,148,161,148],[146,149,161,149],[146,150,161,150],[146,151,161,151],[146,152,161,152],[146,153,161,153],[146,154,161,154],[146,155,161,155],[146,156,161,156],[146,211,161,211],[146,212,161,212],[146,213,161,213],[146,214,161,214],[146,215,161,215],[146,216,161,216],[146,217,161,217],[146,218,161,218],[146,219,161,219],[146,202,161,202],[146,203,161,203],[146,204,161,204],[146,205,161,205],[146,206,161,206],[146,207,161,207],[146,208,161,208],[146,209,161,209],[146,210,161,210],[146,193,161,193],[146,194,161,194],[146,195,161,195],[146,196,161,196],[146,197,161,197],[146,198,161,198],[146,199,161,199],[146,200,161,200],[146,201,161,201],[146,184,161,184],[146,185,161,185],[146,186,161,186],[146,187,161,187],[146,188,161,188],[146,189,161,189],[146,190,161,190],[146,191,161,191],[146,192,161,192],[146,247,161,247],[146,248,161,248],[146,249,161,249],[146,250,161,250],[146,251,161,251],[146,252,161,252],[146,253,161,253],[146,254,161,254],[146,255,161,255],[146,238,161,238],[146,239,161,239],[146,240,161,240],[146,241,161,241],[146,242,161,242],[146,243,161,243],[146,244,161,244],[146,245,161,245],[146,246,161,246],[146,229,161,229],[146,230,161,230],[146,231,161,231],[146,232,161,232],[146,233,161,233],[146,234,161,234],[146,235,161,235],[146,236,161,236],[146,237,161,237],[146,220,161,220],[146,221,161,221],[146,222,161,222],[146,223,161,223],[146,224,161,224],[146,225,161,225],[146,226,161,226],[146,227,161,227],[146,228,161,228],[146,283,161,283],[146,284,161,284],[146,285,161,285],[146,286,161,286],[146,287,161,287],[146,288,161,288],[146,289,161,289],[146,290,161,290],[146,291,161,291],[146,274,161,274],[146,275,161,275],[146,276,161,276],[146,277,161,277],[146,278,161,278],[146,279,161,279],[146,280,161,280],[146,281,161,281],[146,282,161,282],[146,265,161,265],[146,266,161,266],[146,267,161,267],[146,268,161,268],[146,269,161,269],[146,270,161,270],[146,271,161,271],[146,272,161,272],[146,273,161,273],[146,256,161,256],[146,257,161,257],[146,258,161,258],[146,259,161,259],[146,260,161,260],[146,261,161,261],[146,262,161,262],[146,263,161,263],[146,264,161,264],[146,319,161,319],[146,320,161,320],[146,321,161,321],[146,322,161,322],[146,323,161,323],[146,324,161,324],[146,325,161,325],[146,326,161,326],[146,327,161,327],[146,310,161,310],[146,311,161,311],[146,312,161,312],[146,313,161,313],[146,314,161,314],[146,315,161,315],[146,316,161,316],[146,317,161,317],[146,318,161,318],[146,301,161,301],[146,302,161,302],[146,303,161,303],[146,304,161,304],[146,305,161,305],[146,306,161,306],[146,307,161,307],[146,308,161,308],[146,309,161,309],[146,292,161,292],[146,293,161,293],[146,294,161,294],[146,295,161,295],[146,296,161,296],[146,297,161,297],[146,298,161,298],[146,299,161,299],[146,300,161,300],[146,355,161,355],[146,356,161,356],[146,357,161,357],[146,358,161,358],[146,359,161,359],[146,360,161,360],[146,361,161,361],[146,362,161,362],[146,363,161,363],[146,346,161,346],[146,347,161,347],[146,348,161,348],[146,349,161,349],[146,350,161,350],[146,351,161,351],[146,352,161,352],[146,353,161,353],[146,354,161,354],[146,337,161,337],[146,338,161,338],[146,339,161,339],[146,340,161,340],[146,341,161,341],[146,342,161,342],[146,343,161,343],[146,344,161,344],[146,345,161,345],[146,328,161,328],[146,329,161,329],[146,330,161,330],[146,331,161,331],[146,332,161,332],[146,333,161,333],[146,334,161,334],[146,335,161,335],[146,336,161,336],[146,391,161,391],[146,392,161,392],[146,393,161,393],[146,394,161,394],[146,395,161,395],[146,396,161,396],[146,397,161,397],[146,398,161,398],[146,399,161,399],[146,382,161,382],[146,383,161,383],[146,384,161,384],[146,385,161,385],[146,386,161,386],[146,387,161,387],[146,388,161,388],[146,389,161,389],[146,390,161,390],[146,373,161,373],[146,374,161,374],[146,375,161,375],[146,376,161,376],[146,377,161,377],[146,378,161,378],[146,379,161,379],[146,380,161,380],[146,381,161,381],[146,364,161,364],[146,365,161,365],[146,366,161,366],[146,367,161,367],[146,368,161,368],[146,369,161,369],[146,370,161,370],[146,371,161,371],[146,372,161,372],[146,427,161,427],[146,428,161,428],[146,429,161,429],[146,430,161,430],[146,431,161,431],[146,432,161,432],[146,433,161,433],[146,434,161,434],[146,435,161,435],[146,418,161,418],[146,419,161,419],[146,420,161,420],[146,421,161,421],[146,422,161,422],[146,423,161,423],[146,424,161,424],[146,425,161,425],[146,426,161,426],[146,409,161,409],[146,410,161,410],[146,411,161,411],[146,412,161,412],[146,413,161,413],[146,414,161,414],[146,415,161,415],[146,416,161,416],[146,417,161,417],[146,400,161,400],[146,401,161,401],[146,402,161,402],[146,403,161,403],[146,404,161,404],[146,405,161,405],[146,406,161,406],[146,407,161,407],[146,408,161,408],[146,463,161,463],[146,464,161,464],[146,465,161,465],[146,466,161,466],[146,467,161,467],[146,468,161,468],[146,469,161,469],[146,470,161,470],[146,471,161,471],[146,454,161,454],[146,455,161,455],[146,456,161,456],[146,457,161,457],[146,458,161,458],[146,459,161,459],[146,460,161,460],[146,461,161,461],[146,462,161,462],[146,445,161,445],[146,446,161,446],[146,447,161,447],[146,448,161,448],[146,449,161,449],[146,450,161,450],[146,451,161,451],[146,452,161,452],[146,453,161,453],[146,436,161,436],[146,437,161,437],[146,438,161,438],[146,439,161,439],[146,440,161,440],[146,441,161,441],[146,442,161,442],[146,443,161,443],[146,444,161,444],[146,499,161,499],[146,500,161,500],[146,501,161,501],[146,502,161,502],[146,503,161,503],[146,504,161,504],[146,505,161,505],[146,506,161,506],[146,507,161,507],[146,490,161,490],[146,491,161,491],[146,492,161,492],[146,493,161,493],[146,494,161,494],[146,495,161,495],[146,496,161,496],[146,497,161,497],[146,498,161,498],[146,481,161,481],[146,482,161,482],[146,483,161,483],[146,484,161,484],[146,485,161,485],[146,486,161,486],[146,487,161,487],[146,488,161,488],[146,489,161,489],[146,472,161,472],[146,473,161,473],[146,474,161,474],[146,475,161,475],[146,476,161,476],[146,477,161,477],[146,478,161,478],[146,479,161,479],[146,480,161,480],[146,535,161,535],[146,536,161,536],[146,537,161,537],[146,538,161,538],[146,539,161,539],[146,540,161,540],[146,541,161,541],[146,542,161,542],[146,543,161,543],[146,526,161,526],[146,527,161,527],[146,528,161,528],[146,529,161,529],[146,530,161,530],[146,531,161,531],[146,532,161,532],[146,533,161,533],[146,534,161,534],[146,517,161,517],[146,518,161,518],[146,519,161,519],[146,520,161,520],[146,521,161,521],[146,522,161,522],[146,523,161,523],[146,524,161,524],[146,525,161,525],[146,508,161,508],[146,509,161,509],[146,510,161,510],[146,511,161,511],[146,512,161,512],[146,513,161,513],[146,514,161,514],[146,515,161,515],[146,516,161,516],[146,571,161,571],[146,572,161,572],[146,573,161,573],[146,574,161,574],[146,575,161,575],[146,576,161,576],[146,577,161,577],[146,578,161,578],[146,579,161,579],[146,562,161,562],[146,563,161,563],[146,564,161,564],[146,565,161,565],[146,566,161,566],[146,567,161,567],[146,568,161,568],[146,569,161,569],[146,570,161,570],[146,553,161,553],[146,554,161,554],[146,555,161,555],[146,556,161,556],[146,557,161,557],[146,558,161,558],[146,559,161,559],[146,560,161,560],[146,561,161,561],[146,544,161,544],[146,545,161,545],[146,546,161,546],[146,547,161,547],[146,548,161,548],[146,549,161,549],[146,550,161,550],[146,551,161,551],[146,552,161,552],[146,607,161,607],[146,608,161,608],[146,609,161,609],[146,610,161,610],[146,611,161,611],[146,612,161,612],[146,613,161,613],[146,614,161,614],[146,615,161,615],[146,598,161,598],[146,599,161,599],[146,600,161,600],[146,601,161,601],[146,602,161,602],[146,603,161,603],[146,604,161,604],[146,605,161,605],[146,606,161,606],[146,589,161,589],[146,590,161,590],[146,591,161,591],[146,592,161,592],[146,593,161,593],[146,594,161,594],[146,595,161,595],[146,596,161,596],[146,597,161,597],[146,580,161,580],[146,581,161,581],[146,582,161,582],[146,583,161,583],[146,584,161,584],[146,585,161,585],[146,586,161,586],[146,587,161,587],[146,588,161,588],[146,643,161,643],[146,644,161,644],[146,645,161,645],[146,646,161,646],[146,647,161,647],[146,648,161,648],[146,649,161,649],[146,650,161,650],[146,651,161,651],[146,634,161,634],[146,635,161,635],[146,636,161,636],[146,637,161,637],[146,638,161,638],[146,639,161,639],[146,640,161,640],[146,641,161,641],[146,642,161,642],[146,625,161,625],[146,626,161,626],[146,627,161,627],[146,628,161,628],[146,629,161,629],[146,630,161,630],[146,631,161,631],[146,632,161,632],[146,633,161,633],[146,616,161,616],[146,617,161,617],[146,618,161,618],[146,619,161,619],[146,620,161,620],[146,621,161,621],[146,622,161,622],[146,623,161,623],[146,624,161,624],[146,679,161,679],[146,680,161,680],[146,681,161,681],[146,682,161,682],[146,683,161,683],[146,684,161,684],[146,685,161,685],[146,686,161,686],[146,687,161,687],[146,670,161,670],[146,671,161,671],[146,672,161,672],[146,673,161,673],[146,674,161,674],[146,675,161,675],[146,676,161,676],[146,677,161,677],[146,678,161,678],[146,661,161,661],[146,662,161,662],[146,663,161,663],[146,664,161,664],[146,665,161,665],[146,666,161,666],[146,667,161,667],[146,668,161,668],[146,669,161,669],[146,652,161,652],[146,653,161,653],[146,654,161,654],[146,655,161,655],[146,656,161,656],[146,657,161,657],[146,658,161,658],[146,659,161,659],[146,660,161,660],[146,715,161,715],[146,716,161,716],[146,717,161,717],[146,718,161,718],[146,719,161,719],[146,720,161,720],[146,721,161,721],[146,722,161,722],[146,723,161,723],[146,706,161,706],[146,707,161,707],[146,708,161,708],[146,709,161,709],[146,710,161,710],[146,711,161,711],[146,712,161,712],[146,713,161,713],[146,714,161,714],[146,697,161,697],[146,698,161,698],[146,699,161,699],[146,700,161,700],[146,701,161,701],[146,702,161,702],[146,703,161,703],[146,704,161,704],[146,705,161,705],[146,688,161,688],[146,689,161,689],[146,690,161,690],[146,691,161,691],[146,692,161,692],[146,693,161,693],[146,694,161,694],[146,695,161,695],[146,696,161,696],[146,751,161,751],[146,752,161,752],[146,753,161,753],[146,754,161,754],[146,755,161,755],[146,756,161,756],[146,757,161,757],[146,758,161,758],[146,759,161,759],[146,742,161,742],[146,743,161,743],[146,744,161,744],[146,745,161,745],[146,746,161,746],[146,747,161,747],[146,748,161,748],[146,749,161,749],[146,750,161,750],[146,733,161,733],[146,734,161,734],[146,735,161,735],[146,736,161,736],[146,737,161,737],[146,738,161,738],[146,739,161,739],[146,740,161,740],[146,741,161,741],[146,724,161,724],[146,725,161,725],[146,726,161,726],[146,727,161,727],[146,728,161,728],[146,729,161,729],[146,730,161,730],[146,731,161,731],[146,732,161,732],[146,787,161,787],[146,788,161,788],[146,789,161,789],[146,790,161,790],[146,791,161,791],[146,792,161,792],[146,793,161,793],[146,794,161,794],[146,795,161,795],[146,778,161,778],[146,779,161,779],[146,780,161,780],[146,781,161,781],[146,782,161,782],[146,783,161,783],[146,784,161,784],[146,785,161,785],[146,786,161,786],[146,769,161,769],[146,770,161,770],[146,771,161,771],[146,772,161,772],[146,773,161,773],[146,774,161,774],[146,775,161,775],[146,776,161,776],[146,777,161,777],[146,760,161,760],[146,761,161,761],[146,762,161,762],[146,763,161,763],[146,764,161,764],[146,765,161,765],[146,766,161,766],[146,767,161,767],[146,768,161,768],[146,823,161,823],[146,824,161,824],[146,825,161,825],[146,826,161,826],[146,827,161,827],[146,828,161,828],[146,829,161,829],[146,830,161,830],[146,831,161,831],[146,814,161,814],[146,815,161,815],[146,816,161,816],[146,817,161,817],[146,818,161,818],[146,819,161,819],[146,820,161,820],[146,821,161,821],[146,822,161,822],[146,805,161,805],[146,806,161,806],[146,807,161,807],[146,808,161,808],[146,809,161,809],[146,810,161,810],[146,811,161,811],[146,812,161,812],[146,813,161,813],[146,796,161,796],[146,797,161,797],[146,798,161,798],[146,799,161,799],[146,800,161,800],[146,801,161,801],[146,802,161,802],[146,803,161,803],[146,804,161,804],[146,859,161,859],[146,860,161,860],[146,861,161,861],[146,862,161,862],[146,863,161,863],[146,864,161,864],[146,865,161,865],[146,866,161,866],[146,867,161,867],[146,850,161,850],[146,851,161,851],[146,852,161,852],[146,853,161,853],[146,854,161,854],[146,855,161,855],[146,856,161,856],[146,857,161,857],[146,858,161,858],[146,841,161,841],[146,842,161,842],[146,843,161,843],[146,844,161,844],[146,845,161,845],[146,846,161,846],[146,847,161,847],[146,848,161,848],[146,849,161,849],[146,832,161,832],[146,833,161,833],[146,834,161,834],[146,835,161,835],[146,836,161,836],[146,837,161,837],[146,838,161,838],[146,839,161,839],[146,840,161,840],[146,895,161,895],[146,896,161,896],[146,897,161,897],[146,898,161,898],[146,899,161,899],[146,900,161,900],[146,901,161,901],[146,902,161,902],[146,903,161,903],[146,886,161,886],[146,887,161,887],[146,888,161,888],[146,889,161,889],[146,890,161,890],[146,891,161,891],[146,892,161,892],[146,893,161,893],[146,894,161,894],[146,877,161,877],[146,878,161,878],[146,879,161,879],[146,880,161,880],[146,881,161,881],[146,882,161,882],[146,883,161,883],[146,884,161,884],[146,885,161,885],[146,868,161,868],[146,869,161,869],[146,870,161,870],[146,871,161,871],[146,872,161,872],[146,873,161,873],[146,874,161,874],[146,875,161,875],[146,876,161,876],[146,931,161,931],[146,932,161,932],[146,933,161,933],[146,934,161,934],[146,935,161,935],[146,936,161,936],[146,937,161,937],[146,938,161,938],[146,939,161,939],[146,922,161,922],[146,923,161,923],[146,924,161,924],[146,925,161,925],[146,926,161,926],[146,927,161,927],[146,928,161,928],[146,929,161,929],[146,930,161,930],[146,913,161,913],[146,914,161,914],[146,915,161,915],[146,916,161,916],[146,917,161,917],[146,918,161,918],[146,919,161,919],[146,920,161,920],[146,921,161,921],[146,904,161,904],[146,905,161,905],[146,906,161,906],[146,907,161,907],[146,908,161,908],[146,909,161,909],[146,910,161,910],[146,911,161,911],[146,912,161,912],[146,967,161,967],[146,968,161,968],[146,969,161,969],[146,970,161,970],[146,971,161,971],[146,972,161,972],[146,973,161,973],[146,974,161,974],[146,975,161,975],[146,958,161,958],[146,959,161,959],[146,960,161,960],[146,961,161,961],[146,962,161,962],[146,963,161,963],[146,964,161,964],[146,965,161,965],[146,966,161,966],[146,949,161,949],[146,950,161,950],[146,951,161,951],[146,952,161,952],[146,953,161,953],[146,954,161,954],[146,955,161,955],[146,956,161,956],[146,957,161,957],[146,940,161,940],[146,941,161,941],[146,942,161,942]],"merged_total":16556,"flags":["merged_cut"]}
[]
[null,"Accelerator Program Document Upload Checklist"]
[]
[null,"Eligible applicants with Tier 1 awards must submit an application to the Department by no later than 4:00 p.m. on October 31, 2022."]
[null,"Eligible applicants with Tier 2 awards must submit an application to the Department by no later than 4:00 p.m. on November 14, 2022."]
[null,"Note to the Sponsor: The below are required documents per answers throughout the application only. \nThe Department will required updated resolutions and may be turned in up to 30 days from application deadline."]
[]
[null,"Electronic File Name",null,null,null,null,null,null,null,null,null,"Document Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included?"]
[]
[null,"California Housing Accelerator Workbook",null,null,null,null,null,null,null,null,null,"Submit your California Housing Accelerator Excel Application."]
[]
[null,"Applicant Documents (Sponsor/Applicant 1)"]
[null,"Spon1 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"Spon1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"Spon1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"Spon1 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"Spon1 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"Spon1 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"Spon1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"Spon1 Signature Block",null,null,null,null,null,null,null,null,"All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
[null,"Spon1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Applicant Documents (Sponsor/Applicant 2)"]
[null,"Spon2 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"Spon2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"Spon2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"Spon2 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"Spon2 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"Spon2 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"Spon2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"Spon2 Signature Block",null,null,null,null,null,null,null,null,"All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
[null,"Spon2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Applicant Documents (Sponsor/Applicant 3)"]
[null,"Spon3 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"Spon3 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"Spon3 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"Spon3 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"Spon3 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"Spon3 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"Spon3 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"Spon3 Signature Block",null,null,null,null,null,null,null,null,"All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
[null,"Spon3 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Joint Venture Entity #1"]
[null,"Joint Venture Agreement",null,null,null,null,null,null,null,null,"Provide an executed copy stating the terms of your joint venture agreement."]
[null,"JV1 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference Sponsor Authorizing Resolution Document. "]
[null,"JV1 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"JV1 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"JV1 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"JV1 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"JV1 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"JV1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"JV1 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,"JV1 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Joint Venture Entity #2"]
[null,"JV2 Authorizing Resolution",null,null,null,null,null,null,null,null,"Reference Sponsor Authorizing Resolution Document. "]
[null,"JV2 Cert & Legal Disclosure",null,null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"JV2 Cert of Good Standing ",null,null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"JV2 FI$CAL TIN Form",null,null,null,null,null,null,null,null,"The TIN form must be submitted by all governmental entity Applicants."]
[null,"JV2 Payee Data Record",null,null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"JV2 OrgChart",null,null,null,null,null,null,null,null,"Sponsor Organization Chart."]
[null,"JV2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"JV2 Signature Block",null,null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word Document."]
[null,"JV2 Tax-Exempt Status",null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and FTB for Corporations. (Non-Profits Only)"]
[]
[null,"Owner/Borrower Entity"]
[null,"Bwr Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"Bwr Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"Bwr Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"Bwr F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"Bwr Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"Bwr OrgChart",null,null,null,null,null,null,null,"Must demonstrate Sponsor control of the Borrower consistent with UMR §8313.2."]
[null,"Bwr OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"Bwr Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"Bwr Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[null,"EIN Verification",null,null,null,null,null,null,null,"IRS Form SS4."]
[]
[null,"Administrative General Partner 1"]
[null,"AGP1 Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"AGP1 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"AGP1 Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"AGP1 F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"AGP1 Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"AGP1 OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"AGP1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"AGP1 Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"AGP1 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Administrative General Partner 2"]
[null,"AGP2 Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"AGP2 Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"AGP2 Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"AGP2 F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"AGP2 Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"AGP2 OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"AGP2 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"AGP2 Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"AGP2 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Managing General Partner "]
[null,"MGP Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"MGP Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"MGP Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"MGP F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"MGP Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"MGP OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"MGP OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"MGP Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"MGP Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Manager of LLC"]
[null,"MLLC Authorizing Resolution",null,null,null,null,null,null,null,"Reference: Accelerator webpage for Sponsor Authorizing Resolution Document. "]
[null,"MLLC Cert & Legal Disclosure",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"MLLC Cert of Good Standing ",null,null,null,null,null,null,null,"Certificate of Good Standing must be dated 30 days or less from the application due date."]
[null,"MLLC F$SCAL TIN Form",null,null,null,null,null,null,null,"Reference Taxpayer Identification Number (TIN) (public entities ONLY) on the Accelerator webpage."]
[null,"MLLC Payee Data Record",null,null,null,null,null,null,null,"Reference Payee Data Record STD-204 on the Accelerator webpage."]
[null,"MLLC OrgChart",null,null,null,null,null,null,null,"AGP Organization Chart."]
[null,"MLLC OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,"Reference Entity Org Docs worksheet."]
[null,"MLLC Signature Block",null,null,null,null,null,null,null,"Reference Sponsor Certification Worksheet."]
[null,"MLLC Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and evidence of tax-exempt status from FTB for Corporations. (if applicable)"]
[]
[null,"Readiness to Proceed"]
[null,"Local Govt Entitlements",null,null,null,null,null,null,null,null,null,"Approvals for land use and similar local approvals"]
[null,"Local Govt Site Plan Approvals",null,null,null,null,null,null,null,null,null,"Approval for building design and similar local approvals"]
[null,"Environmental Clearances",null,null,null,null,null,null,null,null,null,"Provide a copy of all environmental clearances or exemption documents."]
[null,"Funding Commitments",null,null,null,null,null,null,null,null,null,"Commitment letters from lenders/sources."]
[null,"Relocation",null,null,null,null,null,null,null,null,null,"Relocation Plan."]
[null,"HCD Relocation Approval/Denial",null,null,null,null,null,null,null,null,null,"HCD Relocation Approval/Denial (if Approved or Denied)"]
[null,"Other Documents",null,null,null,null,null,null,null,null,null,"Other related items indicating readiness to proceed"]
[]
[null,"Other required documentation."]
[null,"PAM Transit Access",null,null,null,null,null,null,null,null,null,"Provide scaled map showing Transit Station/Stop served by High Quality Transit and Walkable Routes."]
[null,"TCAC application.",null,null,null,null,null,null,null,null,null,"Provide a copy of your CDLAC/TCAC application."]
[null,"Utility Allowance",null,null,null,null,null,null,null,null,null,"Schedule of Utility Allowances."]
[null,"HCD Approval",null,null,null,null,null,null,null,null,null,"Changes to the project from previous awarded HCD projects."]
[null,"Site Control",null,null,null,null,null,null,null,null,null,"Provide documentation of site control in accordance with UMR §8303."]
[null,"Preliminary Title Report",null,null,null,null,null,null,null,null,null,"Provide a preliminary report. (dated within 30 days of application due date)"]
[null,"Appraisal",null,null,null,null,null,null,null,null,null,"If land cost or value is included in the development budget, an appraisal report supporting the cost or value is required. "]
[null,"Supportive Service Plan",null,null,null,null,null,null,null,null,null,"Include a copy of the HCD approved Supportive Services plan. "]
[null,"Op Exp Compare",null,null,null,null,null,null,null,null,null,"Submit at least 3 operating expense comparables for similar projects located in the same market area. Projects should be affordable housing projects similar in size, type, amenities and population to the proposed project. One comparable may be submitted for a 100% market rate project if unable to locate affordable housing comparables. The most recent two years audited statements for each comparable is preferred, if available. Additional information may be required."]
[null,"Sponsor Certification LOE",null,null,null,null,null,null,null,null,null,"Letter of Explanation(s) for Certification & Legal \"Yes\" answers, or as clarification deemed necessary by the Sponsor for information included in this application."]
[]
[null,"Applicant comments"]
[]
[]
[null,"End of Document"]

{"sheet":"Application Support","index":22,"n_rows":22,"n_cols":44,"rows_kept":22,"cut":false,"hidden":false,"merged":[[7,33,7,35],[7,36,7,38],[8,1,8,2],[5,1,5,38],[6,1,6,2],[6,3,6,5],[6,6,6,9],[6,10,6,15],[6,16,6,17],[6,18,6,29],[6,30,6,32],[6,33,6,35],[6,36,6,38],[8,33,8,35],[8,36,8,38],[8,3,8,5],[8,6,8,9],[8,10,8,15],[8,16,8,17],[8,18,8,29],[8,30,8,32],[7,1,7,2],[7,3,7,5],[7,6,7,9],[1,1,1,38],[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],[3,4,3,22],[3,23,3,26],[3,27,3,30],[3,31,3,34],[3,35,3,38],[9,1,9,2],[9,3,9,5],[9,6,9,9],[9,10,9,15],[9,16,9,17],[9,18,9,29],[9,30,9,32],[9,33,9,35],[9,36,9,38],[7,10,7,15],[7,16,7,17],[7,18,7,29],[7,30,7,32],[11,30,11,32],[11,33,11,35],[11,36,11,38],[12,1,12,2],[12,3,12,5],[12,6,12,9],[12,10,12,15],[12,16,12,17],[12,18,12,29],[12,30,12,32],[11,1,11,2],[11,3,11,5],[11,6,11,9],[11,10,11,15],[11,16,11,17],[11,18,11,29],[12,33,12,35],[12,36,12,38],[10,1,10,2],[10,3,10,5],[10,6,10,9],[10,10,10,15],[10,16,10,17],[10,18,10,29],[10,30,10,32],[10,33,10,35],[10,36,10,38],[14,1,14,2],[14,3,14,5],[14,6,14,9],[14,10,14,15],[14,16,14,17],[14,18,14,29],[14,30,14,32],[14,33,14,35],[14,36,14,38],[13,1,13,2],[13,3,13,5],[13,6,13,9],[13,10,13,15],[13,16,13,17],[13,18,13,29],[13,30,13,32],[13,33,13,35],[13,36,13,38],[15,30,15,32],[15,33,15,35],[15,36,15,38],[16,1,16,2],[16,3,16,5],[16,6,16,9],[16,10,16,15],[16,16,16,17],[16,18,16,29],[16,30,16,32],[15,1,15,2],[15,3,15,5],[15,6,15,9],[15,10,15,15],[15,16,15,17],[15,18,15,29],[16,33,16,35],[16,36,16,38],[18,1,18,2],[18,3,18,5],[18,6,18,9],[18,10,18,15],[18,16,18,17],[18,18,18,29],[18,30,18,32],[18,33,18,35],[18,36,18,38],[17,1,17,2],[17,3,17,5],[17,6,17,9],[17,10,17,15],[17,16,17,17],[17,18,17,29],[17,30,17,32],[17,33,17,35],[17,36,17,38],[19,30,19,32],[19,33,19,35],[19,36,19,38],[20,1,20,2],[20,3,20,5],[20,6,20,9],[20,10,20,15],[20,16,20,17],[20,18,20,29],[20,30,20,32],[19,1,19,2],[19,3,19,5],[19,6,19,9],[19,10,19,15],[19,16,19,17],[19,18,19,29],[20,33,20,35],[20,36,20,38],[21,1,21,2],[21,3,21,5],[21,6,21,9],[21,10,21,15],[21,16,21,17],[21,18,21,29],[21,30,21,32],[21,33,21,35],[21,36,21,38]]}
[]
[null,"Application Development Team (ADT) Support Form"]
[null,"Please complete the \"yellow\" cells in the form below and email a copy to: Accelerator@hcd.ca.gov. A member of the Application Development Team will respond to your request within ASAP. "]
[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,"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,"Application Development Team (ADT) Support Form"]
[null,"Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Section",null,null,null,null,null,"Cell#",null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,"Requestor","Email","Phone","App Version"]
[null,1,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D8=\"\",\"\",$E$4)","v":0},{"$f":"IF(D8=\"\",\"\",$S$5)","v":0},{"$f":"IF(D8=\"\",\"\",$AH$5)","v":0},{"$f":"IF(D8=\"\",\"\",$AJ$4)","v":"00:00:00"},"Coverpage"]
[null,2,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(D9=\"\",\"\",$AH$5)","v":0},{"$f":"IF(D9=\"\",\"\",$AJ$4)","v":"00:00:00"},"Overview"]
[null,3,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(D10=\"\",\"\",$AH$5)","v":0},{"$f":"IF(D10=\"\",\"\",$AJ$4)","v":"00:00:00"},"Application Requirements"]
[null,4,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(D11=\"\",\"\",$AH$5)","v":0},{"$f":"IF(D11=\"\",\"\",$AJ$4)","v":"00:00:00"},"Narrative"]
[null,5,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(D12=\"\",\"\",$AH$5)","v":0},{"$f":"IF(D12=\"\",\"\",$AJ$4)","v":"00:00:00"},"Env & Land Use Verification"]
[null,6,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Max Loan & Unit Mix"]
[null,7,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Dev Sources"]
[null,8,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Dev Budget"]
[null,9,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","TBL and High Cost Test"]
[null,10,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Dev Fee 2021"]
[null,11,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Supportive Services Costs"]
[null,12,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Operating"]
[null,13,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Reserves"]
[null,14,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Cash Flow"]
[null,15,null,"Accelerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"00:00:00","Application Support"]