{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["CoverPage","Overview","Threshold","Unit Mix","Dev Budget","Dev Sources","Award and Match","MTSP 50% Income Limits ","Rent Limits","MHP 9% SH & Large Family Loan","Drop Down","Operating","Cash Flow","Supportive Services Plan","Supportive Services Plan1","Dev Fee 2023-1","Dev Fee 2023","Certification & Legal","Local & Env Verification","Calculation Worksheet","Applicant Documents","Application Upload Checklist","App Support","App Support (2)","Upload Checklists","Upload Checklists (2)"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":12,"defined_names":3236,"comments":17,"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":"CoverPage","index":0,"n_rows":47,"n_cols":1,"rows_kept":47,"cut":false,"hidden":false,"merged":[[46,0,46,22],[4,0,4,22],[28,0,28,22],[29,0,29,22],[31,0,31,22],[8,0,8,22],[5,0,5,22],[10,1,10,2],[6,0,6,22],[41,0,41,22],[40,0,40,22],[32,0,32,22],[34,0,34,22],[35,0,35,22],[38,0,38,22],[39,0,39,22]]}
[]
[]
[]
[]
["2023 Homekey Tribal"]
["Notice of Funding Availability (NOFA) "]
[]
[]
["2023 Homekey Tribal Application"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State of California"]
["Governor Gavin Newsom"]
[]
["Lourdes M. Castro Ramírez, Secretary"]
["Business, Consumer Services and Housing Agency"]
[]
["Gustavo Velasquez, Director"]
["Department of Housing and Community Development"]
[]
[]
["2020 West El Camino Avenue, Suite 150, Sacramento, CA 95833"]
["Telephone: (916) 263-2771  "]
["Website: https://www.hcd.ca.gov/grants-and-funding/homekey"]
["Email: HKTribal@hcd.ca.gov"]
[]
[]
[]
[]
["2023-07-31"]

{"sheet":"Overview","index":1,"n_rows":144,"n_cols":39,"rows_kept":144,"cut":false,"hidden":false,"merged":[[50,31,50,35],[40,33,40,37],[30,8,30,11],[30,12,30,20],[30,21,30,24],[30,26,30,27],[47,13,47,20],[48,34,48,37],[49,3,49,12],[49,13,49,30],[50,3,50,12],[50,13,50,30],[46,3,46,11],[44,26,44,29],[41,28,41,32],[21,0,21,3],[31,0,31,7],[31,8,31,17],[27,0,27,7],[27,28,27,32],[27,33,27,37],[22,0,24,7],[22,8,22,15],[22,16,22,17],[22,18,22,25],[22,26,22,27],[22,28,22,35],[23,8,23,15],[28,0,28,37],[29,0,30,7],[26,28,26,32],[21,36,21,37],[21,4,21,10],[26,0,26,4],[23,18,23,25],[23,26,23,27],[24,8,24,37],[31,18,31,25],[31,26,31,27],[83,34,83,37],[89,31,89,35],[89,36,89,37],[85,34,85,37],[85,0,85,2],[83,3,83,20],[85,3,85,11],[85,13,85,20],[84,0,84,2],[84,32,84,33],[84,34,84,37],[85,32,85,33],[83,22,83,27],[88,31,88,35],[86,0,86,1],[85,21,85,22],[84,23,84,31],[84,3,84,11],[89,0,89,2],[131,9,131,20],[129,0,129,37],[128,0,128,1],[128,2,128,6],[131,22,131,28],[131,29,131,30],[131,31,131,32],[122,0,122,1],[122,22,122,28],[122,29,122,30],[122,2,122,6],[122,7,122,8],[122,9,122,20],[124,3,124,14],[122,34,122,37],[122,31,122,32],[123,0,123,37],[127,30,127,37],[126,0,126,37],[128,29,128,30],[128,31,128,32],[128,7,128,8],[128,9,128,20],[127,3,127,14],[93,36,93,37],[92,36,92,37],[92,31,92,35],[95,31,95,35],[96,0,96,2],[96,31,96,35],[96,36,96,37],[95,0,95,2],[94,0,94,2],[95,36,95,37],[92,3,92,12],[94,31,94,35],[90,0,90,2],[91,3,91,12],[119,0,119,37],[120,0,120,37],[115,0,115,2],[117,31,117,35],[124,0,124,2],[125,29,125,30],[125,34,125,37],[125,7,125,8],[125,9,125,20],[118,0,118,2],[121,30,121,37],[121,15,121,18],[121,19,121,26],[117,0,117,2],[116,0,116,2],[118,36,118,37],[124,15,124,18],[125,31,125,32],[124,27,124,29],[125,0,125,1],[125,2,125,6],[124,30,124,37],[124,19,124,26],[133,30,133,37],[134,9,134,20],[134,2,134,6],[134,31,134,32],[121,3,121,14],[132,0,132,37],[131,34,131,37],[131,0,131,1],[125,22,125,28],[130,30,130,37],[130,15,130,18],[130,0,130,2],[130,3,130,14],[121,0,121,2],[121,27,121,29],[127,0,127,2],[131,2,131,6],[131,7,131,8],[130,27,130,29],[127,15,127,18],[130,19,130,26],[128,22,128,28],[133,0,133,2],[133,3,133,14],[134,0,134,1],[139,30,139,37],[137,9,137,20],[137,22,137,28],[137,29,137,30],[136,0,136,2],[137,7,137,8],[137,31,137,32],[136,27,136,29],[136,30,136,37],[136,3,136,14],[136,15,136,18],[136,19,136,26],[135,0,135,37],[134,7,134,8],[140,2,140,6],[140,7,140,8],[140,9,140,20],[140,22,140,28],[140,29,140,30],[140,34,140,37],[138,0,138,37],[137,34,137,37],[139,0,139,2],[140,31,140,32],[139,15,139,18],[140,0,140,1],[137,0,137,1],[137,2,137,6],[139,3,139,14],[139,19,139,26],[139,27,139,29],[128,34,128,37],[0,0,0,34],[0,35,0,37],[37,0,37,35],[37,36,37,37],[1,0,1,37],[20,18,20,20],[20,21,20,27],[20,34,20,37],[10,0,10,37],[2,36,2,37],[2,0,2,35],[21,11,21,35],[16,16,16,17],[15,12,15,21],[23,28,23,35],[23,16,23,17],[15,22,15,23],[3,0,3,37],[36,0,36,37],[35,0,35,37],[32,0,32,35],[32,36,32,37],[33,0,33,35],[7,0,7,37],[4,0,4,37],[6,0,6,37],[5,0,5,37],[8,0,8,37],[9,0,9,37],[13,34,13,37],[19,33,19,37],[19,26,19,32],[19,4,19,25],[14,36,14,37],[15,36,15,37],[16,0,16,15],[11,34,11,37],[12,34,12,37],[14,0,14,9],[14,24,14,35],[17,0,17,15],[15,0,15,9],[18,0,18,37],[16,18,17,35],[16,36,17,37],[14,22,14,23],[14,10,14,11],[15,10,15,11],[17,16,17,17],[20,4,20,17],[19,0,19,3],[15,24,15,35],[14,12,14,21],[20,28,20,29],[20,30,20,32],[20,0,20,3],[58,36,58,37],[76,13,78,14],[76,15,76,30],[76,31,76,35],[76,36,76,37],[26,17,26,22],[26,23,26,27],[47,23,47,31],[47,32,47,33],[46,32,46,33],[46,34,46,37],[49,31,49,35],[44,4,44,25],[45,3,45,20],[42,0,42,37],[41,25,41,27],[46,0,46,2],[46,21,46,22],[46,23,46,31],[44,0,44,3],[45,0,45,2],[61,31,61,35],[38,0,38,14],[38,21,38,24],[55,31,55,35],[55,36,55,37],[45,22,45,27],[45,28,45,29],[47,3,47,11],[22,36,22,37],[25,0,25,37],[26,33,26,37],[41,33,41,37],[39,28,39,32],[39,0,39,14],[40,17,40,20],[41,17,41,20],[43,0,43,37],[41,0,41,14],[41,21,41,24],[41,15,41,16],[30,28,30,37],[38,17,38,20],[38,33,38,37],[39,33,39,37],[38,25,38,27],[44,30,44,37],[46,13,46,20],[26,5,26,10],[26,11,26,16],[27,8,27,27],[29,9,29,14],[29,16,29,18],[29,20,29,24],[29,26,29,37],[39,25,39,27],[40,25,40,27],[38,15,38,16],[40,15,40,16],[39,15,39,16],[40,28,40,32],[39,17,39,20],[38,28,38,32],[39,21,39,24],[40,21,40,24],[31,28,31,35],[31,36,31,37],[118,31,118,35],[116,31,116,35],[112,31,112,35],[111,31,111,35],[110,31,110,35],[114,31,114,35],[117,36,117,37],[115,36,115,37],[23,36,23,37],[56,31,56,35],[56,36,56,37],[82,30,82,37],[45,34,45,37],[45,30,45,32],[33,36,33,37],[94,36,94,37],[98,36,98,37],[97,31,97,35],[97,36,97,37],[99,31,99,35],[99,36,99,37],[34,0,34,35],[34,36,34,37],[40,0,40,14],[116,36,116,37],[107,36,107,37],[47,0,47,2],[48,2,48,20],[48,30,48,32],[50,36,50,37],[51,36,51,37],[52,31,52,35],[49,36,49,37],[47,21,47,22],[47,34,47,37],[48,22,48,27],[48,28,48,29],[52,3,52,12],[52,13,52,30],[59,36,59,37],[60,15,60,30],[61,3,61,12],[61,15,61,30],[82,26,82,29],[54,31,54,35],[58,0,58,2],[61,36,61,37],[74,31,74,35],[64,34,64,37],[53,36,53,37],[54,36,54,37],[55,0,55,2],[81,0,81,37],[59,15,59,30],[68,3,68,12],[68,13,68,30],[71,0,71,2],[71,3,71,12],[71,13,71,30],[74,0,74,2],[74,3,74,12],[74,13,74,30],[53,0,53,2],[61,0,61,2],[60,0,60,2],[60,31,60,35],[60,36,60,37],[67,34,67,37],[57,0,57,2],[57,31,57,35],[57,36,57,37],[77,0,77,2],[102,0,102,2],[104,21,104,22],[104,23,104,31],[85,23,85,31],[53,31,53,35],[54,0,54,2],[91,13,91,30],[92,13,92,30],[91,0,91,2],[65,0,65,2],[65,3,65,11],[65,13,65,20],[65,21,65,22],[66,0,66,2],[66,3,66,11],[67,0,67,1],[68,0,68,2],[59,0,59,2],[59,31,59,35],[87,31,87,35],[88,0,88,2],[87,0,87,2],[84,13,84,20],[53,3,53,12],[51,3,51,12],[51,13,51,30],[54,3,54,12],[54,13,54,30],[56,0,56,2],[49,0,49,2],[51,0,51,2],[50,0,50,2],[52,0,52,2],[53,13,53,30],[48,0,48,1],[58,31,58,35],[90,3,90,12],[86,34,86,37],[84,21,84,22],[87,36,87,37],[90,31,90,35],[90,36,90,37],[83,28,83,29],[83,30,83,32],[52,36,52,37],[51,31,51,35],[65,23,65,31],[65,32,65,33],[65,34,65,37],[66,13,66,20],[66,21,66,22],[66,23,66,31],[66,32,66,33],[66,34,66,37],[67,2,67,20],[67,22,67,27],[67,28,67,29],[67,30,67,32],[90,13,90,30],[86,2,86,20],[86,22,86,27],[86,28,86,29],[86,30,86,32],[91,36,91,37],[88,36,88,37],[115,31,115,35],[60,3,60,12],[60,13,61,14],[82,0,82,3],[82,4,82,25],[83,0,83,2],[110,0,110,2],[105,34,105,37],[98,0,98,2],[101,0,101,3],[112,0,112,2],[112,13,112,30],[113,3,113,12],[113,13,113,30],[107,31,107,35],[111,3,111,12],[111,13,111,30],[91,31,91,35],[114,0,114,2],[114,3,114,12],[114,13,116,14],[114,15,114,30],[115,3,115,12],[115,15,115,30],[116,3,116,12],[55,13,55,30],[56,3,56,12],[56,13,56,30],[57,3,57,12],[57,13,59,14],[57,15,57,30],[58,3,58,12],[89,13,89,30],[100,0,100,37],[89,3,89,12],[87,13,87,30],[88,13,88,30],[93,3,93,12],[94,3,94,12],[95,3,95,12],[96,3,96,12],[97,3,97,12],[98,3,98,12],[99,3,99,12],[98,13,99,14],[93,13,93,30],[94,13,94,30],[92,0,92,2],[98,31,98,35],[95,13,97,14],[95,15,95,30],[96,15,96,30],[97,15,97,30],[98,15,98,30],[99,15,99,30],[99,0,99,2],[93,0,93,2],[97,0,97,2],[93,31,93,35],[103,0,103,2],[104,34,104,37],[105,22,105,27],[103,3,103,11],[105,0,105,1],[104,0,104,2],[104,3,104,11],[104,13,104,20],[105,30,105,32],[103,13,103,20],[103,21,103,22],[103,23,103,31],[87,41,87,48],[113,0,113,2],[113,31,113,35],[113,36,113,37],[108,31,108,35],[106,36,106,37],[108,36,108,37],[107,0,107,2],[108,0,108,2],[106,0,106,2],[106,31,106,35],[110,36,110,37],[109,36,109,37],[111,0,111,2],[109,31,109,35],[109,0,109,2],[112,3,112,12],[88,41,88,48],[89,41,89,48],[87,3,87,12],[88,3,88,12],[103,32,103,33],[103,34,103,37],[105,2,105,20],[51,41,51,50],[58,15,58,30],[59,3,59,12],[55,3,55,12],[99,41,99,48],[90,41,90,48],[91,41,91,48],[92,41,92,48],[93,41,93,48],[94,41,94,48],[95,41,95,48],[96,41,96,48],[97,41,97,48],[98,41,98,48],[62,0,62,37],[63,0,63,3],[63,4,63,25],[63,26,63,29],[63,30,63,37],[64,0,64,2],[64,3,64,20],[64,22,64,27],[64,28,64,29],[64,30,64,32],[102,3,102,20],[102,22,102,27],[102,28,102,29],[101,30,101,37],[101,26,101,29],[101,4,101,25],[102,30,102,32],[102,34,102,37],[106,41,106,48],[105,28,105,29],[104,32,104,33],[107,41,107,48],[108,41,108,48],[109,41,109,48],[110,41,110,48],[111,41,111,48],[112,41,112,48],[113,41,113,48],[114,41,114,48],[106,3,106,12],[106,13,106,30],[107,3,107,12],[107,13,107,30],[108,3,108,12],[108,13,108,30],[109,3,109,12],[109,13,109,30],[110,3,110,12],[110,13,110,30],[114,36,114,37],[111,36,111,37],[112,36,112,37],[12,22,12,33],[13,22,13,33],[11,0,11,6],[12,0,12,6],[11,11,11,17],[12,11,12,17],[13,0,13,6],[13,11,13,17],[11,7,11,10],[12,7,12,10],[13,7,13,10],[11,18,11,21],[12,18,12,21],[13,18,13,21],[11,22,11,33],[143,28,143,29],[143,36,143,37],[141,0,141,37],[142,0,142,37],[143,0,143,27],[143,30,143,35],[144,0,144,37],[115,41,115,48],[116,41,116,48],[117,41,117,48],[116,15,116,30],[117,3,117,12],[117,13,118,14],[117,15,117,30],[118,3,118,12],[118,15,118,30],[133,15,133,18],[133,19,133,26],[133,27,133,29],[134,22,134,28],[134,29,134,30],[134,34,134,37],[127,19,127,26],[127,27,127,29],[68,41,68,48],[69,0,69,2],[69,3,69,12],[69,13,69,30],[69,31,69,35],[69,36,69,37],[69,41,69,48],[70,0,70,2],[70,3,70,12],[70,13,70,30],[70,31,70,35],[70,36,70,37],[70,41,70,48],[68,31,68,35],[68,36,68,37],[71,41,71,48],[72,0,72,2],[72,3,72,12],[72,13,72,30],[72,31,72,35],[72,36,72,37],[72,41,72,48],[73,0,73,2],[73,3,73,12],[73,13,73,30],[73,31,73,35],[73,36,73,37],[73,41,73,48],[71,31,71,35],[71,36,71,37],[77,3,77,12],[77,15,77,30],[77,31,77,35],[77,36,77,37],[77,41,77,48],[78,0,78,2],[78,3,78,12],[78,15,78,30],[78,31,78,35],[78,36,78,37],[78,41,78,48],[79,0,79,2],[79,3,79,12],[79,13,80,14],[79,15,79,30],[79,31,79,35],[79,36,79,37],[79,41,79,48],[80,0,80,2],[80,3,80,12],[80,15,80,30],[80,31,80,35],[80,36,80,37],[80,41,80,48],[75,0,75,2],[75,3,75,12],[75,13,75,30],[75,31,75,35],[75,36,75,37],[74,41,74,48],[75,41,75,48],[76,0,76,2],[76,3,76,12],[76,41,76,48],[74,36,74,37]]}
[" 2023 Homekey Tribal Project Overview",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-10"]
[" §401 Pre-Application Consultation Requirement"]
["Has the Eligible Applicant undertaken a preapplication meeting with HCD regarding the proposed Homekey Project?\nPlease submit your meeting request and obtain the pre-application survey by emailing  HKTribal@hcd.ca.gov. The meeting will be scheduled upon receipt of the completed survey."]
["Instructions"]
["\"Light blue\" shaded cells are for Applicant input. "]
["\"Red\" shaded cells indicate Homekey requirement. Please provide an explanation in the Comment Section of the failed requirement. "]
["\"Orange\" shaded cells' indicate required attachments. The required electronic files may uploaded to the Portal and saved using the Electronic File Name referenced in the Application Upload Checklist.\""]
["NOFA section references are made with \"§\" and the corresponding NOFA section number. "]
[]
["Please contact HKTribal@hcd.ca.gov for program questions or assistance with this application."]
["Homekey Tribal Summary (auto populated from Award and Match worksheet)"]
["Capital Baseline Award",null,null,null,null,null,null,{"$f":"'Award and Match'!$T$4","v":0},null,null,null,"Extraordinary Costs",null,null,null,null,null,null,{"$f":"'Award and Match'!$T$5","v":0},null,null,null,"Total Requested Capital Award",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H$12,S$12,S$13)","v":0}]
["Operating Subsidy",null,null,null,null,null,null,{"$f":"'Award and Match'!$U$10","v":0},null,null,null,"Relocation Costs",null,null,null,null,null,null,{"$f":"'Award and Match'!$U$9","v":0},null,null,null,"Total Requested Operating Subsidy",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$13","v":0}]
["Predevelopment Funding",null,null,null,null,null,null,{"$f":"'Award and Match'!$U$6","v":0},null,null,null,"Acquisition Funding",null,null,null,null,null,null,{"$f":"'Award and Match'!$U$7","v":0},null,null,null," Total Requested Homekey Award",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AI$12,$AI$13)","v":0}]
["Number of Units Proposed in the Project",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$B$15","v":0},null,"Number of At-Risk of Homelessness Units",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$O$15","v":0},null,"Number of Transition-Aged Youth Units",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!P15","v":0}]
["Number of Assisted Units",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$S$15","v":0},null,"Number of Homeless Units",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$Q$15","v":0},null,"Number of Senior Units",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!R15","v":0}]
["Number of Units accessible to persons with hearing or vision disabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Homeless Youth or Youth at Risk of Homelessness Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$R$15","v":0}]
["Number of Units accessible to persons with mobility disabilities"]
["Project Overview"]
["Project Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Where is the Project located?"]
["Project Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project City",null,null,null,null,null,null,null,null,null,"State",null,"CA",null,null,"Zip"]
["Project County",null,null,null,null,null,null,null,null,null,null,"Is the Project in a Rural Area per H&S Code §50199.21? (use the TCAC Method for determining rural status)"]
["Project and unit amenities/features",null,null,null,null,null,null,null,"Number of parking spaces",null,null,null,null,null,null,null,null,null,"Number of elevators",null,null,null,null,null,null,null,null,null,"No. of residential building"]
[null,null,null,null,null,null,null,null,"Common area (sq. ft.)",null,null,null,null,null,null,null,null,null,"Land area (acres)",null,null,null,null,null,null,null,null,null,"Total residential area (sq. ft.)"]
[null,null,null,null,null,null,null,null,"Other (specify)"]
["Assessor Parcel Number(s) (APNs)"]
[]
["Project Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Tax Credits"]
[]
["What is/are the proposed Target Population? (check all that apply)",null,null,null,null,null,null,null,null,"At-Risk of Homelessness",null,null,null,null,null,null,"Homeless",null,null,null,"Transition-Aged Youth",null,null,null,null,null,"Homeless Youth or Youth at Risk of Homelessness",null,null,null,null,null,null,null,null,null,null,null,"Senior Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I31=\"Senior Project\",\"If Senior Project is selected, select age restrictions from dropdown =====>>>\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
["§201 Eligible Uses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Requesting Relocation Costs?",null,null,null,null,null,null,null,null,null,"Requesting Homekey Operating Subsidy?"]
["§203(B) Eligible Applicant acknowledges that for purposes of calculating Program grant amounts and for the purpose of determining compliance with Program requirements that a Rental Housing Development contain four or more Units, a single-family house is one Unit, and an apartment Unit in an apartment building is one Unit regardless of the number of bedrooms within the apartment Unit. "]
["§203(C) Eligible Applicant acknowledges that an Eligible Project must be located within the state of California."]
["§203(D) Eligible Applicant acknowledges that substituting previously awarded Department funds is prohibited, except as provided below:\n1. Applicants seeking to substitute previously awarded Homekey funds must request withdrawal of their prior award in writing and provide reasonable justification that the substitution is necessary to ensure project feasibility. Substitutions based solely upon Applicant preference or convenience will not be permitted. Applicants are encouraged to discuss available options during pre-application meetings.\n2. Where the Applicant seeks to substitute funds previously awarded under a Homekey Tribal set-aside, the previously awarded funds will be disencumbered from the prior NOFA and added to funds available under the NOFA to ensure that no tribal funds are lost.\nNote: The provisions of this paragraph are only applicable to previous Homekey Program awards that have not been expended, or any portion thereof."]
["Project Narrative"]
[]
["Has the Eligible Applicant applied, plan to apply, or been awarded other HCD program funds (outside this Tribal Homekey NOFA) for this Project site?"]
["Other HCD Program(s) Name(s):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plan to Apply?",null,"Loan Amount",null,null,null,"Grant Amount",null,null,null,"Awarded?",null,null," Award Date/Expected Award Date",null,null,null,null,"HCD Contract Number"]
[]
[]
[]
["§200 Eligible Applicants"]
["Applicant #1"]
["Applicant Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type",null,null,null,null,null,null,null,null,null,null,null,"Federally Recognized Tribe"]
["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,"CA",null,null,"Zip",null,null,null,null,"Non-Federally Recognized Tribe"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,"Tribally Designated Housing Entity"]
["App. Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,"App1 Cert & Legal",null,null,null,null,null,null,null,null,null,"Reference: Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Resolution",null,null,null,null,null,null,null,null,null,"Provide an authorizing resolution. Signature required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF(AE45=\"Non-Federally Recognized Tribe\",\"App1 Payee Data\",\"App1 TIN\")","v":"App1 TIN"},null,null,null,null,null,null,null,null,null,"Provide a Payee Data Record or TIN Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Signature Block",null,null,null,null,null,null,null,null,null,"Refer to Applicant Documents Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,null,"Provide governing charter documents, ordinance, or bylaws (as applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 OrgChart",null,null,null,null,null,null,null,null,null,"Refer to Applicant Documents Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Cert of Good Standing ",null,null,null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Tax-Exempt Status",null,null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Article of Org",null,null,null,null,null,null,null,null,null,"LLC",null,"Provide Articles of Organization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Cert of Amendment",null,null,null,null,null,null,null,null,null,null,null,"Certificate of Amendment (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Stat of Information",null,null,null,null,null,null,null,null,null,null,null,"Provide Statement of Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Cert of LP",null,null,null,null,null,null,null,null,null,"LP",null,"Provide Certificate of Limited Partnership",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 LP Agreement",null,null,null,null,null,null,null,null,null,null,null,"Limited Partnership Agreement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Tribally Controlled Legal Entity"]
["Applicant 1 Legal Entity Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip",null,null,null,null,"Nonprofit Corporation"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,"For-profit Corporation"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,"Limited Partnership"]
["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,null,null,null,"Limited Liability Company"]
["File Name",null,null,"App1 Legal Entity  Cert & Legal",null,null,null,null,null,null,null,null,null,"Reference: Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Resolution",null,null,null,null,null,null,null,null,null,"Provide an authorizing resolution. Signature required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Payee Data or TIN",null,null,null,null,null,null,null,null,null,"Provide a Payee Data Record or TIN Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Signature Block",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity OrgDoc1, OrgDoc2, etc.",null,null,null,null,null,null,null,null,null,"Provide governing charter documents, ordinance, or bylaws (as applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity OrgChart",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Cert of Good Standing",null,null,null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Tax-Exempt Status",null,null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Article of Org",null,null,null,null,null,null,null,null,null,"LLC",null,"Provide Articles of Organization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Cert of Amendment",null,null,null,null,null,null,null,null,null,null,null,"Certificate of Amendment (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Stat of Information",null,null,null,null,null,null,null,null,null,null,null,"Provide Statement of Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity Cert of LP",null,null,null,null,null,null,null,null,null,"LP",null,"Provide Certificate of Limited Partnership",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"App1 Legal Entity LP Agreement",null,null,null,null,null,null,null,null,null,null,null,"Limited Partnership Agreement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Co-Applicant #1 (if applicable)"]
["Co-Applicant 1 Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Cert & Legal\",\"App1 Legal Entity Cert & Legal\")","v":"App1 Cert & Legal"},null,null,null,null,null,null,null,null,null,"Reference: Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Resolution\",\"App1 Legal Entity Resolution\")","v":"App1 Resolution"},null,null,null,null,null,null,null,null,null,"Provide an authorizing resolution. Signature required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Payee Data or TIN\",\"App1 Legal Entity Payee Data or TIN\")","v":"App1 Payee Data or TIN"},null,null,null,null,null,null,null,null,null,"Provide a Payee Data Record or TIN Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Signature Block\",\"App1 Legal Entity Signature Block\")","v":"App1 Signature Block"},null,null,null,null,null,null,null,null,null,"Refer to Applicant Documents Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 OrgDoc1, OrgDoc2, etc.\",\"App1 Legal Entity OrgDoc1, OrgDoc2, etc.\")","v":"App1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,null,"Provide governing charter documents, ordinance, or bylaws (as applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 OrgChart\",\"App1 Legal Entity OrgChart.\")","v":"App1 OrgChart"},null,null,null,null,null,null,null,null,null,"Refer to Applicant Documents Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Cert of Good Standing\",\"App1 Legal Entity Cert of Good Standing\")","v":"App1 Cert of Good Standing"},null,null,null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Tax-Exempt Status\",\"App1 Legal Entity Tax-Exempt Status\")","v":"App1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Article of Org\",\"App1 Legal Entity Article of Org\")","v":"App1 Article of Org"},null,null,null,null,null,null,null,null,null,"LLC",null,"Provide Articles of Organization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Cert of Amendment\",\"App1 Legal Entity Cert of Amendment\")","v":"App1 Cert of Amendment"},null,null,null,null,null,null,null,null,null,null,null,"Certificate of Amendment (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Stat of Information\",\"App1 Legal Entity Stat of Information\")","v":"App1 Stat of Information"},null,null,null,null,null,null,null,null,null,null,null,"Provide Statement of Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 Cert of LP\",\"App1 Legal Entity Cert of LP\")","v":"App1 Cert of LP"},null,null,null,null,null,null,null,null,null,"LP",null,"Provide Certificate of Limited Partnership",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$82=\"Co-Applicant #1 (if applicable)\",\"App1 LP Agreement\",\"App1 Legal Entity LP Agreement\")","v":"App1 LP Agreement"},null,null,null,null,null,null,null,null,null,null,null,"Limited Partnership Agreement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Co-Applicant #2 (if applicable)"]
["Co-Applicant 2 Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organization type"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["Auth Rep",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Contact",null,null,null,null,null,null,null,null,null,null,null,"Title",null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,"Phone"]
["Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,"State",null,null,null,null,"Zip"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Cert & Legal\",\"App1 Cert & Legal\")","v":"Co-App2 Cert & Legal"},null,null,null,null,null,null,null,null,null,"Reference: Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Resolution\",\"App1 Resolution\")","v":"Co-App2 Resolution"},null,null,null,null,null,null,null,null,null,"Provide an authorizing resolution. Signature required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Payee Data or TIN\",\"App1 Payee Data or TIN\")","v":"Co-App2 Payee Data or TIN"},null,null,null,null,null,null,null,null,null,"Provide a Payee Data Record or TIN Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Signature Block\",\"App1 Signature Block\")","v":"Co-App2 Signature Block"},null,null,null,null,null,null,null,null,null,"Refer to Applicant Documents Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 OrgDoc1, OrgDoc2, etc.\",\"App1 OrgDoc1, OrgDoc2, etc.\")","v":"Co-App2 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,null,"Provide governing charter documents, ordinance, or bylaws (as applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 OrgChart\",\"App1 OrgChart\")","v":"Co-App2 OrgChart"},null,null,null,null,null,null,null,null,null,"Refer to Applicant Documents Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Cert of Good Standing\",\"App1 Cert of Good Standing\")","v":"Co-App2 Cert of Good Standing"},null,null,null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Tax-Exempt Status\",\"App1 Tax-Exempt Status\")","v":"Co-App2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Article of Org\",\"App1 Article of Org\")","v":"Co-App2 Article of Org"},null,null,null,null,null,null,null,null,null,"LLC",null,"Provide Articles of Organization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Cert of Amendment\",\"App1 Cert of Amendment\")","v":"Co-App2 Cert of Amendment"},null,null,null,null,null,null,null,null,null,null,null,"Certificate of Amendment (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Stat of Information\",\"App1 Stat of Information\")","v":"Co-App2 Stat of Information"},null,null,null,null,null,null,null,null,null,null,null,"Provide Statement of Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 Cert of LP\",\"App1 Cert of LP\")","v":"Co-App2 Cert of LP"},null,null,null,null,null,null,null,null,null,"LP",null,"Provide Certificate of Limited Partnership",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,{"$f":"IF($A$101=\"Co-Applicant #2 (if applicable)\",\"Co-App2 LP Agreement\",\"App1 LP Agreement\")","v":"Co-App2 LP Agreement"},null,null,null,null,null,null,null,null,null,null,null,"Limited Partnership Agreement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Development Team Contacts (provide information that is currently available)"]
["Property Management Company"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Financial Consultant"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Legal Counsel"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["General Contractor"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Architect"]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Development/Operating Funding Source "]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["Development/Operating Funding Source "]
["Legal Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Name",null,null,null,null,null,null,null,null,null,null,null,"Email"]
["Phone",null,null,null,null,null,null,"Address",null,null,null,null,null,null,null,null,null,null,null,null,null,"City",null,null,null,null,null,null,null,"State",null,null,null,"Zip"]
["§205 Program Deadlines"]
["A. Capital funds must be expended within eight months of the date of award. Eligible Applicants may request an extension of this deadline at time of application or at any time thereafter by providing a description of the circumstances, reason for extension and proposed length of extension requested. The Director shall have reasonable discretion to approve or deny such an extension upon conducting a full and good faith review of the Applicant's extension request"]
["Is the Eligible Applicant requesting for an expenditure deadline extension? If yes, please provide a description of the circumstance, reason for extension, and proposed length of extension request below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If yes, how many months?"]

{"sheet":"Threshold","index":2,"n_rows":146,"n_cols":40,"rows_kept":146,"cut":false,"hidden":false,"merged":[[141,11,141,29],[141,35,141,37],[142,11,142,29],[142,35,142,37],[143,11,143,29],[143,35,143,37],[112,0,112,2],[112,3,112,10],[112,11,112,30],[112,31,112,35],[112,36,112,37],[122,0,122,35],[122,36,122,37],[124,0,124,35],[124,36,124,37],[123,0,123,2],[123,3,123,10],[123,11,123,30],[123,31,123,35],[123,36,123,37],[114,0,114,35],[114,36,114,37],[116,31,116,35],[116,36,116,37],[59,36,59,37],[60,0,60,2],[78,3,78,10],[70,0,70,37],[71,0,71,37],[72,36,72,37],[58,36,58,37],[66,14,66,25],[66,0,66,4],[61,36,61,37],[62,26,62,31],[62,32,62,34],[62,35,62,37],[68,14,68,25],[66,32,66,34],[63,26,63,31],[59,0,59,35],[146,0,146,37],[97,0,97,35],[97,36,97,37],[136,0,136,2],[127,3,127,10],[136,3,136,10],[138,36,138,37],[136,11,136,29],[136,30,136,34],[136,35,136,37],[138,0,138,35],[130,0,130,37],[137,0,137,37],[118,36,118,37],[116,0,116,2],[116,3,116,10],[116,11,116,30],[115,36,115,37],[98,36,98,37],[99,0,99,35],[104,0,104,37],[105,0,105,35],[106,0,106,35],[110,0,110,35],[84,0,84,37],[90,0,90,37],[68,0,68,4],[69,0,69,4],[68,5,68,13],[69,5,69,13],[68,26,68,31],[68,32,68,34],[68,35,68,37],[85,0,85,35],[85,36,85,37],[77,0,77,35],[72,0,72,2],[74,0,74,2],[74,3,74,10],[74,11,74,30],[74,31,74,35],[74,36,74,37],[76,0,76,2],[76,3,76,10],[76,11,76,30],[76,31,76,35],[76,36,76,37],[69,14,69,25],[95,0,95,37],[91,0,91,35],[91,36,91,37],[93,0,93,35],[93,36,93,37],[38,0,38,35],[38,36,38,37],[39,0,39,2],[111,11,111,30],[111,31,111,35],[111,0,111,2],[106,36,106,37],[110,36,110,37],[111,36,111,37],[69,35,69,37],[111,3,111,10],[78,31,78,35],[78,36,78,37],[101,0,101,37],[100,36,100,37],[96,36,96,37],[82,0,82,35],[78,0,78,2],[73,0,73,2],[0,0,0,35],[0,36,0,37],[135,11,135,23],[135,0,135,10],[135,24,135,37],[134,36,134,37],[132,0,132,2],[132,3,132,10],[133,0,133,35],[133,36,133,37],[134,0,134,35],[98,0,98,35],[63,35,63,37],[64,14,64,25],[62,14,62,25],[63,14,63,25],[64,35,64,37],[69,32,69,34],[103,36,103,37],[102,0,102,37],[103,0,103,35],[89,0,89,2],[89,3,89,10],[89,11,89,30],[57,0,57,35],[62,5,62,13],[37,0,37,19],[36,29,36,35],[60,36,60,37],[37,36,37,37],[61,0,61,35],[23,26,23,27],[20,25,20,27],[28,0,28,19],[28,20,28,25],[31,26,31,28],[26,20,26,25],[36,36,36,37],[31,20,31,25],[33,29,33,35],[33,26,33,28],[31,29,31,35],[34,20,34,25],[35,29,35,35],[34,26,34,28],[35,26,35,28],[28,36,28,37],[28,29,28,35],[96,0,96,35],[92,31,92,35],[92,36,92,37],[80,0,80,35],[80,36,80,37],[37,20,37,25],[37,29,37,35],[31,0,31,19],[31,36,31,37],[63,32,63,34],[65,26,65,31],[69,26,69,31],[63,5,63,13],[64,5,64,13],[67,26,67,31],[67,32,67,34],[67,35,67,37],[64,0,64,4],[65,0,65,4],[65,5,65,13],[67,0,67,4],[66,5,66,13],[67,5,67,13],[65,14,65,25],[86,0,86,35],[86,36,86,37],[87,0,87,35],[87,36,87,37],[88,0,88,35],[88,36,88,37],[94,0,94,2],[94,3,94,10],[94,11,94,30],[94,31,94,35],[94,36,94,37],[89,31,89,35],[89,36,89,37],[92,0,92,2],[92,3,92,10],[92,11,92,30],[1,0,1,37],[27,0,27,19],[25,6,25,7],[27,20,27,25],[27,29,27,35],[19,16,19,20],[20,16,20,20],[21,0,21,35],[21,36,21,37],[20,21,20,24],[20,28,20,34],[23,13,23,17],[23,0,23,12],[23,20,23,25],[23,18,23,19],[25,36,25,37],[26,36,26,37],[25,8,25,15],[22,0,22,2],[22,3,22,10],[19,35,19,37],[18,0,18,35],[19,25,19,27],[27,36,27,37],[81,3,81,10],[81,11,81,30],[81,31,81,35],[81,36,81,37],[77,36,77,37],[60,3,60,10],[73,3,73,10],[72,3,72,10],[65,32,65,34],[65,35,65,37],[64,32,64,34],[62,0,62,4],[78,11,78,30],[63,0,63,4],[64,26,64,31],[66,35,66,37],[79,0,79,35],[79,36,79,37],[2,0,2,37],[3,0,3,35],[3,36,3,37],[4,0,4,35],[4,36,4,37],[24,8,24,15],[30,20,30,25],[30,26,30,28],[30,29,30,35],[24,16,24,24],[25,0,25,5],[30,0,30,19],[24,25,24,35],[18,36,18,37],[19,21,19,24],[29,20,29,25],[30,36,30,37],[19,0,19,15],[20,0,20,15],[19,28,19,34],[28,26,28,28],[29,26,29,28],[29,29,29,35],[29,36,29,37],[108,36,108,37],[109,0,109,2],[109,3,109,10],[109,11,109,30],[109,31,109,35],[109,36,109,37],[127,0,127,2],[24,36,24,37],[26,0,26,19],[24,0,24,5],[73,36,73,37],[82,36,82,37],[83,0,83,2],[83,3,83,10],[83,11,83,30],[83,31,83,35],[83,36,83,37],[73,11,73,30],[73,31,73,35],[32,0,32,37],[72,11,72,30],[72,31,72,35],[33,36,33,37],[81,0,81,2],[129,36,129,37],[125,0,125,37],[129,11,129,30],[119,30,119,34],[121,0,121,35],[117,0,117,37],[120,0,120,37],[129,31,129,35],[126,36,126,37],[29,0,29,19],[24,6,24,7],[44,0,44,2],[37,26,37,28],[66,26,66,31],[25,25,25,35],[26,26,26,28],[143,0,143,2],[143,3,143,10],[139,0,139,37],[142,0,142,2],[142,3,142,10],[140,0,140,35],[140,36,140,37],[141,0,141,2],[141,3,141,10],[49,0,49,35],[49,36,49,37],[50,0,50,2],[50,3,50,10],[50,11,50,30],[50,31,50,35],[44,27,44,30],[132,30,132,34],[132,35,132,37],[131,0,131,35],[119,35,119,37],[119,11,119,29],[131,36,131,37],[121,36,121,37],[99,36,99,37],[100,0,100,35],[107,0,107,37],[108,0,108,35],[119,0,119,2],[119,3,119,10],[129,0,129,2],[128,0,128,35],[128,36,128,37],[105,36,105,37],[118,0,118,35],[129,3,129,10],[113,0,113,37],[115,0,115,35],[127,11,127,30],[127,31,127,35],[127,36,127,37],[126,0,126,35],[55,0,55,35],[55,36,55,37],[22,31,22,35],[22,36,22,37],[53,36,53,37],[25,16,25,24],[33,0,33,19],[44,31,44,35],[44,36,44,37],[39,3,39,10],[39,11,39,30],[39,31,39,35],[39,36,39,37],[40,0,40,35],[40,36,40,37],[42,0,42,35],[42,36,42,37],[33,20,33,25],[27,26,27,28],[26,29,26,35],[35,36,35,37],[36,20,36,25],[35,0,35,19],[34,0,34,19],[5,36,5,37],[5,0,5,35],[9,0,9,2],[9,3,9,16],[9,17,9,24],[9,25,9,29],[9,30,9,37],[54,0,54,35],[54,36,54,37],[20,35,20,37],[34,29,34,35],[36,26,36,28],[36,0,36,19],[41,0,41,35],[41,36,41,37],[52,0,52,35],[52,36,52,37],[53,0,53,35],[51,0,51,35],[51,36,51,37],[6,0,6,37],[7,0,7,2],[7,3,7,16],[7,17,7,24],[7,25,7,29],[7,30,7,37],[8,0,8,2],[8,3,8,16],[8,17,8,24],[8,25,8,29],[8,30,8,37],[10,0,10,2],[10,3,10,16],[10,17,10,24],[10,25,10,29],[10,30,10,37],[11,0,11,2],[11,3,11,16],[11,17,11,24],[11,25,11,29],[11,30,11,37],[12,0,12,2],[12,3,12,16],[12,17,12,24],[12,25,12,29],[12,30,12,37],[13,0,13,2],[13,3,13,16],[13,17,13,24],[13,25,13,29],[13,30,13,37],[14,0,14,2],[14,3,14,16],[14,17,14,24],[14,25,14,29],[14,30,14,37],[50,36,50,37],[17,0,17,2],[17,3,17,16],[17,17,17,24],[17,25,17,29],[17,30,17,37],[15,0,15,2],[15,3,15,16],[15,17,15,24],[15,25,15,29],[15,30,15,37],[16,0,16,2],[16,3,16,16],[16,17,16,24],[16,25,16,29],[16,30,16,37],[44,3,44,10],[44,11,44,26],[48,0,48,2],[23,28,23,37],[47,0,47,2],[47,3,47,10],[47,31,47,35],[47,36,47,37],[141,30,141,34],[142,30,142,34],[143,30,143,34],[48,3,48,10],[48,31,48,35],[48,36,48,37],[48,11,48,30],[22,11,22,30],[75,0,75,2],[75,3,75,10],[75,11,75,30],[75,31,75,35],[75,36,75,37],[67,14,67,25],[60,11,60,30],[60,31,60,35],[57,36,57,37],[56,0,56,35],[56,36,56,37],[58,0,58,2],[58,3,58,10],[58,11,58,30],[58,31,58,35],[132,11,132,29],[46,11,46,30],[47,11,47,30],[45,0,45,2],[45,3,45,10],[45,31,45,35],[45,36,45,37],[46,0,46,2],[46,3,46,10],[46,31,46,35],[46,36,46,37],[43,0,43,2],[43,3,43,10],[43,11,43,26],[43,27,43,30],[43,31,43,35],[43,36,43,37],[34,36,34,37],[35,20,35,25],[45,11,45,30]]}
["Threshold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["§300 Threshold Requirements"]
["To be eligible to receive funding, all Projects must meet the following requirements as they relate to the Eligible Applicant and the project types."]
["1. Eligible Applicant acknowledges that applications may be submitted independently by an Eligible Applicant, as described in §200 and defined in Article VII of the NOFA. Alternatively, each of the foregoing Eligible Applicants may apply jointly with a Co-Applicant."]
["2. Eligible Applicant agrees Eligible Project(s) must serve persons qualifying as members of the Target Population per Article VII(II) of the NOFA."]
["3. Eligible Applicant acknowledges that it must demonstrate sufficient experience and capacity to develop, own and operate affordable housing and will control the project during acquisition, development, and occupancy. Does Eligible Applicant have the capacity to develop, own, and operate the proposed Project? If Yes, provide details in the Development Team Staffing Chart below:"]
["Development Team Staffing Chart  \n(Project Executive and key Project Staff)"]
["Staff type",null,null,"Employee / Consultant full name",null,null,null,null,null,null,null,null,null,null,null,null,null,"Position title",null,null,null,null,null,null,null,"Full time / Part time",null,null,null,null,"% of time dedicated to this project"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["4. Has Applicant developed, operated, or owned at least one affordable rental housing development of equivalent size, scale, and occupancy to the proposed Project? If Yes, provide details below:"]
["Project name and address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Who provides the experience",null,null,null,null,"Experience type",null,null,null,"Housing type",null,null,"Population served",null,null,null,null,null,null,"Latest date developed, owned, or operated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D45=\"\",\"Applicant #1\",Overview!D45)","v":"Applicant #1"}]
["4a. Eligible Applicant may satisfy this experience requirement by contracting or partnering with an entity that meets the requirements of this subdivision. \nAt time of application submittal, does the Eligible Applicant have a contract or partnership agreement that was fully executed, and it must remain in effect until project completion or permanent loan closing and the issuance of any required tax forms?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!E83=\"\",\"\",Overview!E83)","v":""}]
["File Name",null,null,"Contract, Partnership Agreement",null,null,null,null,null,null,null,"Provide a fully executed contract or partnership agreement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,null,{"$f":"IF(Overview!E102=\"\",\"\",Overview!E102)","v":""}]
["4b. Experience serving persons of the Target Population",null,null,null,null,null,null,null,null,null,null,null,null,"Property manager service years",null,null,null,null,{"$f":"SUM(AN28:AN32)/12","v":0},null,"Supportive Service Provider service years",null,null,null,null,null,{"$f":"SUM(AN34:AN38)/12","v":0}]
["Has a property manager been selected?",null,null,null,null,null,null,null,"If Yes, enter property manager name and complete experience chart below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Eligible Applicant certifies that this requirement will be reflected in future solicitation or memorandum of understanding?"]
["Has a supportive service provider been selected?",null,null,null,null,null,null,null,"If Yes, enter supportive service provider name and complete experience chart below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Eligible Applicant certifies that this requirement will be reflected in future solicitation or memorandum of understanding?"]
["Project name and address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Experience provider",null,null,null,null,null,"Housing type",null,null,"Population Served",null,null,null,null,null,null,"# of months serving"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Manager",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A28<>\"\",AD28<>\"\"),1,0)","v":0},{"$f":"IF(AM28=1,AK28,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Manager",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A29<>\"\",AD29<>\"\"),1,0)","v":0},{"$f":"IF(AM29=1,AK29,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Manager",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Manager",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AM31=1,AK31,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Manager",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AM32=1,AK32,0)","v":0}]
["Enter Supportive Service Provider name and complete experience chart below:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Service Provider",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A34<>\"\",AD34<>\"\"),1,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Service Provider",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Service Provider",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Service Provider",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supportive Service Provider",null,null,null,null,null,"Affordable Rental",null,null,null,null,null,null,null,null,null,null,null,0,0]
["4c. Eligible Applicant acknowledges that it may satisfy this experience requirement by contracting with an experienced property management company and service provider that meets the requirements of this subdivision. \nA letter of intent or Memoranda of Understanding, signed by the provider(s) is required at time of application. Such contract(s) must be fully executed prior to occupancy of the completed project. For purposes of this subdivision, an entity has “capacity” if it has adequate staff, capital, assets, and other resources to efficiently meet the operational needs, maintain the fiscal integrity; and to satisfy all legal requirements and obligations in connection with the Rental Housing Development. Evidence of capacity must be reasonably acceptable to the Department in form and substance. "]
["File Name",null,null,"MOU or Letter of Intent",null,null,null,null,null,null,null,"Provide a letter of intent or MOU signed by the provider(s)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["5. Eligible Applicant acknowledges that all proposed uses of Program funds are eligible pursuant to Section 201 of the NOFA."]
["6. Eligible Applicant acknowledges that the Application is complete at time of submittal, including all required documents and third-party reports, or where outstanding documents and reports can be obtained within a reasonable time, as specified by the Department. Third party reports may include, but are not limited to appraisals, market study or similar market analysis, environmental reports and relocation plans."]
["Eligible Applicant acknowledges that all Projects seeking funding for rehabilitation and new construction are required to submit a Phase I Environmental Site Assessment (ESA) which was prepared or updated no earlier than 12 months prior to the application due date."]
["File Name",null,null,"Env. Report 1",null,null,null,null,null,null,null,"Environmental Site Assessment Phase I (prepared or updated no earlier than 12 months prior to the application due date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Env. Report 2",null,null,null,null,null,null,null,"If Environmental Site Assessment Phase I requires a Phase II study, submit a Phase II (prepared or updated no earlier than 12 months prior to the application due date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Env. Report 3",null,null,null,null,null,null,null,"Rehab Only - Provide Lead Based Paint Report (for structures built prior to 1978)"]
["File Name",null,null,"Env. Report 4",null,null,null,null,null,null,null,"Rehab Only - Provide Mold Report"]
["File Name",null,null,"Env. Report 5",null,null,null,null,null,null,null,"Rehab Only - Provide Asbestos Report (for structures built prior to 1978)"]
["File Name",null,null,"PNA or CNA ",null,null,null,null,null,null,null,"Provide PNA/CNA & cost estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["6a. Is the Project requesting grant funds to pay for necessary third-party reports, architectural, appraisal, engineering, legal costs and attorney fees and other consulting costs and fees? If yes, please provide a letter of intent to HCD.\nNote: The letter of intent shall include an itemized list of outstanding items and an estimate of costs consistent with the development budget. If this form of evidence is relied upon at the time of application, the Department shall impose additional milestones in the Standard Agreement, requiring submission of all required documents not more than three months following execution of the Standard Agreement."]
["File Name",null,null,"Letter of Intent",null,null,null,null,null,null,null,"Provide a letter of intent that include an itemized list of outstanding items and an estimate of costs consistent with the development budget.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["6b. Eligible Applicant acknowledges that at time of application “complete” means that sufficient information and documentation is provided for staff to review and assess the feasibility of the proposed project. Throughout pre-application consultation and the application review process, Homekey staff will provide technical assistance to ensure that all necessary corrections are made prior to an award of funds"]
["7. Eligible Applicant acknowledges that it shall provide a duly adopted Resolution or Ordinance of the governing board, Tribal Council, Tribal Leadership or other tribal governing body, in accordance with the governing laws, of the applicant or co-applicant authorizing the application and the execution of all Department and Program documents"]
["8. Eligible Applicant certifies that the Project, as proposed in the application, is financially feasible as evidenced by documentation such as, but not limited to, Enforceable Funding Commitments, market study/market information, project proforma, sources and uses statement, or other feasibility documentation that is standard industry practice for the type of proposed housing development."]
["9. Eligible Applicant certifies that the Project will maintain Fiscal Integrity consistent with proposed Rents in the Assisted Units and is feasible pursuant to the underwriting standards in UMR Section 8310."]
["10. Eligible Applicant certifies that it has funding commitments or other reasonable assurance to cover operations and service costs with specific funding sources (government/philanthropic/private) for the proposed Project and a budget which covers operations and services costs through year 15 from the recordation of the covenants."]
["11. Eligible Applicant acknowledges that applications must include an initial plan for providing supportive services based on the anticipated needs of the Target Population and any proposed sub-populations to be served by the Project. The initial plan shall be reasonably detailed and comprehensive, as determined by the Department in its sole and absolute discretion. The supportive services plan shall provide a description of the services that will be available at the housing site including but not limited to case management, behavioral health services, physical health services, assistance obtaining benefits and essential documentation, and education and employment services. The plan shall include a description of the on-site staffing plan proposed to deliver these services. Also, the plan shall describe the approach to securing and/or connecting residents to off-site services including primary care and other needed physical health and behavioral health services as well as other tenancy supports."]
["12. Eligible Applicant agrees to provide a development plan that supports acquisition of a site and grant liquidation no later than June 30, 2025 and demonstrates evidence of strong organizational and financial capacity to develop the Project?\nNote: Eligible Applicants are encouraged to discuss the project timeline and statutory authorities during the pre-application meetings."]
["File Name:",null,null,"Development Plan",null,null,null,null,null,null,null,"Provide a development plan that supports acquisition of a site and grant liquidation before all program deadlines and demonstrates evidence of strong organizational and financial capacity to develop the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["13. For projects proposed outside of Indian lands, for the benefit of the general community population (i.e. occupied by non-tribal members), Eligible Applicant acknowledges the requirement to submit a Racial Demographic Data Worksheet (reports Continuum of Care (CoC) outcomes by race/ethnicity)?\nNote: For projects proposed on Indian lands to be occupied solely by tribal members, the Racial Demographic Data Worksheet and CoC reporting is not required."]
["File Name",null,null,"Racial Demographics",null,null,null,null,null,null,null,"Racial Demographic Data Worksheet, which reports CoC outcomes by race and ethnicity. The worksheet on the Homekey webpage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["14. Eligible Applicant acknowledges that site control shall be required at time of application, or may be attained within a reasonable period, as determined by the Department. Does Applicant have site control? If Yes, enter site control information for each site and most recent execution date. Describe site control special circumstances below."]
["APN",null,null,null,null,"Address",null,null,null,null,null,null,null,null,"Type of Site Control ",null,null,null,null,null,null,null,null,null,null,null,"Current owner",null,null,null,null,null,"Execution date",null,null,"Expiration date"]
[{"$f":"Overview!A27","v":0}]
[{"$f":"Overview!F27","v":0}]
[{"$f":"Overview!L27","v":0}]
[{"$f":"Overview!R27","v":0}]
[{"$f":"Overview!X27","v":0}]
[{"$f":"Overview!AC27","v":0}]
[{"$f":"Overview!AH27","v":0}]
["Provide details below for unusual site control special circumstances or \"Other forms of site control\""]
[]
["File Name:",null,null,"Site Control1, Site Control2, etc.",null,null,null,null,null,null,null,"Provide documentation of the type of site control for each site above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Prelim1, Prelim2, etc.",null,null,null,null,null,null,"Provide a current preliminary report","Provide current preliminary title report for each site above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?"]
["File Name:",null,null,"Certified TSR",null,null,null,null,null,null,null,"Provide a certified Title Status Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Letter of Intent",null,null,null,null,null,null,null,"Provide letter of intent. See §300(15)(f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Comps",null,null,null,null,null,null,null,"If submitting LOI pursuant to §300(15)(f) or similar, provide information on comparable sales in the area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["16. Eligible Applicant acknowledges that if the proposing sites will require a use change for permanent housing, Eligible Applicant must submit a commitment and plan to facilitate or expedite those processes, so as to not delay expenditure and occupancy requirements."]
["File Name:",null,null,"Use Change",null,null,null,null,null,null,null,"For Applicants proposing sites that will require a use change for permanent housing, there should be a commitment and plan to facilitate or expedite those processes, so as to not delay expenditure and occupancy requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["17. Eligible Applicant acknowledges that Assisted Units in Homekey Tribal Projects located outside the boundaries of Indian Country, as defined in the NOFA, must meet all applicable state, or local requirements, as applicable, to rental housing, including but not limited to requirements for minimum square footage, building standards and requirements related to maintaining the project in a safe and sanitary condition."]
["18. Eligible Applicant acknowledges all Applicants and Co-Applicants must be in good standing with the State of California and all agencies and departments thereof? By way of example and not limitation, an Applicant and Co-Applicant must be qualified to do business in the State of California and must be in good standing with the California Secretary of State and the California Franchise Tax Board. Applicants that are delinquent in meeting the material requirements of previous Department awards may, in the Department’s reasonable discretion, fail threshold review."]
["File Name",null,null,"Certificate of Good Standing",null,null,null,null,null,null,null,"Provide a certificate of good standing from the California Secretary of State and/or the California Franchise Tax Board",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["19. Eligible Applicant acknowledges the requirement to submit a concise, sufficiently detailed narrative to demonstrate its consideration of, and early engagement with, applicable relocation assistance laws and requirements. At a minimum, relocation assistance narrative shall include:\n\na. A description of the proposed site including location, existing improvements (e.g., buildings, parking lots, billboards) or a statement that the land is vacant.\nb. A description of persons, businesses or farm operations that will or may be displaced. \nc. If any permanent or temporary relocation will be required, include an estimate of total relocation costs, and describe the methodology used to calculate these costs.\nd. An identification of the Applicant’s relocation consultant and/or relocation services provider in connection with the project site. Applicant shall also submit copies of its services contract or letter of intent with or to the relocation consultant and/or relocation services provider.\nNote: This relocation assistance narrative does not take the place of the relocation plan, or the Certification Regarding Non-Application of Relocation Benefits and Indemnification Agreement, that the Grantee shall submit as a condition of funding."]
["File Name:",null,null,"Relocation Assistance Narrative",null,null,null,null,null,null,null,"Relocation Assistance Narrative for displacement or no displacement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§300(A)(20) Appraisal Requirements"]
["20a. Eligible Applicant acknowledges the requirement to submit an appraisal when land cost or value of a land donation is included in the development budget? The appraisal must be in compliance with the Homekey requirements outlined in the Homekey Appraisal Guidance document on the Homekey website: Homekey 3.0 Appraisal Guidance."]
["20b. Eligible Applicant agrees that if an appraisal is required, the appraisal may be submitted at time of application, prior to award, or prior to distribution of Homekey funds for acquisition or construction, as specified in the Standard Agreement. Applicant should discuss appraisal requirements and timing during preapplication meetings. "]
["20c. Eligible Applicant acknowledges that the appraisal must support the land cost or value stated in the development budget and that (d) it was prepared by a qualified independent third-party or firm which has the appropriate license and the knowledge and experience necessary to competently appraise low-income residential rental property. "]
["20e. Eligible Applicant acknowledges that if the proposed project will be on fee land located within the boundaries of a reservation or rancheria and comparable land sales are not available, the Applicant should discuss proposed method for valuation, which approval shall be at the sole and absolute discretion of the Department."]
["File Name:",null,null,"Appraisal",null,null,null,null,null,null,null,"If land costs will be included in the Development Budget, attach an appraisal ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§300(A)(21) Market Study and Market Analysis Requirements"]
["21a. Eligible Applicant acknowledges that for projects where occupancy is restricted solely to tribal members, the Eligible Applicant shall provide a Tribe-specific Market Analysis prepared by an individual or firm which: (1) Has the knowledge and experience necessary to conduct a competent analysis of tribal demographics (including employment, income, homeless population, family size and seniors) and housing needs for the proposed affordable rental project; (2) Is aware of, understands, and can competently describe the methodology used in performing the analysis; and (3) includes a description of the preparer’s qualifications.  "]
["File Name:",null,null,"Market Analysis",null,null,null,null,null,null,null,"Provide a Tribe-specific Market Analysis dated within 12 months from Application submission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["21b. Eligible Applicant acknowledges that for projects proposed outside the boundaries of Indian Country which are not restricted solely to tribal members, the market study shall conform to the market study guidelines adopted by TCAC. and be prepared by an individual or firm which: (1) Has the knowledge and experience necessary to conduct a competent market study for low-income residential rental property; (2) Is aware of, understands, and correctly employs those recognized methods and techniques that are necessary to produce a credible market study; (3) In reporting the results of the market study, communicates each analysis, opinion and conclusion in a manner that is not misleading as to the true market needs for low-income residential property; (4) Is an independent third party having no identity of interest with the Sponsor, the partners of the Sponsor, the intended partners of the Sponsor, or with the general contractor; and (5) includes supplemental information related to tribal demographics, housing needs and demand analysis."]
["File Name:",null,null,"Market Study",null,null,null,null,null,null,null,"Provide a Market Study dated within the 12 months from Application submission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§301 Other Requirements"]
["A. Eligible Applicant acknowledges units serving the Target Population and meeting the AMI are eligible for funding"]
["B. Eligible Applicant acknowledges that Homekey may fund all units in a proposed Project or a portion of the units. If seeking Homekey funding for only a portion of the units in a Project, Eligible Applicants must identify committed sources for the non-Homekey units. The non-Homekey units are not required to serve the Homekey Target Population."]
["C. If at time of acquisition, an existing tenant’s household income is at or below the Extremely Low Income (ELI) limit, but the tenant does not qualify as a member of the Target Population, the tenant may remain in place and the unit may still be funded by Homekey. When, in the course of normal tenant turnover, the ineligible household\nmoves from the unit, the Eligible Applicant acknowledges that the unit shall thereafter be occupied by the Target Population?\nNote: There should be no more than 49 percent of the Assisted Units that do not meet the Target Population. An existing household who meets the Target Population definition or was a member of the Target Population at the time they moved into the property will not be counted towards the 49 percent cap. Evidence confirming that existing tenants qualify as the Target Population will be required of the Applicant."]
["D. Eligible Applicant acknowledges that at year 15 from the recordation of the use restriction, in circumstances where the Grantee has exhausted available operating funding and demonstrated to the Department that the Project is no longer feasible, the Department may approve an increase in income levels, to the minimum extent required for fiscal integrity, in five percent increments of Assisted Units up to 60 percent AMI?"]
["E. Eligible Applicant acknowledges that the Department reserves the right to set restrictions on the unit mix, rent levels, and other factors deemed necessary. To the maximum extent possible, these changes shall minimize the impact on the lowest income Project residents and shall be phased in as gradually as possible. If, following any increase in rents and income limits, or modification of Target Population occupancy requirements, new resources become available, or market demand changes, allowing reversion to the former income and rent limits or Target Population occupancy requirements, the Department may re- impose these income limits and rent limits or Target Population occupancy requirements, in whole or in part, subject to an analysis of Project feasibility."]
["Article V Other Program Requirements"]
["§500 Article XXXIV"]
["Eligible Applicant acknowledges per HSC §37001, subdivision (h)(2), article XXXIV, section 1 of the California Constitution (Article XXXIV) is not applicable to a development that consists of the acquisition, rehabilitation, reconstruction, alterations work, new construction, or any combination thereof, of lodging facilities or dwelling units using moneys received from the CSFRF established by the federal American Rescue Plan Act of 2021 (ARPA) (Public Law 117-2). As such, Article XXXIV is not applicable to Homekey- funded development."]
["§501 Housing First"]
["A. Eligible Applicant acknowledges that to the extent possible the Eligible Applicant's shall employ the core components of Housing First, as set forth at Welfare and Institutions Code section 8255, in its property management and tenant selection practices?"]
["B. Eligible Applicant acknowledges that the foregoing notwithstanding, Federally Recognized Tribes (Tribe) are exempt from application of the Housing First Core Components where a Tribe has established written policies, consistent with NAHASDA/IHBG federal laws, which have been adopted by the Tribe regulating the tenant selection and operation of Tribal affordable rental housing, which may include the Tribal Admissions and Occupancy Standards (TAOS) formally adopted by a Tribe."]
["§502 Tenant Selection"]
["A. Eligible Applicant acknowledges that referrals to Homekey Assisted Units shall be made through the local Coordinated Entry System (CES). Where a CES is not available, or the Grantee is a Federally Recognized Tribe, another comparable prioritization system, based on the greatest need shall be used. If referrals will be made using a prioritization system other than CES, the Applicant must describe the plan for tenant selection, and it shall be reasonably detailed and comprehensive, as determined by the Department in its sole and absolute discretion. "]
["File Name",null,null,"Tenant Selection Plan",null,null,null,null,null,null,null,"If referrals will be made using a prioritization system other than CES, provide a plan for tenant selection, and it shall be reasonably detailed and comprehensive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["B. Eligible Applicant acknowledges that Federally Recognized Tribes may use their own “Tribal Admissions and Occupancy Standards” or other comparable priority system, which has been adopted through the Tribe’s Tribal Resolution or ordinance that allows for Tribal preferences.   "]
["File Name",null,null,"TAOS",null,null,null,null,null,null,null,"Provide Tribal Admissions and Occupancy Standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name",null,null,"Resolution",null,null,null,null,null,null,null,"Provide Tribal Resolution or ordinance adopting the TAOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§503 Data Collection Systems "]
["Eligible Applicant acknowledges that Homekey Grantees shall support Continuum of Care (CoC) participation in the statewide Homeless Data Integration System (HDIS), and in accordance with state and federal law (including all applicable privacy law), disclose relevant data to the local Homeless Management Information System (HMIS). "]
["Eligible Applicant acknowledges that the foregoing notwithstanding, Federally Recognized Tribe’s use of another comparable data collection system is permissible. The Tribe may use its own data integration and management information systems, provided that such systems have been adopted and implemented by Tribe prior to receiving and award of grant funds. "]
["File Name",null,null,"Integration and Management Information Systems",null,null,null,null,null,null,null,"Provide data integration and management information systems, which has been adopted and implemented by Tribe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§504 Relocation"]
["Eligible Applicant acknowledges that in addition to the Relocation Assistance Narrative required in §300(xix) submitted at time of application, before the Homekey award will be disbursed, Grantee must submit either:\n1. A Department-approved relocation plan; or\n2. For projects where relocation is not required, a Department issued Certification Regarding Non-Application of Relocation Benefits and Indemnification Agreement, which has been duly executed and approved by the Department. \nNote: Homekey Grantees must comply with all applicable federal, state, and local relocation law. Grantees must have a Department approved relocation plan prior to proceeding with any phase of a Project or other activity that will result in the displacement of persons, businesses, or farm operations."]
["File Name:",null,null,"Relocation Plan",null,null,null,null,null,null,null,"Provide a complete relocation plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§505 Accessibility and Non-Discrimination"]
["If the Project is located on Fee Land, Applicants acknowledges all developments shall adhere to the accessibility requirements set forth in California Building Code Chapter 11A and 11B and the Americans with Disabilities Act, Title II?"]
["If the Project is located on Fee Land, Grantees shall adopt a written non-discrimination policy requiring that no person shall, on the grounds of race, color, religion, sex, gender, gender identity, gender expression, sexual orientation, marital status, national origin, ancestry, familial status, source of income, disability, age, medical condition, genetic information, citizenship, primary language, immigration status (except where explicitly prohibited by federal law), arbitrary characteristics, and all other classes of individuals protected from discrimination under federal or state fair housing laws, individuals perceived to be a member of any of the preceding classes, or any individual or person associated with any of the preceding classes be excluded from participation in, be denied the benefits of, or be subjected to discrimination under, any program or activity funded in whole or in part with Program funds made available pursuant to the NOFA."]
["File Name:",null,null,"Non-Discrimination Policy",null,null,null,null,null,null,null,"Provide a non-discrimination policy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["If the Project is located on Fee Land, Grantees shall comply with the requirements of the Americans with Disabilities Act of 1990, the Fair Housing Amendments Act, the California Fair Employment and Housing Act, the Unruh Civil Rights Act, Government Code Section 11135, Section 504 of the Rehabilitation Act of 1973, and all regulations promulgated pursuant to those statutes, including 24 C.F.R. Part 100, 24 C.F.R. Part 8, and 28 C.F.R. Part 35."]
["§506 Prevailing Wage"]
["Eligible Applicant acknowledges that the Native American Housing Assistance and Self Determination Act of 1996 (NAHASDA) applies Federal Davis Bacon Act (DBA) to public work projects including federally assisted projects (loans and grants) and requires that Federally Recognized Tribes that do not have their own Tribal Wage Determination (TDW) pay prevailing wage rates as determined by the Secretary of Labor.  \nNAHASDA exemption: Federally Recognized Tribes using their Indian Housing Block Grant allocation for an affordable housing project, may determine and apply their own prevailing wage rates, known as TDW, in their contracts and agreements for the development and operation of affordable housing in place of DBA. For a TDW to be substituted in over the DBA and HUD wage determination, a Tribe must do two things: (1) pass a Tribal law, ordinance, or resolution, for a tribal wage determination, and (2) ensure that the TDW requires the payment of not less than those wage rates the Tribe determines to be prevailing. If the Tribe passes a lawful TWD, then the Tribe is exempt from compliance with DBA and Housing and Urban Development (HUD) wage determined rates in their contract or agreements."]
["File Name:",null,null,"Tribally Determined Wage",null,null,null,null,null,null,null,"Provide a Tribally Determined Wage (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Eligible Applicant acknowledges that there are two prevailing wage laws that govern minimum labor standards for public works, Federal Davis Bacon Act (DBA) and the California Prevailing Wage Law (PWL). Where both DBA and PWL apply, the higher of the wage standards is generally required.\nEligible Applicant is urged to discuss prevailing wage requirements during pre-application meetings and to seek professional legal advice about the law's requirements. Prior to disbursing the Homekey funds, the Department will require a certification of compliance with California's prevailing wage law, as well as all applicable federal prevailing wage law. The certification must verify that prevailing wages have been or will be paid, and that labor records will be maintained and made available to any enforcement agency upon request. The certification must be signed by the general contractor(s) and the Grantee."]
["File Name:",null,null,"Prevailing Wage Certificate",null,null,null,null,null,null,null,"Provide a prevailing wage certification (if applicable)\nNote: Not required at time of application, but required prior to disbursements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§507 Environmental Clearances"]
["Eligible Applicant acknowledges Awarded Projects, including phased projects, that satisfy the requirements HSC 50675.1.4, shall be exempt from CEQA, pursuant to Section 50675.1.3, as applicable. Eligible Applicant also acknowledges that the California Environmental Quality Act (CEQA) requirements do not apply to Indian Country, or on fee lands located within the boundaries of a rancheria or reservation that are owned by the tribe, tribally designated housing entities (TDHE) or tribal member."]
["File Name",null,null,"CEQA",null,null,null,null,null,null,null,"Copy of CEQA Determination Documents (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Eligible Applicant acknowledges that for Projects receiving federal funds subject to review under the NEPA, a copy of the Project’s Authority to Use Grant funds must be provided prior to the start of construction. It is not necessary to have the Authority to Use Grant Funds at time of application."]
["Eligible Applicant acknowledges that the Department does not determine which projects will require NEPA clearance. Applicant must provide the Department a status of any required NEPA review prior to fund disbursements."]
["For more information, visit the HUD Exchange,",null,null,null,null,null,null,null,null,null,null,"review HCD's CDBG-DR Environmental Review guidance,",null,null,null,null,null,null,null,null,null,null,null,null,"or contact HCD's Environmental Service Team at NEPA@hcd.ca.gov"]
["File Name",null,null,"NEPA Authority to Use Grant Funds (if applicable)",null,null,null,null,null,null,null,"NEPA Authority to Use Grant Funds issued by the Responsible Entity if the project is proposing use of federal funds\nNote: Not required at time of application, but required prior to disbursements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["§604 Sales, Transfers, and Encumbrances"]
["Eligible Applicant acknowledges that Homekey Grantee(s) shall not, for the duration of this Agreement, sell, assign, transfer, or convey the awarded Project, or any interest therein or portion thereof, without the express prior written approval of the Department, which may be granted, delayed, or withheld in the Department’s reasonable discretion."]
["§800 Insurance Requirements"]
["Applicant acknowledges that it shall provide documentation of its ability to obtain the insurance coverages outlined in Article VIII of the NOFA."]
["File Name:",null,null,"Liability Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of General Liability Insurance that meets the requirements in §800(A)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Automobile Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of Automobile Liability Insurance that meets the requirements in §800(B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,null,"Property-Hazard Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of Property Insurance that meets the requirements in §800(E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
["Applicant Comments"]

{"sheet":"Unit Mix","index":3,"n_rows":39,"n_cols":58,"rows_kept":39,"cut":false,"hidden":false,"merged":[[39,0,39,17],[20,0,20,1],[15,1,15,4],[15,8,15,9],[26,9,26,12],[26,4,26,7],[20,15,20,16],[22,0,22,1],[22,2,22,5],[22,6,22,11],[22,12,22,14],[22,15,22,16],[23,0,23,1],[23,2,23,5],[23,6,23,11],[23,12,23,14],[0,0,0,31],[1,0,1,17],[14,5,14,7],[2,9,2,10],[2,11,2,12],[2,5,2,7],[2,0,2,4],[2,13,2,17],[23,15,23,16],[1,18,2,32],[15,19,15,31],[18,0,18,17],[19,0,19,1],[19,2,19,5],[19,6,19,14],[19,15,19,16],[20,2,20,5],[20,6,20,14],[17,0,17,17],[21,0,21,1],[21,2,21,5],[21,6,21,14],[21,15,21,16]]}
["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,{"$f":"Overview!AJ1","v":"2023-08-10"}]
[{"$f":"\"Proposed Units for \"&Overview!I28& \" Project\"","v":"Proposed Units for  Project"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Capital Award (Baseline and Additional Contribution)"]
[{"$f":"IF(Overview!$E$22=\"\",\"\",Overview!$E$22)","v":""},null,null,null,null,"Monthly Unit Rent",null,null,null,"Rental Subsidy Program #1 Name",null,"Rental Subsidy Program #2 Name",null,"Target Population - Homekey Assisted Units \n(Article VII)"]
["Bdrm size","Number of Units Proposed","Unit Size (Square Feet)","Restrict. % of AMI","Manager Units","Restricted","2Proposed Tenant Rent for Restricted Units","Unrestricted","1Monthly Utility Allowance","Subsidy Units","Monthly Rent Subsidy Amount","Subsidy Units","Monthly Rent Subsidy Amount","At-Risk of Homelessness Units","Homeless Units","Transition-Aged Youth","Homeless Youth or Youth at Risk of Homelessness Units","3Senior Units","Total Assisted Units","Base Grant Limit per Unit","Base Grant Limit per Manager Unit","Maximum Baseline Award based on Proposed Project","Unit's Project Cost Based on Total Budgeted Development Costs","\nNon-Assisted Units Project Costs\n(Applicant must fund)"," Project Cost Assisted Units + Manager Units","Adjusted Award\nlesser of Assisted Unit Project Cost and Baseline","Funding Gap on Assisted Units","Per Unit Funding Gap","Per Unit Local Match (Lesser of Per Unit Funding Gap and $100,000)","Additional Per Unit Award (Equal to Local Match)","Maximum Match (Proposed Assisted Units x Per Unit Amount","Maximum Additional Award\n(Equal to Maximum Local Match)","Maximum Capital Award","Total Restricted Units","Total Unrestricted Units","Total Net Monthly Restricted Rent","Total Net Monthly Proposed Rent","Total Monthly Unrestricted Rent",{"$f":"\"Mo. Subsidy Revenue \"&J3","v":"Mo. Subsidy Revenue Rental Subsidy Program #1 Name"},{"$f":"\"Mo. Subsidy Revenue \"&L3","v":"Mo. Subsidy Revenue Rental Subsidy Program #2 Name"},"Look up field","Total Unit Square Feet","% of Total Unit Square Feet","At Risk","Homeless","Transition-Aged Youth","Youth Units","Senior Units","Row","Bedrooms","Restricted Bedrooms","Manager unit",null,0,1,2,3,"4+"]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO5,'Rent Limits'!$A$1:$A$1045,0),MATCH(A5,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D5<=\"80% AMI\",D5<>\"None\",D5<>\"\"),SUM(N5:R5),0)","v":0},{"$f":"IFERROR(HLOOKUP(AX5,$BB$4:$BF$14,AW5,FALSE)*S5,0)","v":0},{"$f":"IFERROR(HLOOKUP(AX5,$BB$4:$BF$14,AW5,FALSE)*D5,0)","v":0},{"$f":"T5+U5","v":0},{"$f":"IFERROR(B5*($AG$16/(SUM($B$5:$B$14))),0)","v":0},{"$f":"W5-Y5","v":0},{"$f":"IFERROR((S5+E5)/B5*W5,0)","v":0},{"$f":"MIN(V5,Y5)","v":0},{"$f":"Y5-Z5","v":0},{"$f":"IFERROR(AA5/(D5+S5),0)","v":0},{"$f":"MIN(AB5/2,100000)","v":0},{"$f":"AD5","v":0},{"$f":"AD5*(D5+S5)","v":0},{"$f":"AD5","v":0},{"$f":"V5","v":0},{"$f":"IF(OR(D5=\"\",D5=\"none\"),0,B5)","v":0},{"$f":"IF(OR(D5=\"\",D5=\"none\"),B5,0)","v":0},{"$f":"(F5-I5)*AH5","v":0},{"$f":"(G5-I5)*AH5","v":0},{"$f":"H5*AI5","v":0},{"$f":"K5*J5","v":0},{"$f":"M5*L5","v":0},{"$f":"CONCATENATE($A$3,D5)","v":""},{"$f":"B5*D5","v":0},{"$f":"IFERROR(AP5/$AP$15,0)","v":0},{"$f":"IF(D5=\"15% AMI\",N5,IF(D5=\"20% AMI\",N5,IF(D5=\"25% AMI\",N5,IF(D5=\"30% AMI\",N5,IF(D5=\"35% AMI\",N5,IF(D5=\"40% AMI\",N5,IF(D5=\"45% AMI\",N5,IF(D5=\"50% AMI\",N5,IF(D5=\"55% AMI\",N5,IF(D5=\"60% AMI\",N5,IF(D5=\"65% AMI\",0,IF(D5=\"70% AMI\",0,IF(D5=\"75% AMI\",0,IF(D5=\"80% AMI\",0,IF(D5=\"75% AMI\",0,IF(D5=\"Manager\",0,IF(D5=\"Market\",0,IF(D5=\"\",0))))))))))))))))))","v":0},{"$f":"IF(D5=\"15% AMI\",O5,IF(D5=\"20% AMI\",O5,IF(D5=\"25% AMI\",O5,IF(D5=\"30% AMI\",O5,IF(D5=\"35% AMI\",O5,IF(D5=\"40% AMI\",O5,IF(D5=\"45% AMI\",O5,IF(D5=\"50% AMI\",O5,IF(D5=\"55% AMI\",O5,IF(D5=\"60% AMI\",O5,IF(D5=\"65% AMI\",0,IF(D5=\"70% AMI\",0,IF(D5=\"75% AMI\",0,IF(D5=\"80% AMI\",0,IF(D5=\"Manager\",0,IF(D5=\"Market\",0,IF(D5=\"\",0)))))))))))))))))","v":0},{"$f":"IF(D5=\"15% AMI\",P5,IF(D5=\"20% AMI\",P5,IF(D5=\"25% AMI\",P5,IF(D5=\"30% AMI\",P5,IF(D5=\"35% AMI\",P5,IF(D5=\"40% AMI\",P5,IF(D5=\"45% AMI\",P5,IF(D5=\"50% AMI\",P5,IF(D5=\"55% AMI\",P5,IF(D5=\"60% AMI\",P5,IF(D5=\"65% AMI\",0,IF(D5=\"70% AMI\",0,IF(D5=\"75% AMI\",0,IF(D5=\"Manager\",0,IF(D5=\"Market\",0,IF(D5=\"\",0))))))))))))))))","v":0},{"$f":"IF(D5=\"15% AMI\",Q5,IF(D5=\"20% AMI\",Q5,IF(D5=\"25% AMI\",Q5,IF(D5=\"30% AMI\",Q5,IF(D5=\"35% AMI\",Q5,IF(D5=\"40% AMI\",Q5,IF(D5=\"45% AMI\",Q5,IF(D5=\"50% AMI\",Q5,IF(D5=\"55% AMI\",Q5,IF(D5=\"60% AMI\",Q5,IF(D5=\"65% AMI\",0,IF(D5=\"70% AMI\",0,IF(D5=\"75% AMI\",0,IF(D5=\"80% AMI\",0,IF(D5=\"Manager\",0,IF(D5=\"Market\",0,IF(D5=\"\",0)))))))))))))))))","v":0},{"$f":"IF(D5=\"15% AMI\",R5,IF(D5=\"20% AMI\",R5,IF(D5=\"25% AMI\",R5,IF(D5=\"30% AMI\",R5,IF(D5=\"35% AMI\",R5,IF(D5=\"40% AMI\",R5,IF(D5=\"45% AMI\",R5,IF(D5=\"50% AMI\",R5,IF(D5=\"55% AMI\",R5,IF(D5=\"60% AMI\",R5,IF(D5=\"65% AMI\",0,IF(D5=\"70% AMI\",0,IF(D5=\"75% AMI\",0,IF(D5=\"80% AMI\",0,IF(D5=\"Manager\",0,IF(D5=\"Market\",0,IF(D5=\"\",0)))))))))))))))))","v":0},2,{"$f":"IF(A5>=4,\"4+\",A5)","v":0},{"$f":"IF(OR(D5=\"80% AMI\",D5=\"70% AMI\",D5=\"Manager\",D5=\"Market\"),0,IF(D5>\"\",AX5,0))","v":0},{"$f":"IF(D5=\"Manager\",\"60%\",LEFT(D5,3))","v":""},{"$f":"CONCATENATE($A$3,AZ5)","v":""},{"$f":"VLOOKUP($BA5,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA5,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA5,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA5,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA5,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO6,'Rent Limits'!$A$1:$A$1045,0),MATCH(A6,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D6<=\"80% AMI\",D6<>\"None\",D6<>\"\"),SUM(N6:R6),0)","v":0},{"$f":"IFERROR(HLOOKUP(AX6,$BB$4:$BF$14,AW6,FALSE)*S6,0)","v":0},{"$f":"IFERROR(HLOOKUP(AX6,$BB$4:$BF$14,AW6,FALSE)*E6,0)","v":0},0,0,{"$f":"W6-Y6","v":0},0,{"$f":"MIN(V6,Y6)","v":0},{"$f":"Y6-Z6","v":0},{"$f":"IFERROR(AA6/(E6+S6),0)","v":0},{"$f":"MIN(AB6/2,100000)","v":0},{"$f":"AC6","v":0},{"$f":"AC6*(E6+S6)","v":0},{"$f":"AE6","v":0},{"$f":"V6","v":0},0,0,0,0,0,0,0,"",{"$f":"B6*C6","v":0},0,{"$f":"IF(D6=\"15% AMI\",N6,IF(D6=\"20% AMI\",N6,IF(D6=\"25% AMI\",N6,IF(D6=\"30% AMI\",N6,IF(D6=\"35% AMI\",N6,IF(D6=\"40% AMI\",N6,IF(D6=\"45% AMI\",N6,IF(D6=\"50% AMI\",N6,IF(D6=\"55% AMI\",N6,IF(D6=\"60% AMI\",N6,IF(D6=\"65% AMI\",0,IF(D6=\"70% AMI\",0,IF(D6=\"75% AMI\",0,IF(D6=\"80% AMI\",0,IF(D6=\"75% AMI\",0,IF(D6=\"Manager\",0,IF(D6=\"Market\",0,IF(D6=\"\",0))))))))))))))))))","v":0},{"$f":"IF(D6=\"15% AMI\",O6,IF(D6=\"20% AMI\",O6,IF(D6=\"25% AMI\",O6,IF(D6=\"30% AMI\",O6,IF(D6=\"35% AMI\",O6,IF(D6=\"40% AMI\",O6,IF(D6=\"45% AMI\",O6,IF(D6=\"50% AMI\",O6,IF(D6=\"55% AMI\",O6,IF(D6=\"60% AMI\",O6,IF(D6=\"65% AMI\",0,IF(D6=\"70% AMI\",0,IF(D6=\"75% AMI\",0,IF(D6=\"80% AMI\",0,IF(D6=\"Manager\",0,IF(D6=\"Market\",0,IF(D6=\"\",0)))))))))))))))))","v":0},{"$f":"IF(D6=\"15% AMI\",P6,IF(D6=\"20% AMI\",P6,IF(D6=\"25% AMI\",P6,IF(D6=\"30% AMI\",P6,IF(D6=\"35% AMI\",P6,IF(D6=\"40% AMI\",P6,IF(D6=\"45% AMI\",P6,IF(D6=\"50% AMI\",P6,IF(D6=\"55% AMI\",P6,IF(D6=\"60% AMI\",P6,IF(D6=\"65% AMI\",0,IF(D6=\"70% AMI\",0,IF(D6=\"75% AMI\",0,IF(D6=\"Manager\",0,IF(D6=\"Market\",0,IF(D6=\"\",0))))))))))))))))","v":0},{"$f":"IF(D6=\"15% AMI\",Q6,IF(D6=\"20% AMI\",Q6,IF(D6=\"25% AMI\",Q6,IF(D6=\"30% AMI\",Q6,IF(D6=\"35% AMI\",Q6,IF(D6=\"40% AMI\",Q6,IF(D6=\"45% AMI\",Q6,IF(D6=\"50% AMI\",Q6,IF(D6=\"55% AMI\",Q6,IF(D6=\"60% AMI\",Q6,IF(D6=\"65% AMI\",0,IF(D6=\"70% AMI\",0,IF(D6=\"75% AMI\",0,IF(D6=\"80% AMI\",0,IF(D6=\"Manager\",0,IF(D6=\"Market\",0,IF(D6=\"\",0)))))))))))))))))","v":0},{"$f":"IF(D6=\"15% AMI\",R6,IF(D6=\"20% AMI\",R6,IF(D6=\"25% AMI\",R6,IF(D6=\"30% AMI\",R6,IF(D6=\"35% AMI\",R6,IF(D6=\"40% AMI\",R6,IF(D6=\"45% AMI\",R6,IF(D6=\"50% AMI\",R6,IF(D6=\"55% AMI\",R6,IF(D6=\"60% AMI\",R6,IF(D6=\"65% AMI\",0,IF(D6=\"70% AMI\",0,IF(D6=\"75% AMI\",0,IF(D6=\"80% AMI\",0,IF(D6=\"Manager\",0,IF(D6=\"Market\",0,IF(D6=\"\",0)))))))))))))))))","v":0},3,0,0,"",{"$f":"CONCATENATE($A$3,AZ6)","v":""},{"$f":"VLOOKUP($BA6,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA6,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA6,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA6,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA6,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO7,'Rent Limits'!$A$1:$A$1045,0),MATCH(A7,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,4,0,0,"","",{"$f":"VLOOKUP($BA7,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA7,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA7,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA7,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA7,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO8,'Rent Limits'!$A$1:$A$1045,0),MATCH(A8,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,5,0,0,"","",{"$f":"VLOOKUP($BA8,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA8,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA8,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA8,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA8,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO9,'Rent Limits'!$A$1:$A$1045,0),MATCH(A9,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"W9-Y9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,6,0,0,"","",{"$f":"VLOOKUP($BA9,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA9,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA9,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA9,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA9,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO10,'Rent Limits'!$A$1:$A$1045,0),MATCH(A10,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,7,0,0,"","",{"$f":"VLOOKUP($BA10,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA10,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA10,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA10,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA10,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO11,'Rent Limits'!$A$1:$A$1045,0),MATCH(A11,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,8,0,0,"","",{"$f":"VLOOKUP($BA11,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA11,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA11,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA11,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA11,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO12,'Rent Limits'!$A$1:$A$1045,0),MATCH(A12,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,9,0,0,"","",{"$f":"VLOOKUP($BA12,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA12,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA12,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA12,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA12,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO13,'Rent Limits'!$A$1:$A$1045,0),MATCH(A13,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,10,0,0,"","",{"$f":"VLOOKUP($BA13,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA13,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA13,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA13,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA13,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"IF(Overview!$S$28=\"Other-please describe below:\",0,IFERROR(INDEX('Rent Limits'!$A$1:$O$1045,MATCH(AO14,'Rent Limits'!$A$1:$A$1045,0),MATCH(A14,'Rent Limits'!$A$1:$O$1,0)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,11,0,0,"","",{"$f":"VLOOKUP($BA14,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,2,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA14,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,3,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA14,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,4,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA14,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,5,)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($BA14,'MHP 9% SH & Large Family Loan'!$A$7:$F$643,6,)","v":{"$error":"#N/A"}}]
[null,{"$f":"SUM(B5:B14)","v":0},null,null,{"$f":"SUM(D5:E14)","v":0},null,null,null,null,{"$f":"SUM(J5:J14)","v":0},null,{"$f":"SUM(L5:L14)","v":0},null,{"$f":"SUM(N5:N14)","v":0},0,0,0,0,0,{"$f":"SUM(T5:T14)","v":0},0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(AD5:AE14)","v":0},{"$f":"ROUNDDOWN(SUM(AF5:AF14),0)","v":0},{"$f":"ROUNDDOWN(MIN(10000000,(SUM(AG5:AG14))),0)","v":0},{"$f":"SUM(AH5:AH14)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(AP5:AP14)","v":0},{"$f":"SUM(AQ5:AQ14)","v":0}]
[null,"Annual Net Rents",null,null,null,{"$f":"12*AJ15","v":0},{"$f":"12*AK15","v":0},{"$f":"12*AL15","v":0},"Annual Subsidy Revenue",null,{"$f":"AM15*12","v":0},null,{"$f":"AN15*12","v":0},{"$f":"IFERROR(N15/$S$15,0)","v":0},0,0,0,0,0,"Total Budgeted Development costs from 'Dev Budget' worksheet cell T125",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$125","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR5:AR15)","v":0},{"$f":"SUM(AS5:AS15)","v":0},{"$f":"SUM(AT5:AT15)","v":0},{"$f":"SUM(AU5:AU15)","v":0},{"$f":"SUM(AV5:AV15)","v":0}]
[]
["2If other than county rent limits were used, please provide explanation and supporting documents below:"]
[]
["File Name:",null,"Income & Rent Limits",null,null,null,"2If other than county limits, please provide explanation and supporting documents",null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,"Utility Allowance",null,null,null,"1Local housing authority document showing current utility allowance chart, with relevant components circled.",null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,"Legal Opinion",null,null,null,"3Provide legal opinion regarding Senior Housing pursuant to the California Civil Code, section 51.3",null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,{"$f":"J3","v":"Rental Subsidy Program #1 Name"},null,null,null,"Provide commitment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["File Name:",null,{"$f":"L3","v":"Rental Subsidy Program #2 Name"},null,null,null,"Provide commitment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
[]
[null,null,null,null,"Proposed Project Units by Bedroom Size",null,null,null,null,"Assisted Units by Bedroom Size"]
[null,null,null,null,"Total 0 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,0,$B$5:$B$14)","v":0},{"$f":"IFERROR(G28/$G$34,0)","v":0},null,"Total 0 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,0,$S$5:$S$14)","v":0},{"$f":"IFERROR(L28/$L$34,0)","v":0}]
[null,null,null,null,"Total 1 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,1,$B$5:$B$14)","v":0},0,null,"Total 1 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,1,$S$5:$S$14)","v":0},{"$f":"IFERROR(L29/$L$34,0)","v":0}]
[null,null,null,null,"Total 2 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,2,$B$5:$B$14)","v":0},0,null,"Total 2 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,2,$S$5:$S$14)","v":0},0]
[null,null,null,null,"Total 3 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,3,$B$5:$B$14)","v":0},0,null,"Total 3 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,3,$S$5:$S$14)","v":0},0]
[null,null,null,null,"Total 4 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,4,$B$5:$B$14)","v":0},0,null,"Total 4 bedroom units",null,{"$f":"SUMIF($A$5:$A$14,4,$S$5:$S$14)","v":0},0]
[null,null,null,null,"Total 5 Bedroom units",null,{"$f":"SUMIF($A$5:$A$14,5,$B$5:$B$14)","v":0},0,null,"Total 5 Bedroom units",null,{"$f":"SUMIF($A$5:$A$14,5,$S$5:$S$14)","v":0},0]
[null,null,null,null,"Total proposed units",null,{"$f":"SUM(G28:G33)","v":0},0,null,"Total Assisted units",null,{"$f":"SUM(L28:L33)","v":0},{"$f":"IFERROR(L34/$G$34,0)","v":0}]
[]
[]
[]
[]
["Applicant Comments"]

{"sheet":"Dev Budget","index":4,"n_rows":127,"n_cols":20,"rows_kept":127,"cut":false,"hidden":false,"merged":[[1,15,2,15],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[127,0,127,19],[0,1,0,19],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,18,2,18],[1,19,2,19],[1,7,2,7],[1,16,2,16],[1,17,2,17],[1,8,2,8],[1,9,2,9]]}
[{"$f":"Overview!AJ1","v":"2023-08-10"},"Sources/Uses of Funds"]
["USES OF FUNDS","Homekey Award",{"$f":"'Dev Sources'!$C$30","v":0},{"$f":"'Dev Sources'!$C$31","v":0},{"$f":"'Dev Sources'!$C$32","v":0},{"$f":"'Dev Sources'!$C$33","v":0},{"$f":"'Dev Sources'!$C$34","v":0},{"$f":"'Dev Sources'!$C$35","v":0},{"$f":"'Dev Sources'!$C$36","v":0},{"$f":"'Dev Sources'!$C$37","v":0},{"$f":"'Dev Sources'!$C$38","v":0},{"$f":"'Dev Sources'!$C$39","v":0},{"$f":"'Dev Sources'!$C$40","v":0},{"$f":"'Dev Sources'!$C$41","v":0},{"$f":"'Dev Sources'!$C$42","v":0},{"$f":"'Dev Sources'!$C$43","v":0},{"$f":"'Dev Sources'!$C$44","v":"Private Mortgage Financing"},{"$f":"IF('Dev Sources'!$C$45=\"\",\"\",\"Deferred Costs\")","v":"Deferred Costs"},{"$f":"IF('Dev Sources'!$D$46=\"\",\"\",'Dev Sources'!$D$46)","v":""},"Total Sources/Costs"]
[]
["Project Development Costs"]
["LAND COST/ACQUISITION"]
["Land Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B6:S6)","v":0}]
["Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B7:S7)","v":0}]
["Legal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B8:S8)","v":0}]
["Land Lease Rent Prepayment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B9:S9)","v":0}]
["Total Land Cost or Value",{"$f":"SUM(B6:B9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T6:T9)","v":0}]
["Existing Improvements Cost or Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B11:S11)","v":0}]
["Off-Site Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B12:S12)","v":0}]
["Total Acquisition Cost",{"$f":"SUM(B11:B12)","v":0},0,0,0,0,0,0,{"$f":"SUM(I11:I12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R12)","v":0},0,{"$f":"SUM(T11:T12)","v":0}]
["Total Land Cost / Acquisition Cost",{"$f":"SUM(B10+B13)","v":0},{"$f":"SUM(C10+C13)","v":0},0,0,0,0,0,{"$f":"SUM(I10+I13)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R10+R13)","v":0},0,{"$f":"SUM(T10+T13)","v":0}]
["Predevelopment Interest/Holding Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:S15)","v":0}]
["Assumed, Accrued Interest on Existing Debt (Rehab/Acq)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:S16)","v":0}]
["Excess Purchase Price Over Appraisal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:S17)","v":0}]
["REHABILITATION"]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B19:S19)","v":0}]
["Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:S20)","v":0}]
["General Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contractor Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contractor Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Prevailing Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["General Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:S25)","v":0}]
["Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Environmental Remediation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B27:S27)","v":0}]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Rehabilitation: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Rehabilitation Costs",{"$f":"SUM(B19:B29)","v":0},{"$f":"SUM(C19:C29)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(K19:K29)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(T19:T29)","v":0}]
["Total Relocation Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B31:S31)","v":0}]
["NEW CONSTRUCTION"]
["Site Work",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B33:S33)","v":0}]
["Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["General Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contractor Overhead",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Contractor Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Prevailing Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["General Liability Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Urban Greening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other New Construction: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total New Construction Costs",{"$f":"SUM(B33:B46)","v":0},{"$f":"SUM(C33:C46)","v":0},{"$f":"SUM(D33:D46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ARCHITECTURAL FEES"]
["Design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B49:S49)","v":0}]
["Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B50:S50)","v":0}]
["Total Architectural Costs",{"$f":"SUM(B48:B50)","v":0},{"$f":"SUM(C48:C50)","v":0},{"$f":"SUM(D48:D50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Survey & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B52:S52)","v":0}]
["CONSTRUCTION INTEREST & FEES"]
["Construction Loan Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B54:S54)","v":0}]
["Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Bond Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Cost of Issuance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Employment Reporting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Construction Int. & Fees: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Construction Interest & Fees",{"$f":"SUM(B54:B66)","v":0},{"$f":"SUM(C54:C66)","v":0},{"$f":"SUM(D54:D66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PERMANENT FINANCING"]
["Loan Origination Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B69:S69)","v":0}]
["Credit Enhancement/Application Fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Title & Recording",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Perm. Financing Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Permanent Financing Costs",{"$f":"SUM(B69:B77)","v":0},0,0,0,0,0,0,{"$f":"SUM(I69:I77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R69:R77)","v":0},0,0]
["Subtotals Forward",{"$f":"SUM(B10+B13+B15+B16+B17+B30+B31+B47+B51+B52+B67+B78)","v":0},{"$f":"SUM(C10+C13+C15+C16+C17+C30+C31+C47+C51+C52+C67+C78)","v":0},0,0,0,0,0,{"$f":"SUM(I10+I13+I15+I16+I17+I30+I31+I47+I51+I52+I67+I78)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R10+R13+R15+R16+R17+R30+R31+R47+R51+R52+R67+R78)","v":0},0,0]
["LEGAL FEES"]
["Legal Paid by Applicant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B81:S81)","v":0}]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B82:S82)","v":0}]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B83:S83)","v":0}]
["Other Attorney Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B84:S84)","v":0}]
["Total Attorney Costs",{"$f":"SUM(B80:B84)","v":0},{"$f":"SUM(C80:C84)","v":0},{"$f":"SUM(D80:D84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RESERVES"]
["Operating Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B87:S87)","v":0}]
["Replacement Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Rent Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Reserve Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Reserve Costs",{"$f":"SUM(B87:B92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S87:S92)","v":0},{"$f":"SUM(T87:T92)","v":0}]
["CONTINGENCY COSTS"]
["Construction Hard Cost Contingency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B95:S95)","v":0}]
["Soft Cost Contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B96:S96)","v":0}]
["Total Contingency Costs",{"$f":"SUM(B95:B96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OTHER PROJECT COSTS"]
["TCAC App/Allocation/Monitoring Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B99:S99)","v":0}]
["Environmental Reports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Local Development Impact Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Permit Processing Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Capital Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Furnishings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Market Study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Accounting/Reimbursable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Appraisal Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Other Costs",{"$f":"SUM(B99:B114)","v":0},{"$f":"SUM(C99:C114)","v":0},{"$f":"SUM(D99:D114)","v":0},0,0,0,0,{"$f":"SUM(I99:I114)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R99:R114)","v":0},0,0]
["SUBTOTAL PROJECT COST",{"$f":"SUM(B79+B85+B93+B97+B115)","v":0},0,0,0,0,0,0,{"$f":"SUM(I79+I85+I93+I97+I115)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R79+R85+R93+R97+R115)","v":0},{"$f":"SUM(S79+S85+S93+S97+S115)","v":0},{"$f":"SUM(T79+T85+T93+T97+T115)","v":0}]
["DEVELOPER COSTS"]
["Developer Overhead/Profit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B118:S118)","v":0}]
["Consultant/Processing Agent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Project Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Broker Fees Paid  to a Related Party",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Construction Oversight by Developer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Developer Costs: (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B123:S123)","v":0}]
["Total Developer Costs",{"$f":"SUM(B118:B123)","v":0},0,0,0,0,0,0,{"$f":"SUM(I118:I123)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R118:R123)","v":0},0,{"$f":"SUM(T118:T123)","v":0}]
["Total Project Costs",{"$f":"ROUNDDOWN(SUM($B$116+$B$124),0)","v":0},{"$f":"ROUNDDOWN(SUM($C$116+$C$124),0)","v":0},{"$f":"ROUNDDOWN(SUM($D$116+$D$124),0)","v":0},{"$f":"ROUNDDOWN(SUM($E$116+$E$124),0)","v":0},{"$f":"ROUNDDOWN(SUM($F$116+$F$124),0)","v":0},{"$f":"ROUNDDOWN(SUM($G$116+$G$124),0)","v":0},{"$f":"ROUNDDOWN(SUM($H$116+$H$124),0)","v":0},{"$f":"ROUNDDOWN(SUM(I$116+I$124),0)","v":0},{"$f":"ROUNDDOWN(SUM(J$116+J$124),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(T116+T124)","v":0}]
[]
["Applicant Comments"]

{"sheet":"Dev Sources","index":5,"n_rows":51,"n_cols":13,"rows_kept":51,"cut":false,"hidden":false,"merged":[[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[1,0,1,12],[0,0,0,12],[21,3,21,4],[22,3,22,6],[11,2,11,4],[2,8,3,8],[2,9,3,9],[2,11,2,12],[2,10,3,10],[4,2,4,3],[2,0,3,1],[2,2,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[8,2,8,4],[26,7,27,7],[22,0,22,1],[23,3,23,6],[45,3,45,4],[28,2,28,3],[26,0,27,1],[34,2,34,4],[35,2,35,4],[43,2,43,4],[44,2,44,4],[26,2,27,4],[23,0,23,1],[26,5,27,5],[26,6,27,6],[36,2,36,4],[37,2,37,4],[5,2,5,4],[33,2,33,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[6,2,6,4],[20,2,20,4],[32,2,32,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[47,8,47,11],[46,8,46,11],[46,0,46,1],[47,0,47,1],[46,3,46,6],[47,3,47,6],[51,0,51,12],[50,0,50,12],[7,2,7,4],[9,2,9,4],[10,2,10,4],[19,2,19,4],[49,0,49,12],[48,0,48,1],[48,2,48,3],[48,4,48,9],[48,10,48,11],[25,0,25,12],[26,12,27,12],[23,8,23,11],[26,8,26,9],[26,10,26,11]]}
["Development Sources"]
["Construction Period Sources of Funds "]
["Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Lien\nNo.","Funding Amount","Interest Rate ","Required Payment","Loan Term\n(months)","*Detail of Deferred Costs"]
[null,null,null,null,null,null,null,null,null,null,null,"Amount","Description"]
["Construction","Committed?","Total Homekey Tribal Award\nfrom 'Award and Match, cell U8",null,{"$f":"'Award and Match'!$U$8","v":0},"State-HCD"]
[{"$f":"IF(B6>\"0\",\"Construction\",\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
["",null,"Cost deferred to Permanent Conversion"]
["",null,"*Deferred Costs (detail at right)",null,null,null,null,{"$f":"L23","v":0}]
["",null,"Equity Investor"]
["Total funds committed >",null,{"$f":"SUMPRODUCT(($B$6:$B$22=\"Yes\")*($H$6:$H$22))","v":0},"Total Construction Sources",null,null,null,{"$f":"SUM($H$5:$H$22)","v":0},null,null,{"$f":"SUM(K5:K22)","v":0},{"$f":"SUM(L5:L22)","v":0}]
["% funds committed >",null,{"$f":"IF($H$23=0,0,$C$23/($H$23-$H$21))","v":0},"Total Development Costs from Dev Budget",null,null,null,{"$f":"'Dev Budget'!$T$125","v":0}]
[]
["Permanent Sources of Funds "]
["Funding Committed by Application Due Date?",null,"Source Name\n(listed in order of lien priority)",null,null,"Source Type","Lien\nNo.","Funding Amount","Interest Rate ",null,"Repayment Terms",null,"Required Debt Service Amount"]
[null,null,null,null,null,null,null,null,"Type ","Rate","Type","Due in (yrs)"]
["Permanent","Committed?","Total Homekey Tribal Award\nfrom 'Award and Match, cell U8",null,{"$f":"'Award and Match'!$U$8","v":0},"State-HCD"]
[{"$f":"IF(B30>\"0\",\"Permanent\",\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
["",null,"Private Mortgage Financing"]
["",null,"Deferred Costs"]
["",null,"Equity Investor"]
["Total funds committed >",null,{"$f":"SUMPRODUCT(($B$30:$B$46=\"Yes\")*($H$30:$H$46))","v":0},"Total Permanent Sources",null,null,null,{"$f":"SUM($H$29:$H$46)","v":0},null,null,null,null,{"$f":"SUM(M29:M46)","v":0}]
["% funds committed >",null,{"$f":"IF($H$47=0,0,$C$47/$H$47)","v":0},"Total Development Costs from Dev Budget",null,null,null,{"$f":"'Dev Budget'!$T$125","v":0}]
["File Name:",null,"EFC1, EFC2, EFC3, etc.",null,"Documentation for the executed funding commitments (see below)",null,null,null,null,null,"Uploaded to HCD?"]
["\"Article VII(K) \"Enforceable Funding Commitment” means a letter or other document, in form and substance satisfactory to the Department, which evidences an enforceable commitment of funds or a reservation of funds by a Project funding source, and which contains the following: a. The name of the Applicant or Grantee; b. The Project name; c. The Project site address, assessor’s parcel number, or legal description; and d. The amount, interest rate (if any), and terms of the funding source. The Enforceable Funding Commitment may be conditioned on certain standard underwriting criteria, such as appraisals, but may not be generally conditional. Examples of unacceptable general conditions include phrases such as “subject to senior management approval,” or a statement that omits the word “commitment,” but instead indicates the lender’s “willingness to process an application” or indicates that financing is subject to loan committee approval of the Project. Contingencies in commitment documents based upon the receipt of tax-exempt bonds or low-income housing tax credits will not disqualify a source from being counted as committed."]
["Applicant comments: Include a description of balloon payments and unusual or extraordinary circumstances that have resulted in higher than expected Project costs and provide a justification as to why these costs are reasonable.  "]

{"sheet":"Award and Match","index":6,"n_rows":36,"n_cols":35,"rows_kept":36,"cut":false,"hidden":false,"merged":[[36,0,36,17],[23,0,23,2],[33,0,33,16],[32,2,32,6],[32,0,32,1],[31,0,31,17],[29,0,29,2],[29,3,29,5],[29,12,29,14],[29,15,29,17],[29,9,29,11],[30,0,30,16],[28,3,28,5],[28,0,28,2],[28,6,28,8],[28,9,28,11],[8,10,8,15],[32,15,32,16],[32,7,32,14],[26,15,26,16],[27,15,27,16],[29,6,29,8],[28,12,28,14],[28,15,28,17],[17,0,17,18],[14,11,14,16],[14,0,14,9],[18,0,18,17],[19,18,20,18],[24,0,24,2],[19,9,19,13],[19,6,20,7],[21,6,22,7],[21,8,22,8],[19,8,20,8],[9,10,9,15],[25,0,25,2],[26,12,26,14],[27,2,27,5],[27,6,27,11],[26,0,26,1],[26,2,26,5],[26,6,26,11],[27,0,27,1],[21,18,22,18],[19,17,20,17],[21,17,22,17],[11,11,11,15],[11,16,11,17],[19,15,22,16],[20,9,20,13],[22,9,22,13],[7,0,7,17],[16,0,16,17],[21,0,22,1],[21,9,21,13],[21,2,22,5],[9,0,9,9],[8,0,8,9],[10,0,10,17],[19,0,20,1],[19,2,20,5],[15,11,15,16],[15,0,15,9],[11,0,11,9],[13,0,13,17],[9,16,9,17],[8,16,8,17],[5,0,5,17],[6,0,6,17],[0,0,0,19],[2,0,2,17],[4,0,4,17],[1,0,1,20],[3,0,3,17]]}
["§206 Maximum Program Award and Operating Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedback/Comments"]
["Homekey Award including Capital, Operating Subsidy, and Relocation"]
["§206 Maximum Grant Amounts, Extraordinary Cost, Predevelopment, and Acquisition Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCD Amount","Requested Amount","Actual Amount"]
["1. Maximum Homekey Capital Award based on proposed population and proposed bedroom size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(10000000,('Unit Mix'!$V$15))","v":0},0,{"$f":"MIN($S$4,$T$4)","v":0}]
["2. Extraordinary cost request (must be approved by the Department prior final award determination)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(SUM('Unit Mix'!AG16-'Unit Mix'!AG15)-SUM('Dev Sources'!H30:H46),0)","v":0},0,{"$f":"MIN($S$5,$T$5)","v":0}]
["3. Predevelopment funding (shall not exceed 10 percent of total development costs) - if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!AG16*10%","v":0},0,{"$f":"MIN($S$6,$T$6)","v":0}]
["4. Acquisition funding (including land cost and related acquisition costs, is available only for Eligible Applicants which demonstrate a lack of alternate funding and that the Project is infeasible without Homekey Tribal funds)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T7","v":0}]
["A. Total Maximum Homekey Capital Award (1 + 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4:S5)+S9","v":0},{"$f":"SUM($T$4:$T$5)+T9","v":0},{"$f":"ROUNDDOWN(SUM($U$4:$U$5),0)+U9","v":0}]
["Relocation Costs",null,null,null,null,null,null,null,null,null," if requested on 'Overview' worksheet cell S31 ('Dev Budget' worksheet cell L31)",null,null,null,null,null,{"$f":"IF(Overview!$AA$32=\"\",\"\",IF(Overview!$AA$32=\"No\",\"No\",\"Yes\"))","v":""},null,{"$f":"IF($Q$9=\"No\",0,'Dev Budget'!$T$31)","v":0},0,{"$f":"MIN($S$9,$T$9)","v":0}]
["B. Homekey Operating Subsidy (lesser of Need Analysis and Max Homekey Amount)",null,null,null,null,null,null,null,null,null,"if requested in 'Overview' worksheet cell AC31",null,null,null,null,null,{"$f":"IF(Overview!$AK$32=\"\",\"\",IF(Overview!$AK$32=\"No\",\"No\",\"Yes\"))","v":""},null,{"$f":"IF($Q$10=\"\",0,MIN(MAX($S$22,$S$20),S30))","v":0},0,{"$f":"MIN($S$10,$T$10)","v":0}]
["Maximum Homekey Program Award (A + B)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8+$S$10","v":0},{"$f":"$T$8+$T$10","v":0},{"$f":"$U$8+$U$10","v":0}]
["Capital Award based on how many Assisted Units from Unit Mix cell Y21",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!S15","v":0},"Total proposed Project units from Unit Mix cell E21",null,null,null,null,{"$f":"'Unit Mix'!$B$15","v":0}]
[]
["§207 Operating Subsidies and Match \nNote: Assisted Units restricted above 60 percent AMI shall not be eligible to receive operating subsidies.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Amount"]
["A(2). Assisted Units reserved for Transition-Aged Youth, Homeless Youth, or for Youth at Risk of Homelessness",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$AU$16+'Unit Mix'!$AT$16","v":0},"Monthly amount per unit",null,null,null,null,null,1400,{"$f":"K15*R15","v":0}]
["A(3). All other Assisted Units",null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$AR$16+'Unit Mix'!$AS$16+'Unit Mix'!$AV$16","v":0},"Monthly amount per unit",null,null,null,null,null,1000,{"$f":"K16*R16","v":0}]
["Total qualifying monthly amount per unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15+$S$16","v":0}]
["Operating Subsidy: Maximum Homekey Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OP #1","OP #2","OP #1","OP #2"]
["B. The total duration of the operating subsidy (as described in A. above) is tied to the amount of the Applicant’s matching funds, and is limited as follows:\n     1. If Applicants can demonstrate a commitment of three years of non-Homekey operating funds for Assisted Units, the Department will provide an operating subsidy sized for two years.\n     2. If Applicants can demonstrate a commitment of four or more years of non-Homekey operating funds for Assisted Units, the Department will provide an operating subsidy sized for three years.\nIf applicable, from rows 20-28 below, please enter operating subsidy source, funds commitment status, operating subsidy term, operating subsidy amount (Y1 -Y15), and operating subsidy status.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Homekey Operating Amt.",null,null,"Applicant must have","Applicant must have","Applicant must have","Applicant must have"]
["Operating Subsidy Source: ",null,null,null,null,null,"Funds Committed",null,null," Operating Subsidy term (in years)",null,null,null,null,null,"Qualifying Homekey subsidy years",null,{"$f":"IF($O$20>3,3,IF($O$20>2,2,0))","v":0},{"$f":"$R$20*12*$S$17","v":0},null,null,{"$f":"$O$20*12*$S$17","v":0},{"$f":"$O$22*12*$S$17","v":0},{"$f":"#REF!*12*$S$17","v":{"$error":"#REF!"}},{"$f":"#REF!*12*$S$17","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,"Assisted Units receiving Operating Subsidy"]
["Operating Subsidy Source: ",null,null,null,null,null,"Funds Committed",null,null," Operating Subsidy term (in years)",null,null,null,null,null,null,null,{"$f":"IF($O$22>3,3,IF($O$22>2,2,0))","v":0},{"$f":"$R$22*12*$S$17","v":0},null,null,null,"Y1","Y2","Y3","Y4","Y5"]
[null,null,null,null,null,null,null,null,null,"Assisted Units receiving Operating Subsidy","Assisted Units receiving Operating Subsidy",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($W$23:$AA$23)","v":{"$error":"#REF!"}},{"$f":"IF(AND($D$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($E$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($F$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($G$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($H$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}}]
["Operating subsidy source (rolls to 'Cash Flow' worksheet, rows 11-12)",null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Total Applicant's Operating Subsidy"]
[{"$f":"IF(Overview!$S$28=\"Interim Housing\",'Unit Mix'!$J$3,'Award and Match'!$C$20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($D$25:$R$25)","v":0},null,null,{"$f":"SUM($W$25:$AF$25)","v":{"$error":"#REF!"}},{"$f":"IF(AND($I$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($J$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($K$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($L$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($M$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($N$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($O$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($P$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($Q$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R$25<>\"\",#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":{"$error":"#REF!"}}]
[{"$f":"IF(Overview!$S$28=\"Interim Housing\",'Unit Mix'!$L$3,'Award and Match'!$C$22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($D$26:$R$26)","v":0},null,null,{"$f":"SUM($W$26:$AF$26)","v":0},{"$f":"IF(AND($I$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($J$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($K$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($L$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($M$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($N$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($O$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($P$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($Q$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0},{"$f":"IF(AND($R$26<>\"\",$M$27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\"),1,0)","v":0}]
["File Name:",null,{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},null,null,null,"Provide commitment of this non-HK operating subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,{"$f":"IF(#REF!=\"Operating Subsidy Enforceable Funding Commitment (EFC)\",1,2)","v":{"$error":"#REF!"}}]
["File Name:",null,{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},null,null,null,"Provide commitment of this non-HK operating subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,null,{"$f":"IF(M27=\"Operating Subsidy Enforceable Funding Commitment (EFC)\",1,2)","v":2}]
["Operating Subsidy: Need Analysis",null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Five Year Total"]
["'Cash Flow' worksheet",null,null,{"$f":"IF('Cash Flow'!$D$42+'Cash Flow'!$D$36+'Cash Flow'!$D$37<0,-('Cash Flow'!$D$42+'Cash Flow'!$D$36+'Cash Flow'!$D$37),0)","v":0},null,null,{"$f":"IF('Cash Flow'!$E$42+'Cash Flow'!$E$36+'Cash Flow'!$E$37<0,-('Cash Flow'!$E$42+'Cash Flow'!$E$36+'Cash Flow'!$E$37),0)","v":0},null,null,{"$f":"IF('Cash Flow'!$F$42+'Cash Flow'!$F$36+'Cash Flow'!$F$37<0,-('Cash Flow'!$F$42+'Cash Flow'!$F$36+'Cash Flow'!$F$37),0)","v":0},null,null,{"$f":"IF('Cash Flow'!$G$42+'Cash Flow'!$G$36+'Cash Flow'!$G$37<0,-('Cash Flow'!$G$42+'Cash Flow'!$G$36+'Cash Flow'!$G$37),0)","v":0},null,null,{"$f":"IF('Cash Flow'!$H$42+'Cash Flow'!$H$36+'Cash Flow'!$H$37<0,-('Cash Flow'!$H$42+'Cash Flow'!$H$36+'Cash Flow'!$H$37),0)","v":0},null,null,{"$f":"ROUNDDOWN(SUM($D$30:$R$30),0)","v":0}]
["C. Applicant acknowledges that operating awards may pay for a Project’s necessary, recurring Operating Expenses in an amount approved by the Department. Qualifying expenses include utilities, maintenance, management fees, taxes, licenses, and Supportive Services costs, but not debt service or required reserve account deposits. Operating Expenses should be included in the Project’s submitted budget?"]
["D. If requesting an operating subsidy, upload a letter a letter of support from the appropriate tribal authority (i.e., the Tribe’s Housing and Community Development Board, or similar) or Housing Authority confirming the need for an operating subsidy and evidencing that other operating funding, such as rental subsidies, were sought for the Project, but the funding isn’t available for this use. A letter template and a list of potential Homekey complementary funding can be found on the Homekey Tribal Program website."]
["File Name:",null,"Tribal Authority Support for Homekey Operating Subsidy",null,null,null,null,"Provide a letter of support from the appropriate tribal authority (i.e., the Tribe’s Housing and Community Development Board, or similar) or Housing Authority confirming the need for an operating subsidy and evidencing that other operating funding, such as rental subsidies, were sought for the Project, but the funding isn’t available for this use.",null,null,null,null,null,null,null,"Uploaded to HCD?"]
["E. Applicants acknowledges the Homekey-funded portion of the operating subsidy must be expended by the Grantee within five years following the execution of the Standard Agreement unless otherwise stated in the Standard Agreement, with the Grantee establishing a capitalized operating subsidy reserve and disbursing the funds as outlined in the NOFA."]
[]
["Applicant Comments"]

{"sheet":"MTSP 50% Income Limits ","index":7,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["2022 HOME & NHTF","lim50_21p1","lim50_21p2","lim50_21p3","lim50_21p4","lim50_21p5","lim50_21p6","lim50_21p7","lim50_21p8"]
["Alameda",51800,59200,66680,73950,79900,85800,91700,97650]
["Alpine",33650,38450,43250,48050,51900,55750,59600,63450]
["Amador",32100,36700,41300,45850,49550,53200,56900,60550]
["Butte",28900,33000,37150,41250,44550,47850,51150,54450]
["Calaveras",33400,38150,42900,47650,51500,55300,59100,62900]
["Colusa",28900,33000,37150,41250,44550,47850,51150,54450]
["Contra Costa",51800,59200,66600,73950,79900,85800,91700,97650]
["Del Norte",28900,33000,37150,41250,44550,47850,51150,54450]
["El Dorado",37550,42900,48250,53600,57900,62200,66500,70800]
["Fresno",28900,33000,37150,41250,44550,47850,51150,54450]
["Glenn",28900,33000,37150,41250,44550,47850,51150,54450]
["Humboldt",28900,33000,37150,41250,44550,47850,51150,54450]
["Imperial",28900,33000,37150,41250,44550,47850,51150,54450]
["Inyo",29900,34200,38450,42700,46150,49550,52950,56400]
["Kern",28900,33000,37150,41250,44550,47850,51150,54450]
["Kings",28900,33000,37150,41250,44550,47850,51150,54450]
["Lake",26010,29700,33435,37125,40095,43065,46035,49005]
["Lassen",29350,33550,37750,41900,45300,48650,52000,55350]
["Los Angeles",44150,50450,56750,63050,68100,73150,78200,83250]
["Madera",28900,33000,37150,41250,44550,47850,51150,54450]
["Marin",65050,74350,83650,92900,100350,107800,115200,122650]
["Mariposa",28900,33000,37150,41250,44550,47850,51150,54450]
["Mendocino",29750,34000,38250,42500,45900,49300,52700,56100]
["Merced",28900,33000,37150,41250,44550,47850,51150,54450]
["Modoc",28900,33000,37150,41250,44550,47850,51150,54450]
["Mono",29750,34000,38250,42500,45900,49300,52700,56100]
["Monterey",42150,48200,54200,60200,65050,69850,74650,79500]
["Napa",46750,53400,60100,66750,72100,77450,82800,88150]
["Nevada",36500,41700,46900,52100,56300,60450,64650,68800]
["Orange",50250,57400,64600,71750,77500,83250,89000,94750]
["Placer",37550,42900,48250,53600,57900,62200,66500,70800]
["Plumas",29350,33550,37750,41900,45300,48650,52000,55350]
["Riverside",32650,37300,41950,46600,50350,54100,57800,61550]
["Sacramento",37550,42900,48250,53600,57900,62200,66500,70800]
["San Benito",39000,44550,50100,55650,60150,64600,69050,73500]
["San Bernardino",32650,37300,41950,46600,50350,54100,57800,61550]
["San Diego",48250,55150,62050,68900,74450,79950,85450,90950]
["San Francisco",65050,74350,83650,92900,100350,107800,115200,122650]
["San Joaquin",30700,35100,39500,43850,47400,50900,54400,57900]
["San Luis Obispo",40550,46350,52150,57900,62550,67200,71800,76450]
["San Mateo",65050,74350,83650,92900,100350,107800,115200,122650]
["Santa Barbara",51800,59200,66600,73950,79900,85800,91700,97650]
["Santa Clara",62450,71400,80300,89200,96350,103500,110650,117750]
["Santa Cruz",57650,65900,74150,82350,88950,95550,102150,108750]
["Shasta",29400,33600,37800,42000,45400,48750,52100,55450]
["Sierra",29950,34200,38500,42750,46200,49600,53050,56450]
["Siskiyou",28900,33000,37150,41250,44550,47850,51150,54450]
["Solano",40050,45800,51500,57200,61800,66400,70950,75550]
["Sonoma",44050,50350,56650,62900,67950,73000,78000,83050]
["Stanislaus",29550,33800,38000,42200,45600,49000,52350,55750]
["Sutter",28900,33000,37150,41250,44550,47850,51150,54450]
["Tehama",28900,33000,37150,41250,44550,47850,51150,54450]
["Trinity",28900,33000,37150,41250,44550,47850,51150,54450]
["Tulare",28900,33000,37150,41250,44550,47850,51150,54450]
["Tuolumne",30850,35250,39650,44050,47600,51100,54650,58150]
["Ventura",46500,53150,59800,66400,71750,77050,82350,87650]
["Yolo",36750,42000,47250,52450,56650,60850,65050,69250]
["Yuba",28900,33000,37150,41250,44550,47850,51150,54450]

{"sheet":"Rent Limits","index":8,"n_rows":1045,"n_cols":26,"rows_kept":1045,"cut":false,"hidden":true,"merged":[]}
["County","1 Person","2 Person","3 Person","4 Person","5 Person","6 Person","7 Person","8 Person",0,1,2,3,4,5,null,null,null,null,null,"A","B","C","D","E","F"]
["Alameda15% AMI",{"$f":"B9*2*0.15","v":15540},{"$f":"C9*2*0.15","v":17760},{"$f":"D9*2*0.15","v":20004},{"$f":"E9*2*0.15","v":22185},{"$f":"F9*2*0.15","v":23970},{"$f":"G9*2*0.15","v":25740},27510,29295,{"$f":"TRUNC(B2/12*0.3)","v":388},{"$f":"TRUNC((B2+C2)/2/12*0.3)","v":416},{"$f":"TRUNC((D2)/12*0.3)","v":500},{"$f":"TRUNC(((E2+F2)/2)/12*0.3)","v":576},{"$f":"TRUNC(G2/12*0.3)","v":643},{"$f":"TRUNC(((H2+I2)/2)/12*0.3)","v":710}]
["Alameda20% AMI",{"$f":"B9*2*0.2","v":20720},{"$f":"C9*2*0.2","v":23680},26672,29580,31960,34320,36680,39060,{"$f":"TRUNC(B3/12*0.3)","v":518},555,666,769,858,{"$f":"TRUNC(((H3+I3)/2)/12*0.3)","v":946}]
["Alameda25% AMI",{"$f":"B9*2*0.25","v":25900},{"$f":"C9*2*0.25","v":29600},33340,36975,39950,42900,45850,48825,647,693,833,961,1072,1183]
["Alameda30% AMI",{"$f":"B9*2*0.3","v":31080},{"$f":"C9*2*0.3","v":35520},40008,44370,47940,51480,55020,58590,777,832,1000,1153,1287,1420]
["Alameda35% AMI",{"$f":"B9*2*0.35","v":36260},{"$f":"C9*2*0.35","v":41440},46676,51765,55930,60059.999999999993,64189.999999999993,68355,906,971,1166,1346,1501,1656]
["Alameda40% AMI",{"$f":"B9*2*0.4","v":41440},{"$f":"C9*2*0.4","v":47360},53344,59160,63920,68640,73360,78120,1036,1110,1333,1538,1716,1893]
["Alameda45% AMI",{"$f":"B9*2*0.45","v":46620},{"$f":"C9*2*0.45","v":53280},60012,66555,71910,77220,82530,87885,{"$f":"TRUNC(B8/12*0.3)","v":1165},1248,1500,1730,1930,2130]
["Alameda50% AMI",{"$f":"'MTSP 50% Income Limits '!B2","v":51800},{"$f":"'MTSP 50% Income Limits '!C2","v":59200},{"$f":"'MTSP 50% Income Limits '!D2","v":66680},{"$f":"'MTSP 50% Income Limits '!E2","v":73950},{"$f":"'MTSP 50% Income Limits '!F2","v":79900},{"$f":"'MTSP 50% Income Limits '!G2","v":85800},{"$f":"'MTSP 50% Income Limits '!H2","v":91700},{"$f":"'MTSP 50% Income Limits '!I2","v":97650},{"$f":"TRUNC(B9/12*0.3)","v":1295},{"$f":"TRUNC((B9+C9)/2/12*0.3)","v":1387},{"$f":"TRUNC((D9)/12*0.3)","v":1667},{"$f":"TRUNC(((E9+F9)/2)/12*0.3)","v":1923},{"$f":"TRUNC(G9/12*0.3)","v":2145},{"$f":"TRUNC(((H9+I9)/2)/12*0.3)","v":2366}]
["Alameda55% AMI",{"$f":"B9*2*0.55","v":56980.000000000007},{"$f":"C9*2*0.55","v":65120.000000000007},73348,81345,87890,94380.000000000015,100870.00000000001,107415.00000000001,{"$f":"TRUNC(B10/12*0.3)","v":1424},{"$f":"TRUNC((B10+C10)/2/12*0.3)","v":1526},{"$f":"TRUNC((D10)/12*0.3)","v":1833},{"$f":"TRUNC(((E10+F10)/2)/12*0.3)","v":2115},{"$f":"TRUNC(G10/12*0.3)","v":2359},{"$f":"TRUNC(((H10+I10)/2)/12*0.3)","v":2603}]
["Alameda60% AMI",{"$f":"B9*2*0.6","v":62160},{"$f":"C9*2*0.6","v":71040},80016,88740,95880,102960,110040,117180,1554,1665,2000,2307,2574,2840]
["Alameda65% AMI",{"$f":"B9*2*0.65","v":67340},{"$f":"C9*2*0.65","v":76960},86684,96135,103870,111540,119210,126945,1683,1803,2167,2500,2788,3076]
["Alameda70% AMI",{"$f":"B9*2*0.7","v":72520},{"$f":"C9*2*0.7","v":82880},93352,103530,111860,120119.99999999999,128379.99999999999,136710,1813,1942,2333,2692,3003,3313]
["Alameda75% AMI",{"$f":"B9*2*0.75","v":77700},{"$f":"C9*2*0.75","v":88800},100020,110925,119850,128700,137550,146475,1942,2081,2500,2884,3217,3550]
["Alameda80% AMI",{"$f":"B9*2*0.8","v":82880},{"$f":"C9*2*0.8","v":94720},106688,118320,127840,137280,146720,156240,2072,2220,2667,3077,3432,3787]
["Alameda90% AMI",{"$f":"B9*2*0.9","v":93240},{"$f":"C9*2*0.9","v":106560},120024,133110,143820,154440,165060,175770,2331,2497,3000,3461,3861,4260]
["Alameda100% AMI",{"$f":"B9*2","v":103600},{"$f":"C9*2","v":118400},133360,147900,159800,171600,183400,195300,{"$f":"J9*2","v":2590},{"$f":"K9*2","v":2774},3334,3846,4290,4732]
["Alameda110% AMI",{"$f":"B9*2*1.1","v":113960.00000000001},{"$f":"C9*2*1.1","v":130240.00000000001},146696,162690,175780,188760.00000000003,201740.00000000003,214830.00000000003,2849,3052,3667,4230,4719,5207]
["Alameda120% AMI",{"$f":"B9*2*1.2","v":124320},{"$f":"C9*2*1.2","v":142080},160032,177480,191760,205920,220080,234360,3108,3330,4000,4615,5148,5680]
["Alpine15% AMI",{"$f":"B27*2*0.15","v":10095},{"$f":"C27*2*0.15","v":11535},{"$f":"D27*2*0.15","v":12975},{"$f":"E27*2*0.15","v":14415},{"$f":"F27*2*0.15","v":15570},{"$f":"G27*2*0.15","v":16725},17880,19035,252,270,324,374,418,461]
["Alpine20% AMI",{"$f":"B27*2*0.2","v":13460},{"$f":"C27*2*0.2","v":15380},17300,19220,20760,22300,23840,25380,336,360,432,499,557,615]
["Alpine25% AMI",{"$f":"B27*2*0.25","v":16825},{"$f":"C27*2*0.25","v":19225},21625,24025,25950,27875,29800,31725,420,450,540,624,696,769]
["Alpine30% AMI",{"$f":"B27*2*0.3","v":20190},{"$f":"C27*2*0.3","v":23070},25950,28830,31140,33450,35760,38070,504,540,648,749,836,922]
["Alpine35% AMI",{"$f":"B27*2*0.35","v":23555},{"$f":"C27*2*0.35","v":26915},30274.999999999996,33635,36330,39025,41720,44415,588,630,756,874,975,1076]
["Alpine40% AMI",{"$f":"B27*2*0.4","v":26920},{"$f":"C27*2*0.4","v":30760},34600,38440,41520,44600,47680,50760,673,721,865,999,1115,1230]
["Alpine45% AMI",{"$f":"B27*2*0.45","v":30285},{"$f":"C27*2*0.45","v":34605},38925,43245,46710,50175,53640,57105,757,811,973,1124,1254,1384]
["Alpine50% AMI",{"$f":"'MTSP 50% Income Limits '!B3","v":33650},{"$f":"'MTSP 50% Income Limits '!C3","v":38450},{"$f":"'MTSP 50% Income Limits '!D3","v":43250},{"$f":"'MTSP 50% Income Limits '!E3","v":48050},{"$f":"'MTSP 50% Income Limits '!F3","v":51900},{"$f":"'MTSP 50% Income Limits '!G3","v":55750},{"$f":"'MTSP 50% Income Limits '!H3","v":59600},{"$f":"'MTSP 50% Income Limits '!I3","v":63450},{"$f":"TRUNC(B27/12*0.3)","v":841},{"$f":"TRUNC((B27+C27)/2/12*0.3)","v":901},{"$f":"TRUNC((D27)/12*0.3)","v":1081},{"$f":"TRUNC(((E27+F27)/2)/12*0.3)","v":1249},{"$f":"TRUNC(G27/12*0.3)","v":1393},{"$f":"TRUNC(((H27+I27)/2)/12*0.3)","v":1538}]
["Alpine55% AMI",{"$f":"B27*2*0.55","v":37015},{"$f":"C27*2*0.55","v":42295},47575.000000000007,52855.000000000007,57090.000000000007,61325.000000000007,65560,69795,{"$f":"TRUNC(B28/12*0.3)","v":925},{"$f":"TRUNC((B28+C28)/2/12*0.3)","v":991},{"$f":"TRUNC((D28)/12*0.3)","v":1189},{"$f":"TRUNC(((E28+F28)/2)/12*0.3)","v":1374},{"$f":"TRUNC(G28/12*0.3)","v":1533},{"$f":"TRUNC(((H28+I28)/2)/12*0.3)","v":1691}]
["Alpine60% AMI",{"$f":"B27*2*0.6","v":40380},{"$f":"C27*2*0.6","v":46140},51900,57660,62280,66900,71520,76140,1009,1081,1297,1499,1672,1845]
["Alpine65% AMI",{"$f":"B27*2*0.65","v":43745},{"$f":"C27*2*0.65","v":49985},56225,62465,67470,72475,77480,82485,1093,1171,1405,1624,1811,1999]
["Alpine70% AMI",{"$f":"B27*2*0.7","v":47110},{"$f":"C27*2*0.7","v":53830},60549.999999999993,67270,72660,78050,83440,88830,1177,1261,1513,1749,1951,2153]
["Alpine75% AMI",{"$f":"B27*2*0.75","v":50475},{"$f":"C27*2*0.75","v":57675},64875,72075,77850,83625,89400,95175,1261,1351,1621,1874,2090,2307]
["Alpine80% AMI",{"$f":"B27*2*0.8","v":53840},{"$f":"C27*2*0.8","v":61520},69200,76880,83040,89200,95360,101520,1346,1442,1730,1999,2230,2461]
["Alpine90% AMI",{"$f":"B27*2*0.9","v":60570},{"$f":"C27*2*0.9","v":69210},77850,86490,93420,100350,107280,114210,1514,1622,1946,2248,2508,2768]
["Alpine100% AMI",{"$f":"B27*2","v":67300},{"$f":"C27*2","v":76900},86500,96100,103800,111500,119200,126900,{"$f":"J27*2","v":1682},{"$f":"K27*2","v":1802},2162,2498,2786,3076]
["Alpine110% AMI",{"$f":"B27*2*1.1","v":74030},{"$f":"C27*2*1.1","v":84590},95150.000000000015,105710.00000000001,114180.00000000001,122650.00000000001,131120,139590,{"$f":"TRUNC(B36/12*0.3)","v":1850},{"$f":"TRUNC((B36+C36)/2/12*0.3)","v":1982},{"$f":"TRUNC((D36)/12*0.3)","v":2378},{"$f":"TRUNC(((E36+F36)/2)/12*0.3)","v":2748},{"$f":"TRUNC(G36/12*0.3)","v":3066},{"$f":"TRUNC(((H36+I36)/2)/12*0.3)","v":3383}]
["Alpine120% AMI",{"$f":"B27*2*1.2","v":80760},{"$f":"C27*2*1.2","v":92280},103800,115320,124560,133800,143040,152280,2019,2163,2595,2998,3345,3691]
["Amador15% AMI",{"$f":"B45*2*0.15","v":9630},{"$f":"C45*2*0.15","v":11010},{"$f":"D45*2*0.15","v":12390},{"$f":"E45*2*0.15","v":13755},{"$f":"F45*2*0.15","v":14865},{"$f":"G45*2*0.15","v":15960},17070,18165,240,258,309,357,399,440]
["Amador20% AMI",{"$f":"B45*2*0.2","v":12840},{"$f":"C45*2*0.2","v":14680},16520,18340,19820,21280,22760,24220,321,344,413,477,532,587]
["Amador25% AMI",{"$f":"B45*2*0.25","v":16050},{"$f":"C45*2*0.25","v":18350},20650,22925,24775,26600,28450,30275,401,430,516,596,665,734]
["Amador30% AMI",{"$f":"B45*2*0.3","v":19260},{"$f":"C45*2*0.3","v":22020},24780,27510,29730,31920,34140,36330,481,516,619,715,798,880]
["Amador35% AMI",{"$f":"B45*2*0.35","v":22470},{"$f":"C45*2*0.35","v":25690},28909.999999999996,32094.999999999996,34685,37240,39830,42385,561,602,722,834,931,1027]
["Amador40% AMI",{"$f":"B45*2*0.4","v":25680},{"$f":"C45*2*0.4","v":29360},33040,36680,39640,42560,45520,48440,642,688,826,954,1064,1174]
["Amador45% AMI",{"$f":"B45*2*0.45","v":28890},{"$f":"C45*2*0.45","v":33030},37170,41265,44595,47880,51210,54495,722,774,929,1073,1197,1321]
["Amador50% AMI",{"$f":"'MTSP 50% Income Limits '!B4","v":32100},{"$f":"'MTSP 50% Income Limits '!C4","v":36700},{"$f":"'MTSP 50% Income Limits '!D4","v":41300},{"$f":"'MTSP 50% Income Limits '!E4","v":45850},{"$f":"'MTSP 50% Income Limits '!F4","v":49550},{"$f":"'MTSP 50% Income Limits '!G4","v":53200},{"$f":"'MTSP 50% Income Limits '!H4","v":56900},{"$f":"'MTSP 50% Income Limits '!I4","v":60550},{"$f":"TRUNC(B45/12*0.3)","v":802},{"$f":"TRUNC((B45+C45)/2/12*0.3)","v":860},{"$f":"TRUNC((D45)/12*0.3)","v":1032},{"$f":"TRUNC(((E45+F45)/2)/12*0.3)","v":1192},{"$f":"TRUNC(G45/12*0.3)","v":1330},{"$f":"TRUNC(((H45+I45)/2)/12*0.3)","v":1468}]
["Amador55% AMI",{"$f":"B45*2*0.55","v":35310},{"$f":"C45*2*0.55","v":40370},45430.000000000007,50435.000000000007,54505.000000000007,58520.000000000007,62590.000000000007,66605,{"$f":"TRUNC(B46/12*0.3)","v":882},{"$f":"TRUNC((B46+C46)/2/12*0.3)","v":946},{"$f":"TRUNC((D46)/12*0.3)","v":1135},{"$f":"TRUNC(((E46+F46)/2)/12*0.3)","v":1311},{"$f":"TRUNC(G46/12*0.3)","v":1463},{"$f":"TRUNC(((H46+I46)/2)/12*0.3)","v":1614}]
["Amador60% AMI",{"$f":"B45*2*0.6","v":38520},{"$f":"C45*2*0.6","v":44040},49560,55020,59460,63840,68280,72660,963,1032,1239,1431,1596,1761]
["Amador65% AMI",{"$f":"B45*2*0.65","v":41730},{"$f":"C45*2*0.65","v":47710},53690,59605,64415,69160,73970,78715,1043,1118,1342,1550,1729,1908]
["Amador70% AMI",{"$f":"B45*2*0.7","v":44940},{"$f":"C45*2*0.7","v":51380},57819.999999999993,64189.999999999993,69370,74480,79660,84770,1123,1204,1445,1669,1862,2055]
["Amador75% AMI",{"$f":"B45*2*0.75","v":48150},{"$f":"C45*2*0.75","v":55050},61950,68775,74325,79800,85350,90825,1203,1290,1548,1788,1995,2202]
["Amador80% AMI",{"$f":"B45*2*0.8","v":51360},{"$f":"C45*2*0.8","v":58720},66080,73360,79280,85120,91040,96880,1284,1376,1652,1908,2128,2349]
["Amador90% AMI",{"$f":"B45*2*0.9","v":57780},{"$f":"C45*2*0.9","v":66060},74340,82530,89190,95760,102420,108990,1444,1548,1858,2146,2394,2642]
["Amador100% AMI",{"$f":"B45*2","v":64200},{"$f":"C45*2","v":73400},82600,91700,99100,106400,113800,121100,{"$f":"J45*2","v":1604},{"$f":"K45*2","v":1720},2064,2384,2660,2936]
["Amador110% AMI",{"$f":"B45*2*1.1","v":70620},{"$f":"C45*2*1.1","v":80740},90860.000000000015,100870.00000000001,109010.00000000001,117040.00000000001,125180.00000000001,133210,{"$f":"TRUNC(B54/12*0.3)","v":1765},{"$f":"TRUNC((B54+C54)/2/12*0.3)","v":1892},{"$f":"TRUNC((D54)/12*0.3)","v":2271},{"$f":"TRUNC(((E54+F54)/2)/12*0.3)","v":2623},{"$f":"TRUNC(G54/12*0.3)","v":2926},{"$f":"TRUNC(((H54+I54)/2)/12*0.3)","v":3229}]
["Amador120% AMI",{"$f":"B45*2*1.2","v":77040},{"$f":"C45*2*1.2","v":88080},99120,110040,118920,127680,136560,145320,1926,2064,2478,2862,3192,3523]
["Butte15% AMI",{"$f":"B63*2*0.15","v":8670},{"$f":"C63*2*0.15","v":9900},{"$f":"D63*2*0.15","v":11145},{"$f":"E63*2*0.15","v":12375},{"$f":"F63*2*0.15","v":13365},{"$f":"G63*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Butte20% AMI",{"$f":"B63*2*0.2","v":11560},{"$f":"C63*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Butte25% AMI",{"$f":"B63*2*0.25","v":14450},{"$f":"C63*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Butte30% AMI",{"$f":"B63*2*0.3","v":17340},{"$f":"C63*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Butte35% AMI",{"$f":"B63*2*0.35","v":20230},{"$f":"C63*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Butte40% AMI",{"$f":"B63*2*0.4","v":23120},{"$f":"C63*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Butte45% AMI",{"$f":"B63*2*0.45","v":26010},{"$f":"C63*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Butte50% AMI",{"$f":"'MTSP 50% Income Limits '!B5","v":28900},{"$f":"'MTSP 50% Income Limits '!C5","v":33000},{"$f":"'MTSP 50% Income Limits '!D5","v":37150},{"$f":"'MTSP 50% Income Limits '!E5","v":41250},{"$f":"'MTSP 50% Income Limits '!F5","v":44550},{"$f":"'MTSP 50% Income Limits '!G5","v":47850},{"$f":"'MTSP 50% Income Limits '!H5","v":51150},{"$f":"'MTSP 50% Income Limits '!I5","v":54450},{"$f":"TRUNC(B63/12*0.3)","v":722},{"$f":"TRUNC((B63+C63)/2/12*0.3)","v":773},{"$f":"TRUNC((D63)/12*0.3)","v":928},{"$f":"TRUNC(((E63+F63)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G63/12*0.3)","v":1196},{"$f":"TRUNC(((H63+I63)/2)/12*0.3)","v":1320}]
["Butte55% AMI",{"$f":"B63*2*0.55","v":31790.000000000004},{"$f":"C63*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B64/12*0.3)","v":794},{"$f":"TRUNC((B64+C64)/2/12*0.3)","v":851},{"$f":"TRUNC((D64)/12*0.3)","v":1021},{"$f":"TRUNC(((E64+F64)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G64/12*0.3)","v":1315},{"$f":"TRUNC(((H64+I64)/2)/12*0.3)","v":1452}]
["Butte60% AMI",{"$f":"B63*2*0.6","v":34680},{"$f":"C63*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Butte65% AMI",{"$f":"B63*2*0.65","v":37570},{"$f":"C63*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Butte70% AMI",{"$f":"B63*2*0.7","v":40460},{"$f":"C63*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Butte75% AMI",{"$f":"B63*2*0.75","v":43350},{"$f":"C63*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Butte80% AMI",{"$f":"B63*2*0.8","v":46240},{"$f":"C63*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Butte90% AMI",{"$f":"B63*2*0.9","v":52020},{"$f":"C63*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Butte100% AMI",{"$f":"B63*2","v":57800},{"$f":"C63*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J63*2","v":1444},{"$f":"K63*2","v":1546},1856,2144,2392,2640]
["Butte110% AMI",{"$f":"B63*2*1.1","v":63580.000000000007},{"$f":"C63*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B72/12*0.3)","v":1589},{"$f":"TRUNC((B72+C72)/2/12*0.3)","v":1702},{"$f":"TRUNC((D72)/12*0.3)","v":2043},{"$f":"TRUNC(((E72+F72)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G72/12*0.3)","v":2631},{"$f":"TRUNC(((H72+I72)/2)/12*0.3)","v":2904}]
["Butte120% AMI",{"$f":"B63*2*1.2","v":69360},{"$f":"C63*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Calaveras15% AMI",{"$f":"B81*2*0.15","v":10020},{"$f":"C81*2*0.15","v":11445},{"$f":"D81*2*0.15","v":12870},{"$f":"E81*2*0.15","v":14295},{"$f":"F81*2*0.15","v":15450},{"$f":"G81*2*0.15","v":16590},17730,18870,250,268,321,371,414,457]
["Calaveras20% AMI",{"$f":"B81*2*0.2","v":13360},{"$f":"C81*2*0.2","v":15260},17160,19060,20600,22120,23640,25160,334,357,429,495,553,610]
["Calaveras25% AMI",{"$f":"B81*2*0.25","v":16700},{"$f":"C81*2*0.25","v":19075},21450,23825,25750,27650,29550,31450,417,447,536,619,691,762]
["Calaveras30% AMI",{"$f":"B81*2*0.3","v":20040},{"$f":"C81*2*0.3","v":22890},25740,28590,30900,33180,35460,37740,501,536,643,743,829,915]
["Calaveras35% AMI",{"$f":"B81*2*0.35","v":23380},{"$f":"C81*2*0.35","v":26705},30029.999999999996,33355,36050,38710,41370,44030,584,626,750,867,967,1067]
["Calaveras40% AMI",{"$f":"B81*2*0.4","v":26720},{"$f":"C81*2*0.4","v":30520},34320,38120,41200,44240,47280,50320,668,715,858,991,1106,1220]
["Calaveras45% AMI",{"$f":"B81*2*0.45","v":30060},{"$f":"C81*2*0.45","v":34335},38610,42885,46350,49770,53190,56610,751,804,965,1115,1244,1372]
["Calaveras50% AMI",{"$f":"'MTSP 50% Income Limits '!B6","v":33400},{"$f":"'MTSP 50% Income Limits '!C6","v":38150},{"$f":"'MTSP 50% Income Limits '!D6","v":42900},{"$f":"'MTSP 50% Income Limits '!E6","v":47650},{"$f":"'MTSP 50% Income Limits '!F6","v":51500},{"$f":"'MTSP 50% Income Limits '!G6","v":55300},{"$f":"'MTSP 50% Income Limits '!H6","v":59100},{"$f":"'MTSP 50% Income Limits '!I6","v":62900},{"$f":"TRUNC(B81/12*0.3)","v":835},{"$f":"TRUNC((B81+C81)/2/12*0.3)","v":894},{"$f":"TRUNC((D81)/12*0.3)","v":1072},{"$f":"TRUNC(((E81+F81)/2)/12*0.3)","v":1239},{"$f":"TRUNC(G81/12*0.3)","v":1382},{"$f":"TRUNC(((H81+I81)/2)/12*0.3)","v":1525}]
["Calaveras55% AMI",{"$f":"B81*2*0.55","v":36740},{"$f":"C81*2*0.55","v":41965},47190.000000000007,52415.000000000007,56650.000000000007,60830.000000000007,65010.000000000007,69190,{"$f":"TRUNC(B82/12*0.3)","v":918},{"$f":"TRUNC((B82+C82)/2/12*0.3)","v":983},{"$f":"TRUNC((D82)/12*0.3)","v":1179},{"$f":"TRUNC(((E82+F82)/2)/12*0.3)","v":1363},{"$f":"TRUNC(G82/12*0.3)","v":1520},{"$f":"TRUNC(((H82+I82)/2)/12*0.3)","v":1677}]
["Calaveras60% AMI",{"$f":"B81*2*0.6","v":40080},{"$f":"C81*2*0.6","v":45780},51480,57180,61800,66360,70920,75480,1002,1073,1287,1487,1659,1830]
["Calaveras65% AMI",{"$f":"B81*2*0.65","v":43420},{"$f":"C81*2*0.65","v":49595},55770,61945,66950,71890,76830,81770,1085,1162,1394,1611,1797,1982]
["Calaveras70% AMI",{"$f":"B81*2*0.7","v":46760},{"$f":"C81*2*0.7","v":53410},60059.999999999993,66710,72100,77420,82740,88060,1169,1252,1501,1735,1935,2135]
["Calaveras75% AMI",{"$f":"B81*2*0.75","v":50100},{"$f":"C81*2*0.75","v":57225},64350,71475,77250,82950,88650,94350,1252,1341,1608,1859,2073,2287]
["Calaveras80% AMI",{"$f":"B81*2*0.8","v":53440},{"$f":"C81*2*0.8","v":61040},68640,76240,82400,88480,94560,100640,1336,1431,1716,1983,2212,2440]
["Calaveras90% AMI",{"$f":"B81*2*0.9","v":60120},{"$f":"C81*2*0.9","v":68670},77220,85770,92700,99540,106380,113220,1503,1609,1930,2230,2488,2745]
["Calaveras100% AMI",{"$f":"B81*2","v":66800},{"$f":"C81*2","v":76300},85800,95300,103000,110600,118200,125800,{"$f":"J81*2","v":1670},{"$f":"K81*2","v":1788},2144,2478,2764,3050]
["Calaveras110% AMI",{"$f":"B81*2*1.1","v":73480},{"$f":"C81*2*1.1","v":83930},94380.000000000015,104830.00000000001,113300.00000000001,121660.00000000001,130020.00000000001,138380,{"$f":"TRUNC(B90/12*0.3)","v":1837},{"$f":"TRUNC((B90+C90)/2/12*0.3)","v":1967},{"$f":"TRUNC((D90)/12*0.3)","v":2359},{"$f":"TRUNC(((E90+F90)/2)/12*0.3)","v":2726},{"$f":"TRUNC(G90/12*0.3)","v":3041},{"$f":"TRUNC(((H90+I90)/2)/12*0.3)","v":3355}]
["Calaveras120% AMI",{"$f":"B81*2*1.2","v":80160},{"$f":"C81*2*1.2","v":91560},102960,114360,123600,132720,141840,150960,2004,2146,2574,2974,3318,3660]
["Colusa15% AMI",{"$f":"B99*2*0.15","v":8670},{"$f":"C99*2*0.15","v":9900},{"$f":"D99*2*0.15","v":11145},{"$f":"E99*2*0.15","v":12375},{"$f":"F99*2*0.15","v":13365},{"$f":"G99*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Colusa20% AMI",{"$f":"B99*2*0.2","v":11560},{"$f":"C99*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Colusa25% AMI",{"$f":"B99*2*0.25","v":14450},{"$f":"C99*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Colusa30% AMI",{"$f":"B99*2*0.3","v":17340},{"$f":"C99*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Colusa35% AMI",{"$f":"B99*2*0.35","v":20230},{"$f":"C99*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Colusa40% AMI",{"$f":"B99*2*0.4","v":23120},{"$f":"C99*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Colusa45% AMI",{"$f":"B99*2*0.45","v":26010},{"$f":"C99*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Colusa50% AMI",{"$f":"'MTSP 50% Income Limits '!B7","v":28900},{"$f":"'MTSP 50% Income Limits '!C7","v":33000},{"$f":"'MTSP 50% Income Limits '!D7","v":37150},{"$f":"'MTSP 50% Income Limits '!E7","v":41250},{"$f":"'MTSP 50% Income Limits '!F7","v":44550},{"$f":"'MTSP 50% Income Limits '!G7","v":47850},{"$f":"'MTSP 50% Income Limits '!H7","v":51150},{"$f":"'MTSP 50% Income Limits '!I7","v":54450},{"$f":"TRUNC(B99/12*0.3)","v":722},{"$f":"TRUNC((B99+C99)/2/12*0.3)","v":773},{"$f":"TRUNC((D99)/12*0.3)","v":928},{"$f":"TRUNC(((E99+F99)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G99/12*0.3)","v":1196},{"$f":"TRUNC(((H99+I99)/2)/12*0.3)","v":1320}]
["Colusa55% AMI",{"$f":"B99*2*0.55","v":31790.000000000004},{"$f":"C99*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B100/12*0.3)","v":794},{"$f":"TRUNC((B100+C100)/2/12*0.3)","v":851},{"$f":"TRUNC((D100)/12*0.3)","v":1021},{"$f":"TRUNC(((E100+F100)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G100/12*0.3)","v":1315},{"$f":"TRUNC(((H100+I100)/2)/12*0.3)","v":1452}]
["Colusa60% AMI",{"$f":"B99*2*0.6","v":34680},{"$f":"C99*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Colusa65% AMI",{"$f":"B99*2*0.65","v":37570},{"$f":"C99*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Colusa70% AMI",{"$f":"B99*2*0.7","v":40460},{"$f":"C99*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Colusa75% AMI",{"$f":"B99*2*0.75","v":43350},{"$f":"C99*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Colusa80% AMI",{"$f":"B99*2*0.8","v":46240},{"$f":"C99*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Colusa90% AMI",{"$f":"B99*2*0.9","v":52020},{"$f":"C99*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Colusa100% AMI",{"$f":"B99*2","v":57800},{"$f":"C99*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J99*2","v":1444},{"$f":"K99*2","v":1546},1856,2144,2392,2640]
["Colusa110% AMI",{"$f":"B99*2*1.1","v":63580.000000000007},{"$f":"C99*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B108/12*0.3)","v":1589},{"$f":"TRUNC((B108+C108)/2/12*0.3)","v":1702},{"$f":"TRUNC((D108)/12*0.3)","v":2043},{"$f":"TRUNC(((E108+F108)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G108/12*0.3)","v":2631},{"$f":"TRUNC(((H108+I108)/2)/12*0.3)","v":2904}]
["Colusa120% AMI",{"$f":"B99*2*1.2","v":69360},{"$f":"C99*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Contra Costa15% AMI",{"$f":"B117*2*0.15","v":15540},{"$f":"C117*2*0.15","v":17760},{"$f":"D117*2*0.15","v":19980},{"$f":"E117*2*0.15","v":22185},{"$f":"F117*2*0.15","v":23970},{"$f":"G117*2*0.15","v":25740},27510,29295,388,416,499,576,643,710]
["Contra Costa20% AMI",{"$f":"B117*2*0.2","v":20720},{"$f":"C117*2*0.2","v":23680},26640,29580,31960,34320,36680,39060,518,555,666,769,858,946]
["Contra Costa25% AMI",{"$f":"B117*2*0.25","v":25900},{"$f":"C117*2*0.25","v":29600},33300,36975,39950,42900,45850,48825,647,693,832,961,1072,1183]
["Contra Costa30% AMI",{"$f":"B117*2*0.3","v":31080},{"$f":"C117*2*0.3","v":35520},39960,44370,47940,51480,55020,58590,777,832,999,1153,1287,1420]
["Contra Costa35% AMI",{"$f":"B117*2*0.35","v":36260},{"$f":"C117*2*0.35","v":41440},46620,51765,55930,60059.999999999993,64189.999999999993,68355,906,971,1165,1346,1501,1656]
["Contra Costa40% AMI",{"$f":"B117*2*0.4","v":41440},{"$f":"C117*2*0.4","v":47360},53280,59160,63920,68640,73360,78120,1036,1110,1332,1538,1716,1893]
["Contra Costa45% AMI",{"$f":"B117*2*0.45","v":46620},{"$f":"C117*2*0.45","v":53280},59940,66555,71910,77220,82530,87885,1165,1248,1498,1730,1930,2130]
["Contra Costa50% AMI",{"$f":"'MTSP 50% Income Limits '!B8","v":51800},{"$f":"'MTSP 50% Income Limits '!C8","v":59200},{"$f":"'MTSP 50% Income Limits '!D8","v":66600},{"$f":"'MTSP 50% Income Limits '!E8","v":73950},{"$f":"'MTSP 50% Income Limits '!F8","v":79900},{"$f":"'MTSP 50% Income Limits '!G8","v":85800},{"$f":"'MTSP 50% Income Limits '!H8","v":91700},{"$f":"'MTSP 50% Income Limits '!I8","v":97650},{"$f":"TRUNC(B117/12*0.3)","v":1295},{"$f":"TRUNC((B117+C117)/2/12*0.3)","v":1387},{"$f":"TRUNC((D117)/12*0.3)","v":1665},{"$f":"TRUNC(((E117+F117)/2)/12*0.3)","v":1923},{"$f":"TRUNC(G117/12*0.3)","v":2145},{"$f":"TRUNC(((H117+I117)/2)/12*0.3)","v":2366}]
["Contra Costa55% AMI",{"$f":"B117*2*0.55","v":56980.000000000007},{"$f":"C117*2*0.55","v":65120.000000000007},73260,81345,87890,94380.000000000015,100870.00000000001,107415.00000000001,{"$f":"TRUNC(B118/12*0.3)","v":1424},{"$f":"TRUNC((B118+C118)/2/12*0.3)","v":1526},{"$f":"TRUNC((D118)/12*0.3)","v":1831},{"$f":"TRUNC(((E118+F118)/2)/12*0.3)","v":2115},{"$f":"TRUNC(G118/12*0.3)","v":2359},{"$f":"TRUNC(((H118+I118)/2)/12*0.3)","v":2603}]
["Contra Costa60% AMI",{"$f":"B117*2*0.6","v":62160},{"$f":"C117*2*0.6","v":71040},79920,88740,95880,102960,110040,117180,1554,1665,1998,2307,2574,2840]
["Contra Costa65% AMI",{"$f":"B117*2*0.65","v":67340},{"$f":"C117*2*0.65","v":76960},86580,96135,103870,111540,119210,126945,1683,1803,2164,2500,2788,3076]
["Contra Costa70% AMI",{"$f":"B117*2*0.7","v":72520},{"$f":"C117*2*0.7","v":82880},93240,103530,111860,120119.99999999999,128379.99999999999,136710,1813,1942,2331,2692,3003,3313]
["Contra Costa75% AMI",{"$f":"B117*2*0.75","v":77700},{"$f":"C117*2*0.75","v":88800},99900,110925,119850,128700,137550,146475,1942,2081,2497,2884,3217,3550]
["Contra Costa80% AMI",{"$f":"B117*2*0.8","v":82880},{"$f":"C117*2*0.8","v":94720},106560,118320,127840,137280,146720,156240,2072,2220,2664,3077,3432,3787]
["Contra Costa90% AMI",{"$f":"B117*2*0.9","v":93240},{"$f":"C117*2*0.9","v":106560},119880,133110,143820,154440,165060,175770,2331,2497,2997,3461,3861,4260]
["Contra Costa100% AMI",{"$f":"B117*2","v":103600},{"$f":"C117*2","v":118400},133200,147900,159800,171600,183400,195300,{"$f":"J117*2","v":2590},{"$f":"K117*2","v":2774},3330,3846,4290,4732]
["Contra Costa110% AMI",{"$f":"B117*2*1.1","v":113960.00000000001},{"$f":"C117*2*1.1","v":130240.00000000001},146520,162690,175780,188760.00000000003,201740.00000000003,214830.00000000003,{"$f":"TRUNC(B126/12*0.3)","v":2849},{"$f":"TRUNC((B126+C126)/2/12*0.3)","v":3052},{"$f":"TRUNC((D126)/12*0.3)","v":3663},{"$f":"TRUNC(((E126+F126)/2)/12*0.3)","v":4230},{"$f":"TRUNC(G126/12*0.3)","v":4719},{"$f":"TRUNC(((H126+I126)/2)/12*0.3)","v":5207}]
["Contra Costa120% AMI",{"$f":"B117*2*1.2","v":124320},{"$f":"C117*2*1.2","v":142080},159840,177480,191760,205920,220080,234360,3108,3330,3996,4615,5148,5680]
["Del Norte15% AMI",{"$f":"B135*2*0.15","v":8670},{"$f":"C135*2*0.15","v":9900},{"$f":"D135*2*0.15","v":11145},{"$f":"E135*2*0.15","v":12375},{"$f":"F135*2*0.15","v":13365},{"$f":"G135*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Del Norte20% AMI",{"$f":"B135*2*0.2","v":11560},{"$f":"C135*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Del Norte25% AMI",{"$f":"B135*2*0.25","v":14450},{"$f":"C135*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Del Norte30% AMI",{"$f":"B135*2*0.3","v":17340},{"$f":"C135*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Del Norte35% AMI",{"$f":"B135*2*0.35","v":20230},{"$f":"C135*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Del Norte40% AMI",{"$f":"B135*2*0.4","v":23120},{"$f":"C135*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Del Norte45% AMI",{"$f":"B135*2*0.45","v":26010},{"$f":"C135*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Del Norte50% AMI",{"$f":"'MTSP 50% Income Limits '!B9","v":28900},{"$f":"'MTSP 50% Income Limits '!C9","v":33000},{"$f":"'MTSP 50% Income Limits '!D9","v":37150},{"$f":"'MTSP 50% Income Limits '!E9","v":41250},{"$f":"'MTSP 50% Income Limits '!F9","v":44550},{"$f":"'MTSP 50% Income Limits '!G9","v":47850},{"$f":"'MTSP 50% Income Limits '!H9","v":51150},{"$f":"'MTSP 50% Income Limits '!I9","v":54450},{"$f":"TRUNC(B135/12*0.3)","v":722},{"$f":"TRUNC((B135+C135)/2/12*0.3)","v":773},{"$f":"TRUNC((D135)/12*0.3)","v":928},{"$f":"TRUNC(((E135+F135)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G135/12*0.3)","v":1196},{"$f":"TRUNC(((H135+I135)/2)/12*0.3)","v":1320}]
["Del Norte55% AMI",{"$f":"B135*2*0.55","v":31790.000000000004},{"$f":"C135*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B136/12*0.3)","v":794},{"$f":"TRUNC((B136+C136)/2/12*0.3)","v":851},{"$f":"TRUNC((D136)/12*0.3)","v":1021},{"$f":"TRUNC(((E136+F136)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G136/12*0.3)","v":1315},{"$f":"TRUNC(((H136+I136)/2)/12*0.3)","v":1452}]
["Del Norte60% AMI",{"$f":"B135*2*0.6","v":34680},{"$f":"C135*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Del Norte65% AMI",{"$f":"B135*2*0.65","v":37570},{"$f":"C135*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Del Norte70% AMI",{"$f":"B135*2*0.7","v":40460},{"$f":"C135*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Del Norte75% AMI",{"$f":"B135*2*0.75","v":43350},{"$f":"C135*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Del Norte80% AMI",{"$f":"B135*2*0.8","v":46240},{"$f":"C135*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Del Norte90% AMI",{"$f":"B135*2*0.9","v":52020},{"$f":"C135*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Del Norte100% AMI",{"$f":"B135*2","v":57800},{"$f":"C135*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J135*2","v":1444},{"$f":"K135*2","v":1546},1856,2144,2392,2640]
["Del Norte110% AMI",{"$f":"B135*2*1.1","v":63580.000000000007},{"$f":"C135*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B144/12*0.3)","v":1589},{"$f":"TRUNC((B144+C144)/2/12*0.3)","v":1702},{"$f":"TRUNC((D144)/12*0.3)","v":2043},{"$f":"TRUNC(((E144+F144)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G144/12*0.3)","v":2631},{"$f":"TRUNC(((H144+I144)/2)/12*0.3)","v":2904}]
["Del Norte120% AMI",{"$f":"B135*2*1.2","v":69360},{"$f":"C135*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["El Dorado15% AMI",{"$f":"B153*2*0.15","v":11265},{"$f":"C153*2*0.15","v":12870},{"$f":"D153*2*0.15","v":14475},{"$f":"E153*2*0.15","v":16080},{"$f":"F153*2*0.15","v":17370},{"$f":"G153*2*0.15","v":18660},19950,21240,281,301,361,418,466,514]
["El Dorado20% AMI",{"$f":"B153*2*0.2","v":15020},{"$f":"C153*2*0.2","v":17160},19300,21440,23160,24880,26600,28320,375,402,482,557,622,686]
["El Dorado25% AMI",{"$f":"B153*2*0.25","v":18775},{"$f":"C153*2*0.25","v":21450},24125,26800,28950,31100,33250,35400,469,502,603,696,777,858]
["El Dorado30% AMI",{"$f":"B153*2*0.3","v":22530},{"$f":"C153*2*0.3","v":25740},28950,32160,34740,37320,39900,42480,563,603,723,836,933,1029]
["El Dorado35% AMI",{"$f":"B153*2*0.35","v":26285},{"$f":"C153*2*0.35","v":30029.999999999996},33775,37520,40530,43540,46550,49560,657,703,844,975,1088,1201]
["El Dorado40% AMI",{"$f":"B153*2*0.4","v":30040},{"$f":"C153*2*0.4","v":34320},38600,42880,46320,49760,53200,56640,751,804,965,1115,1244,1373]
["El Dorado45% AMI",{"$f":"B153*2*0.45","v":33795},{"$f":"C153*2*0.45","v":38610},43425,48240,52110,55980,59850,63720,844,905,1085,1254,1399,1544]
["El Dorado50% AMI",{"$f":"'MTSP 50% Income Limits '!B10","v":37550},{"$f":"'MTSP 50% Income Limits '!C10","v":42900},{"$f":"'MTSP 50% Income Limits '!D10","v":48250},{"$f":"'MTSP 50% Income Limits '!E10","v":53600},{"$f":"'MTSP 50% Income Limits '!F10","v":57900},{"$f":"'MTSP 50% Income Limits '!G10","v":62200},{"$f":"'MTSP 50% Income Limits '!H10","v":66500},{"$f":"'MTSP 50% Income Limits '!I10","v":70800},{"$f":"TRUNC(B153/12*0.3)","v":938},{"$f":"TRUNC((B153+C153)/2/12*0.3)","v":1005},{"$f":"TRUNC((D153)/12*0.3)","v":1206},{"$f":"TRUNC(((E153+F153)/2)/12*0.3)","v":1393},{"$f":"TRUNC(G153/12*0.3)","v":1555},{"$f":"TRUNC(((H153+I153)/2)/12*0.3)","v":1716}]
["El Dorado55% AMI",{"$f":"B153*2*0.55","v":41305},{"$f":"C153*2*0.55","v":47190.000000000007},53075.000000000007,58960.000000000007,63690.000000000007,68420,73150,77880,{"$f":"TRUNC(B154/12*0.3)","v":1032},{"$f":"TRUNC((B154+C154)/2/12*0.3)","v":1106},{"$f":"TRUNC((D154)/12*0.3)","v":1326},{"$f":"TRUNC(((E154+F154)/2)/12*0.3)","v":1533},{"$f":"TRUNC(G154/12*0.3)","v":1710},{"$f":"TRUNC(((H154+I154)/2)/12*0.3)","v":1887}]
["El Dorado60% AMI",{"$f":"B153*2*0.6","v":45060},{"$f":"C153*2*0.6","v":51480},57900,64320,69480,74640,79800,84960,1126,1206,1447,1672,1866,2059]
["El Dorado65% AMI",{"$f":"B153*2*0.65","v":48815},{"$f":"C153*2*0.65","v":55770},62725,69680,75270,80860,86450,92040,1220,1307,1568,1811,2021,2231]
["El Dorado70% AMI",{"$f":"B153*2*0.7","v":52570},{"$f":"C153*2*0.7","v":60059.999999999993},67550,75040,81060,87080,93100,99120,1314,1407,1688,1951,2177,2402]
["El Dorado75% AMI",{"$f":"B153*2*0.75","v":56325},{"$f":"C153*2*0.75","v":64350},72375,80400,86850,93300,99750,106200,1408,1508,1809,2090,2332,2574]
["El Dorado80% AMI",{"$f":"B153*2*0.8","v":60080},{"$f":"C153*2*0.8","v":68640},77200,85760,92640,99520,106400,113280,1502,1609,1930,2230,2488,2746]
["El Dorado90% AMI",{"$f":"B153*2*0.9","v":67590},{"$f":"C153*2*0.9","v":77220},86850,96480,104220,111960,119700,127440,1689,1810,2171,2508,2799,3089]
["El Dorado100% AMI",{"$f":"B153*2","v":75100},{"$f":"C153*2","v":85800},96500,107200,115800,124400,133000,141600,{"$f":"J153*2","v":1876},{"$f":"K153*2","v":2010},2412,2786,3110,3432]
["El Dorado110% AMI",{"$f":"B153*2*1.1","v":82610},{"$f":"C153*2*1.1","v":94380.000000000015},106150.00000000001,117920.00000000001,127380.00000000001,136840,146300,155760,{"$f":"TRUNC(B162/12*0.3)","v":2065},{"$f":"TRUNC((B162+C162)/2/12*0.3)","v":2212},{"$f":"TRUNC((D162)/12*0.3)","v":2653},{"$f":"TRUNC(((E162+F162)/2)/12*0.3)","v":3066},{"$f":"TRUNC(G162/12*0.3)","v":3421},{"$f":"TRUNC(((H162+I162)/2)/12*0.3)","v":3775}]
["El Dorado120% AMI",{"$f":"B153*2*1.2","v":90120},{"$f":"C153*2*1.2","v":102960},115800,128640,138960,149280,159600,169920,2253,2413,2895,3345,3732,4119]
["Fresno15% AMI",{"$f":"B171*2*0.15","v":8670},{"$f":"C171*2*0.15","v":9900},{"$f":"D171*2*0.15","v":11145},{"$f":"E171*2*0.15","v":12375},{"$f":"F171*2*0.15","v":13365},{"$f":"G171*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Fresno20% AMI",{"$f":"B171*2*0.2","v":11560},{"$f":"C171*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Fresno25% AMI",{"$f":"B171*2*0.25","v":14450},{"$f":"C171*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Fresno30% AMI",{"$f":"B171*2*0.3","v":17340},{"$f":"C171*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Fresno35% AMI",{"$f":"B171*2*0.35","v":20230},{"$f":"C171*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Fresno40% AMI",{"$f":"B171*2*0.4","v":23120},{"$f":"C171*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Fresno45% AMI",{"$f":"B171*2*0.45","v":26010},{"$f":"C171*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Fresno50% AMI",{"$f":"'MTSP 50% Income Limits '!B11","v":28900},{"$f":"'MTSP 50% Income Limits '!C11","v":33000},{"$f":"'MTSP 50% Income Limits '!D11","v":37150},{"$f":"'MTSP 50% Income Limits '!E11","v":41250},{"$f":"'MTSP 50% Income Limits '!F11","v":44550},{"$f":"'MTSP 50% Income Limits '!G11","v":47850},{"$f":"'MTSP 50% Income Limits '!H11","v":51150},{"$f":"'MTSP 50% Income Limits '!I11","v":54450},{"$f":"TRUNC(B171/12*0.3)","v":722},{"$f":"TRUNC((B171+C171)/2/12*0.3)","v":773},{"$f":"TRUNC((D171)/12*0.3)","v":928},{"$f":"TRUNC(((E171+F171)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G171/12*0.3)","v":1196},{"$f":"TRUNC(((H171+I171)/2)/12*0.3)","v":1320}]
["Fresno55% AMI",{"$f":"B171*2*0.55","v":31790.000000000004},{"$f":"C171*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B172/12*0.3)","v":794},{"$f":"TRUNC((B172+C172)/2/12*0.3)","v":851},{"$f":"TRUNC((D172)/12*0.3)","v":1021},{"$f":"TRUNC(((E172+F172)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G172/12*0.3)","v":1315},{"$f":"TRUNC(((H172+I172)/2)/12*0.3)","v":1452}]
["Fresno60% AMI",{"$f":"B171*2*0.6","v":34680},{"$f":"C171*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Fresno65% AMI",{"$f":"B171*2*0.65","v":37570},{"$f":"C171*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Fresno70% AMI",{"$f":"B171*2*0.7","v":40460},{"$f":"C171*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Fresno75% AMI",{"$f":"B171*2*0.75","v":43350},{"$f":"C171*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Fresno80% AMI",{"$f":"B171*2*0.8","v":46240},{"$f":"C171*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Fresno90% AMI",{"$f":"B171*2*0.9","v":52020},{"$f":"C171*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Fresno100% AMI",{"$f":"B171*2","v":57800},{"$f":"C171*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J171*2","v":1444},{"$f":"K171*2","v":1546},1856,2144,2392,2640]
["Fresno110% AMI",{"$f":"B171*2*1.1","v":63580.000000000007},{"$f":"C171*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B180/12*0.3)","v":1589},{"$f":"TRUNC((B180+C180)/2/12*0.3)","v":1702},{"$f":"TRUNC((D180)/12*0.3)","v":2043},{"$f":"TRUNC(((E180+F180)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G180/12*0.3)","v":2631},{"$f":"TRUNC(((H180+I180)/2)/12*0.3)","v":2904}]
["Fresno120% AMI",{"$f":"B171*2*1.2","v":69360},{"$f":"C171*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Glenn15% AMI",{"$f":"B189*2*0.15","v":8670},{"$f":"C189*2*0.15","v":9900},{"$f":"D189*2*0.15","v":11145},{"$f":"E189*2*0.15","v":12375},{"$f":"F189*2*0.15","v":13365},{"$f":"G189*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Glenn20% AMI",{"$f":"B189*2*0.2","v":11560},{"$f":"C189*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Glenn25% AMI",{"$f":"B189*2*0.25","v":14450},{"$f":"C189*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Glenn30% AMI",{"$f":"B189*2*0.3","v":17340},{"$f":"C189*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Glenn35% AMI",{"$f":"B189*2*0.35","v":20230},{"$f":"C189*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Glenn40% AMI",{"$f":"B189*2*0.4","v":23120},{"$f":"C189*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Glenn45% AMI",{"$f":"B189*2*0.45","v":26010},{"$f":"C189*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Glenn50% AMI",{"$f":"'MTSP 50% Income Limits '!B12","v":28900},{"$f":"'MTSP 50% Income Limits '!C12","v":33000},{"$f":"'MTSP 50% Income Limits '!D12","v":37150},{"$f":"'MTSP 50% Income Limits '!E12","v":41250},{"$f":"'MTSP 50% Income Limits '!F12","v":44550},{"$f":"'MTSP 50% Income Limits '!G12","v":47850},{"$f":"'MTSP 50% Income Limits '!H12","v":51150},{"$f":"'MTSP 50% Income Limits '!I12","v":54450},{"$f":"TRUNC(B189/12*0.3)","v":722},{"$f":"TRUNC((B189+C189)/2/12*0.3)","v":773},{"$f":"TRUNC((D189)/12*0.3)","v":928},{"$f":"TRUNC(((E189+F189)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G189/12*0.3)","v":1196},{"$f":"TRUNC(((H189+I189)/2)/12*0.3)","v":1320}]
["Glenn55% AMI",{"$f":"B189*2*0.55","v":31790.000000000004},{"$f":"C189*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B190/12*0.3)","v":794},{"$f":"TRUNC((B190+C190)/2/12*0.3)","v":851},{"$f":"TRUNC((D190)/12*0.3)","v":1021},{"$f":"TRUNC(((E190+F190)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G190/12*0.3)","v":1315},{"$f":"TRUNC(((H190+I190)/2)/12*0.3)","v":1452}]
["Glenn60% AMI",{"$f":"B189*2*0.6","v":34680},{"$f":"C189*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Glenn65% AMI",{"$f":"B189*2*0.65","v":37570},{"$f":"C189*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Glenn70% AMI",{"$f":"B189*2*0.7","v":40460},{"$f":"C189*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Glenn75% AMI",{"$f":"B189*2*0.75","v":43350},{"$f":"C189*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Glenn80% AMI",{"$f":"B189*2*0.8","v":46240},{"$f":"C189*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Glenn90% AMI",{"$f":"B189*2*0.9","v":52020},{"$f":"C189*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Glenn100% AMI",{"$f":"B189*2","v":57800},{"$f":"C189*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J189*2","v":1444},{"$f":"K189*2","v":1546},1856,2144,2392,2640]
["Glenn110% AMI",{"$f":"B189*2*1.1","v":63580.000000000007},{"$f":"C189*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B198/12*0.3)","v":1589},{"$f":"TRUNC((B198+C198)/2/12*0.3)","v":1702},{"$f":"TRUNC((D198)/12*0.3)","v":2043},{"$f":"TRUNC(((E198+F198)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G198/12*0.3)","v":2631},{"$f":"TRUNC(((H198+I198)/2)/12*0.3)","v":2904}]
["Glenn120% AMI",{"$f":"B189*2*1.2","v":69360},{"$f":"C189*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Humboldt15% AMI",{"$f":"B207*2*0.15","v":8670},{"$f":"C207*2*0.15","v":9900},{"$f":"D207*2*0.15","v":11145},{"$f":"E207*2*0.15","v":12375},{"$f":"F207*2*0.15","v":13365},{"$f":"G207*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Humboldt20% AMI",{"$f":"B207*2*0.2","v":11560},{"$f":"C207*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Humboldt25% AMI",{"$f":"B207*2*0.25","v":14450},{"$f":"C207*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Humboldt30% AMI",{"$f":"B207*2*0.3","v":17340},{"$f":"C207*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Humboldt35% AMI",{"$f":"B207*2*0.35","v":20230},{"$f":"C207*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Humboldt40% AMI",{"$f":"B207*2*0.4","v":23120},{"$f":"C207*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Humboldt45% AMI",{"$f":"B207*2*0.45","v":26010},{"$f":"C207*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Humboldt50% AMI",{"$f":"'MTSP 50% Income Limits '!B13","v":28900},{"$f":"'MTSP 50% Income Limits '!C13","v":33000},{"$f":"'MTSP 50% Income Limits '!D13","v":37150},{"$f":"'MTSP 50% Income Limits '!E13","v":41250},{"$f":"'MTSP 50% Income Limits '!F13","v":44550},{"$f":"'MTSP 50% Income Limits '!G13","v":47850},{"$f":"'MTSP 50% Income Limits '!H13","v":51150},{"$f":"'MTSP 50% Income Limits '!I13","v":54450},{"$f":"TRUNC(B207/12*0.3)","v":722},{"$f":"TRUNC((B207+C207)/2/12*0.3)","v":773},{"$f":"TRUNC((D207)/12*0.3)","v":928},{"$f":"TRUNC(((E207+F207)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G207/12*0.3)","v":1196},{"$f":"TRUNC(((H207+I207)/2)/12*0.3)","v":1320}]
["Humboldt55% AMI",{"$f":"B207*2*0.55","v":31790.000000000004},{"$f":"C207*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B208/12*0.3)","v":794},{"$f":"TRUNC((B208+C208)/2/12*0.3)","v":851},{"$f":"TRUNC((D208)/12*0.3)","v":1021},{"$f":"TRUNC(((E208+F208)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G208/12*0.3)","v":1315},{"$f":"TRUNC(((H208+I208)/2)/12*0.3)","v":1452}]
["Humboldt60% AMI",{"$f":"B207*2*0.6","v":34680},{"$f":"C207*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Humboldt65% AMI",{"$f":"B207*2*0.65","v":37570},{"$f":"C207*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Humboldt70% AMI",{"$f":"B207*2*0.7","v":40460},{"$f":"C207*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Humboldt75% AMI",{"$f":"B207*2*0.75","v":43350},{"$f":"C207*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Humboldt80% AMI",{"$f":"B207*2*0.8","v":46240},{"$f":"C207*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Humboldt90% AMI",{"$f":"B207*2*0.9","v":52020},{"$f":"C207*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Humboldt100% AMI00% AMI00% AMI",{"$f":"B207*2","v":57800},{"$f":"C207*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J207*2","v":1444},{"$f":"K207*2","v":1546},1856,2144,2392,2640]
["Humboldt110% AMI",{"$f":"B207*2*1.1","v":63580.000000000007},{"$f":"C207*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B216/12*0.3)","v":1589},{"$f":"TRUNC((B216+C216)/2/12*0.3)","v":1702},{"$f":"TRUNC((D216)/12*0.3)","v":2043},{"$f":"TRUNC(((E216+F216)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G216/12*0.3)","v":2631},{"$f":"TRUNC(((H216+I216)/2)/12*0.3)","v":2904}]
["Humboldt120% AMI",{"$f":"B207*2*1.2","v":69360},{"$f":"C207*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Imperial15% AMI",{"$f":"B225*2*0.15","v":8670},{"$f":"C225*2*0.15","v":9900},{"$f":"D225*2*0.15","v":11145},{"$f":"E225*2*0.15","v":12375},{"$f":"F225*2*0.15","v":13365},{"$f":"G225*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Imperial20% AMI",{"$f":"B225*2*0.2","v":11560},{"$f":"C225*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Imperial25% AMI",{"$f":"B225*2*0.25","v":14450},{"$f":"C225*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Imperial30% AMI",{"$f":"B225*2*0.3","v":17340},{"$f":"C225*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Imperial35% AMI",{"$f":"B225*2*0.35","v":20230},{"$f":"C225*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Imperial40% AMI",{"$f":"B225*2*0.4","v":23120},{"$f":"C225*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Imperial45% AMI",{"$f":"B225*2*0.45","v":26010},{"$f":"C225*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Imperial50% AMI",{"$f":"'MTSP 50% Income Limits '!B14","v":28900},{"$f":"'MTSP 50% Income Limits '!C14","v":33000},{"$f":"'MTSP 50% Income Limits '!D14","v":37150},{"$f":"'MTSP 50% Income Limits '!E14","v":41250},{"$f":"'MTSP 50% Income Limits '!F14","v":44550},{"$f":"'MTSP 50% Income Limits '!G14","v":47850},{"$f":"'MTSP 50% Income Limits '!H14","v":51150},{"$f":"'MTSP 50% Income Limits '!I14","v":54450},{"$f":"TRUNC(B225/12*0.3)","v":722},{"$f":"TRUNC((B225+C225)/2/12*0.3)","v":773},{"$f":"TRUNC((D225)/12*0.3)","v":928},{"$f":"TRUNC(((E225+F225)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G225/12*0.3)","v":1196},{"$f":"TRUNC(((H225+I225)/2)/12*0.3)","v":1320}]
["Imperial55% AMI",{"$f":"B225*2*0.55","v":31790.000000000004},{"$f":"C225*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B226/12*0.3)","v":794},{"$f":"TRUNC((B226+C226)/2/12*0.3)","v":851},{"$f":"TRUNC((D226)/12*0.3)","v":1021},{"$f":"TRUNC(((E226+F226)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G226/12*0.3)","v":1315},{"$f":"TRUNC(((H226+I226)/2)/12*0.3)","v":1452}]
["Imperial60% AMI",{"$f":"B225*2*0.6","v":34680},{"$f":"C225*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Imperial65% AMI",{"$f":"B225*2*0.65","v":37570},{"$f":"C225*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Imperial70% AMI",{"$f":"B225*2*0.7","v":40460},{"$f":"C225*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Imperial75% AMI",{"$f":"B225*2*0.75","v":43350},{"$f":"C225*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Imperial80% AMI",{"$f":"B225*2*0.8","v":46240},{"$f":"C225*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Imperial90% AMI",{"$f":"B225*2*0.9","v":52020},{"$f":"C225*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Imperial100% AMI00% AMI00% AMI",{"$f":"B225*2","v":57800},{"$f":"C225*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J225*2","v":1444},{"$f":"K225*2","v":1546},1856,2144,2392,2640]
["Imperial110% AMI",{"$f":"B225*2*1.1","v":63580.000000000007},{"$f":"C225*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B234/12*0.3)","v":1589},{"$f":"TRUNC((B234+C234)/2/12*0.3)","v":1702},{"$f":"TRUNC((D234)/12*0.3)","v":2043},{"$f":"TRUNC(((E234+F234)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G234/12*0.3)","v":2631},{"$f":"TRUNC(((H234+I234)/2)/12*0.3)","v":2904}]
["Imperial120% AMI",{"$f":"B225*2*1.2","v":69360},{"$f":"C225*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Inyo15% AMI",{"$f":"B243*2*0.15","v":8970},{"$f":"C243*2*0.15","v":10260},{"$f":"D243*2*0.15","v":11535},{"$f":"E243*2*0.15","v":12810},{"$f":"F243*2*0.15","v":13845},{"$f":"G243*2*0.15","v":14865},15885,16920,224,240,288,333,371,410]
["Inyo20% AMI",{"$f":"B243*2*0.2","v":11960},{"$f":"C243*2*0.2","v":13680},15380,17080,18460,19820,21180,22560,299,320,384,444,495,546]
["Inyo25% AMI",{"$f":"B243*2*0.25","v":14950},{"$f":"C243*2*0.25","v":17100},19225,21350,23075,24775,26475,28200,373,400,480,555,619,683]
["Inyo30% AMI",{"$f":"B243*2*0.3","v":17940},{"$f":"C243*2*0.3","v":20520},23070,25620,27690,29730,31770,33840,448,480,576,666,743,820]
["Inyo35% AMI",{"$f":"B243*2*0.35","v":20930},{"$f":"C243*2*0.35","v":23940},26915,29889.999999999996,32304.999999999996,34685,37065,39480,523,560,672,777,867,956]
["Inyo40% AMI",{"$f":"B243*2*0.4","v":23920},{"$f":"C243*2*0.4","v":27360},30760,34160,36920,39640,42360,45120,598,641,769,888,991,1093]
["Inyo45% AMI",{"$f":"B243*2*0.45","v":26910},{"$f":"C243*2*0.45","v":30780},34605,38430,41535,44595,47655,50760,672,721,865,999,1114,1230]
["Inyo50% AMI",{"$f":"'MTSP 50% Income Limits '!B15","v":29900},{"$f":"'MTSP 50% Income Limits '!C15","v":34200},{"$f":"'MTSP 50% Income Limits '!D15","v":38450},{"$f":"'MTSP 50% Income Limits '!E15","v":42700},{"$f":"'MTSP 50% Income Limits '!F15","v":46150},{"$f":"'MTSP 50% Income Limits '!G15","v":49550},{"$f":"'MTSP 50% Income Limits '!H15","v":52950},{"$f":"'MTSP 50% Income Limits '!I15","v":56400},{"$f":"TRUNC(B243/12*0.3)","v":747},{"$f":"TRUNC((B243+C243)/2/12*0.3)","v":801},{"$f":"TRUNC((D243)/12*0.3)","v":961},{"$f":"TRUNC(((E243+F243)/2)/12*0.3)","v":1110},{"$f":"TRUNC(G243/12*0.3)","v":1238},{"$f":"TRUNC(((H243+I243)/2)/12*0.3)","v":1366}]
["Inyo55% AMI",{"$f":"B243*2*0.55","v":32890},{"$f":"C243*2*0.55","v":37620},42295,46970.000000000007,50765.000000000007,54505.000000000007,58245.000000000007,62040.000000000007,{"$f":"TRUNC(B244/12*0.3)","v":822},{"$f":"TRUNC((B244+C244)/2/12*0.3)","v":881},{"$f":"TRUNC((D244)/12*0.3)","v":1057},{"$f":"TRUNC(((E244+F244)/2)/12*0.3)","v":1221},{"$f":"TRUNC(G244/12*0.3)","v":1362},{"$f":"TRUNC(((H244+I244)/2)/12*0.3)","v":1503}]
["Inyo60% AMI",{"$f":"B243*2*0.6","v":35880},{"$f":"C243*2*0.6","v":41040},46140,51240,55380,59460,63540,67680,897,961,1153,1332,1486,1640]
["Inyo65% AMI",{"$f":"B243*2*0.65","v":38870},{"$f":"C243*2*0.65","v":44460},49985,55510,59995,64415,68835,73320,971,1041,1249,1443,1610,1776]
["Inyo70% AMI",{"$f":"B243*2*0.7","v":41860},{"$f":"C243*2*0.7","v":47880},53830,59779.999999999993,64609.999999999993,69370,74130,78960,1046,1121,1345,1554,1734,1913]
["Inyo75% AMI",{"$f":"B243*2*0.75","v":44850},{"$f":"C243*2*0.75","v":51300},57675,64050,69225,74325,79425,84600,1121,1201,1441,1665,1858,2050]
["Inyo80% AMI",{"$f":"B243*2*0.8","v":47840},{"$f":"C243*2*0.8","v":54720},61520,68320,73840,79280,84720,90240,1196,1282,1538,1777,1982,2187]
["Inyo90% AMI",{"$f":"B243*2*0.9","v":53820},{"$f":"C243*2*0.9","v":61560},69210,76860,83070,89190,95310,101520,1345,1442,1730,1999,2229,2460]
["Inyo100% AMI00% AMI00% AMI",{"$f":"B243*2","v":59800},{"$f":"C243*2","v":68400},76900,85400,92300,99100,105900,112800,{"$f":"J243*2","v":1494},{"$f":"K243*2","v":1602},1922,2220,2476,2732]
["Inyo110% AMI",{"$f":"B243*2*1.1","v":65780},{"$f":"C243*2*1.1","v":75240},84590,93940.000000000015,101530.00000000001,109010.00000000001,116490.00000000001,124080.00000000001,{"$f":"TRUNC(B252/12*0.3)","v":1644},{"$f":"TRUNC((B252+C252)/2/12*0.3)","v":1762},{"$f":"TRUNC((D252)/12*0.3)","v":2114},{"$f":"TRUNC(((E252+F252)/2)/12*0.3)","v":2443},{"$f":"TRUNC(G252/12*0.3)","v":2725},{"$f":"TRUNC(((H252+I252)/2)/12*0.3)","v":3007}]
["Inyo120% AMI",{"$f":"B243*2*1.2","v":71760},{"$f":"C243*2*1.2","v":82080},92280,102480,110760,118920,127080,135360,1794,1923,2307,2665,2973,3280]
["Kern15% AMI",{"$f":"B261*2*0.15","v":8670},{"$f":"C261*2*0.15","v":9900},{"$f":"D261*2*0.15","v":11145},{"$f":"E261*2*0.15","v":12375},{"$f":"F261*2*0.15","v":13365},{"$f":"G261*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Kern20% AMI",{"$f":"B261*2*0.2","v":11560},{"$f":"C261*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Kern25% AMI",{"$f":"B261*2*0.25","v":14450},{"$f":"C261*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Kern30% AMI",{"$f":"B261*2*0.3","v":17340},{"$f":"C261*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Kern35% AMI",{"$f":"B261*2*0.35","v":20230},{"$f":"C261*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Kern40% AMI",{"$f":"B261*2*0.4","v":23120},{"$f":"C261*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Kern45% AMI",{"$f":"B261*2*0.45","v":26010},{"$f":"C261*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Kern50% AMI",{"$f":"'MTSP 50% Income Limits '!B16","v":28900},{"$f":"'MTSP 50% Income Limits '!C16","v":33000},{"$f":"'MTSP 50% Income Limits '!D16","v":37150},{"$f":"'MTSP 50% Income Limits '!E16","v":41250},{"$f":"'MTSP 50% Income Limits '!F16","v":44550},{"$f":"'MTSP 50% Income Limits '!G16","v":47850},{"$f":"'MTSP 50% Income Limits '!H16","v":51150},{"$f":"'MTSP 50% Income Limits '!I16","v":54450},{"$f":"TRUNC(B261/12*0.3)","v":722},{"$f":"TRUNC((B261+C261)/2/12*0.3)","v":773},{"$f":"TRUNC((D261)/12*0.3)","v":928},{"$f":"TRUNC(((E261+F261)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G261/12*0.3)","v":1196},{"$f":"TRUNC(((H261+I261)/2)/12*0.3)","v":1320}]
["Kern55% AMI",{"$f":"B261*2*0.55","v":31790.000000000004},{"$f":"C261*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B262/12*0.3)","v":794},{"$f":"TRUNC((B262+C262)/2/12*0.3)","v":851},{"$f":"TRUNC((D262)/12*0.3)","v":1021},{"$f":"TRUNC(((E262+F262)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G262/12*0.3)","v":1315},{"$f":"TRUNC(((H262+I262)/2)/12*0.3)","v":1452}]
["Kern60% AMI",{"$f":"B261*2*0.6","v":34680},{"$f":"C261*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Kern65% AMI",{"$f":"B261*2*0.65","v":37570},{"$f":"C261*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Kern70% AMI",{"$f":"B261*2*0.7","v":40460},{"$f":"C261*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Kern75% AMI",{"$f":"B261*2*0.75","v":43350},{"$f":"C261*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Kern80% AMI",{"$f":"B261*2*0.8","v":46240},{"$f":"C261*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Kern90% AMI",{"$f":"B261*2*0.9","v":52020},{"$f":"C261*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Kern100% AMI00% AMI00% AMI",{"$f":"B261*2","v":57800},{"$f":"C261*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J261*2","v":1444},{"$f":"K261*2","v":1546},1856,2144,2392,2640]
["Kern110% AMI",{"$f":"B261*2*1.1","v":63580.000000000007},{"$f":"C261*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B270/12*0.3)","v":1589},{"$f":"TRUNC((B270+C270)/2/12*0.3)","v":1702},{"$f":"TRUNC((D270)/12*0.3)","v":2043},{"$f":"TRUNC(((E270+F270)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G270/12*0.3)","v":2631},{"$f":"TRUNC(((H270+I270)/2)/12*0.3)","v":2904}]
["Kern120% AMI",{"$f":"B261*2*1.2","v":69360},{"$f":"C261*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Kings15% AMI",{"$f":"B279*2*0.15","v":8670},{"$f":"C279*2*0.15","v":9900},{"$f":"D279*2*0.15","v":11145},{"$f":"E279*2*0.15","v":12375},{"$f":"F279*2*0.15","v":13365},{"$f":"G279*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Kings20% AMI",{"$f":"B279*2*0.2","v":11560},{"$f":"C279*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Kings25% AMI",{"$f":"B279*2*0.25","v":14450},{"$f":"C279*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Kings30% AMI",{"$f":"B279*2*0.3","v":17340},{"$f":"C279*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Kings35% AMI",{"$f":"B279*2*0.35","v":20230},{"$f":"C279*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Kings40% AMI",{"$f":"B279*2*0.4","v":23120},{"$f":"C279*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Kings45% AMI",{"$f":"B279*2*0.45","v":26010},{"$f":"C279*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Kings50% AMI",{"$f":"'MTSP 50% Income Limits '!B17","v":28900},{"$f":"'MTSP 50% Income Limits '!C17","v":33000},{"$f":"'MTSP 50% Income Limits '!D17","v":37150},{"$f":"'MTSP 50% Income Limits '!E17","v":41250},{"$f":"'MTSP 50% Income Limits '!F17","v":44550},{"$f":"'MTSP 50% Income Limits '!G17","v":47850},{"$f":"'MTSP 50% Income Limits '!H17","v":51150},{"$f":"'MTSP 50% Income Limits '!I17","v":54450},{"$f":"TRUNC(B279/12*0.3)","v":722},{"$f":"TRUNC((B279+C279)/2/12*0.3)","v":773},{"$f":"TRUNC((D279)/12*0.3)","v":928},{"$f":"TRUNC(((E279+F279)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G279/12*0.3)","v":1196},{"$f":"TRUNC(((H279+I279)/2)/12*0.3)","v":1320}]
["Kings55% AMI",{"$f":"B279*2*0.55","v":31790.000000000004},{"$f":"C279*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B280/12*0.3)","v":794},{"$f":"TRUNC((B280+C280)/2/12*0.3)","v":851},{"$f":"TRUNC((D280)/12*0.3)","v":1021},{"$f":"TRUNC(((E280+F280)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G280/12*0.3)","v":1315},{"$f":"TRUNC(((H280+I280)/2)/12*0.3)","v":1452}]
["Kings60% AMI",{"$f":"B279*2*0.6","v":34680},{"$f":"C279*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Kings65% AMI",{"$f":"B279*2*0.65","v":37570},{"$f":"C279*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Kings70% AMI",{"$f":"B279*2*0.7","v":40460},{"$f":"C279*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Kings75% AMI",{"$f":"B279*2*0.75","v":43350},{"$f":"C279*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Kings80% AMI",{"$f":"B279*2*0.8","v":46240},{"$f":"C279*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Kings90% AMI",{"$f":"B279*2*0.9","v":52020},{"$f":"C279*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Kings100% AMI00% AMI00% AMI",{"$f":"B279*2","v":57800},{"$f":"C279*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J279*2","v":1444},{"$f":"K279*2","v":1546},1856,2144,2392,2640]
["Kings110% AMI",{"$f":"B279*2*1.1","v":63580.000000000007},{"$f":"C279*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B288/12*0.3)","v":1589},{"$f":"TRUNC((B288+C288)/2/12*0.3)","v":1702},{"$f":"TRUNC((D288)/12*0.3)","v":2043},{"$f":"TRUNC(((E288+F288)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G288/12*0.3)","v":2631},{"$f":"TRUNC(((H288+I288)/2)/12*0.3)","v":2904}]
["Kings120% AMI",{"$f":"B279*2*1.2","v":69360},{"$f":"C279*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Lake15% AMI",{"$f":"B297*2*0.15","v":7803},{"$f":"C297*2*0.15","v":8910},{"$f":"D297*2*0.15","v":10030.5},{"$f":"E297*2*0.15","v":11137.5},{"$f":"F297*2*0.15","v":12028.5},{"$f":"G297*2*0.15","v":12919.5},13810.5,14701.5,195,208,250,289,322,356]
["Lake20% AMI",{"$f":"B297*2*0.2","v":10404},{"$f":"C297*2*0.2","v":11880},13374,14850,16038,17226,18414,19602,260,278,334,386,430,475]
["Lake25% AMI",{"$f":"B297*2*0.25","v":13005},{"$f":"C297*2*0.25","v":14850},16717.5,18562.5,20047.5,21532.5,23017.5,24502.5,325,348,417,482,538,594]
["Lake30% AMI",{"$f":"B297*2*0.3","v":15606},{"$f":"C297*2*0.3","v":17820},20061,22275,24057,25839,27621,29403,390,417,501,579,645,712]
["Lake35% AMI",{"$f":"B297*2*0.35","v":18207},{"$f":"C297*2*0.35","v":20790},23404.5,25987.5,28066.5,30145.499999999996,32224.499999999996,34303.5,455,487,585,675,753,831]
["Lake40% AMI",{"$f":"B297*2*0.4","v":20808},{"$f":"C297*2*0.4","v":23760},26748,29700,32076,34452,36828,39204,520,557,668,772,861,950]
["Lake45% AMI",{"$f":"B297*2*0.45","v":23409},{"$f":"C297*2*0.45","v":26730},30091.5,33412.5,36085.5,38758.5,41431.5,44104.5,585,626,752,868,968,1069]
["Lake50% AMI",{"$f":"'MTSP 50% Income Limits '!B18","v":26010},{"$f":"'MTSP 50% Income Limits '!C18","v":29700},{"$f":"'MTSP 50% Income Limits '!D18","v":33435},{"$f":"'MTSP 50% Income Limits '!E18","v":37125},{"$f":"'MTSP 50% Income Limits '!F18","v":40095},{"$f":"'MTSP 50% Income Limits '!G18","v":43065},{"$f":"'MTSP 50% Income Limits '!H18","v":46035},{"$f":"'MTSP 50% Income Limits '!I18","v":49005},{"$f":"TRUNC(B297/12*0.3)","v":650},{"$f":"TRUNC((B297+C297)/2/12*0.3)","v":696},{"$f":"TRUNC((D297)/12*0.3)","v":835},{"$f":"TRUNC(((E297+F297)/2)/12*0.3)","v":965},{"$f":"TRUNC(G297/12*0.3)","v":1076},{"$f":"TRUNC(((H297+I297)/2)/12*0.3)","v":1188}]
["Lake55% AMI",{"$f":"B297*2*0.55","v":28611.000000000004},{"$f":"C297*2*0.55","v":32670.000000000004},36778.5,40837.5,44104.5,47371.500000000007,50638.500000000007,53905.500000000007,{"$f":"TRUNC(B298/12*0.3)","v":715},{"$f":"TRUNC((B298+C298)/2/12*0.3)","v":766},{"$f":"TRUNC((D298)/12*0.3)","v":919},{"$f":"TRUNC(((E298+F298)/2)/12*0.3)","v":1061},{"$f":"TRUNC(G298/12*0.3)","v":1184},{"$f":"TRUNC(((H298+I298)/2)/12*0.3)","v":1306}]
["Lake60% AMI",{"$f":"B297*2*0.6","v":31212},{"$f":"C297*2*0.6","v":35640},40122,44550,48114,51678,55242,58806,780,835,1003,1158,1291,1425]
["Lake65% AMI",{"$f":"B297*2*0.65","v":33813},{"$f":"C297*2*0.65","v":38610},43465.5,48262.5,52123.5,55984.5,59845.5,63706.5,845,905,1086,1254,1399,1544]
["Lake70% AMI",{"$f":"B297*2*0.7","v":36414},{"$f":"C297*2*0.7","v":41580},46809,51975,56133,60290.999999999993,64448.999999999993,68607,910,974,1170,1351,1507,1663]
["Lake75% AMI",{"$f":"B297*2*0.75","v":39015},{"$f":"C297*2*0.75","v":44550},50152.5,55687.5,60142.5,64597.5,69052.5,73507.5,975,1044,1253,1447,1614,1782]
["Lake80% AMI",{"$f":"B297*2*0.8","v":41616},{"$f":"C297*2*0.8","v":47520},53496,59400,64152,68904,73656,78408,1040,1114,1337,1544,1722,1900]
["Lake90% AMI",{"$f":"B297*2*0.9","v":46818},{"$f":"C297*2*0.9","v":53460},60183,66825,72171,77517,82863,88209,1170,1253,1504,1737,1937,2138]
["Lake100% AMI00% AMI00% AMI",{"$f":"B297*2","v":52020},{"$f":"C297*2","v":59400},66870,74250,80190,86130,92070,98010,{"$f":"J297*2","v":1300},{"$f":"K297*2","v":1392},1670,1930,2152,2376]
["Lake110% AMI",{"$f":"B297*2*1.1","v":57222.000000000007},{"$f":"C297*2*1.1","v":65340.000000000007},73557,81675,88209,94743.000000000015,101277.00000000001,107811.00000000001,{"$f":"TRUNC(B306/12*0.3)","v":1430},{"$f":"TRUNC((B306+C306)/2/12*0.3)","v":1532},{"$f":"TRUNC((D306)/12*0.3)","v":1838},{"$f":"TRUNC(((E306+F306)/2)/12*0.3)","v":2123},{"$f":"TRUNC(G306/12*0.3)","v":2368},{"$f":"TRUNC(((H306+I306)/2)/12*0.3)","v":2613}]
["Lake120% AMI",{"$f":"B297*2*1.2","v":62424},{"$f":"C297*2*1.2","v":71280},80244,89100,96228,103356,110484,117612,1560,1671,2006,2316,2583,2851]
["Lassen15% AMI",{"$f":"B315*2*0.15","v":8805},{"$f":"C315*2*0.15","v":10065},{"$f":"D315*2*0.15","v":11325},{"$f":"E315*2*0.15","v":12570},{"$f":"F315*2*0.15","v":13590},{"$f":"G315*2*0.15","v":14595},15600,16605,220,235,283,327,364,402]
["Lassen20% AMI",{"$f":"B315*2*0.2","v":11740},{"$f":"C315*2*0.2","v":13420},15100,16760,18120,19460,20800,22140,293,314,377,436,486,536]
["Lassen25% AMI",{"$f":"B315*2*0.25","v":14675},{"$f":"C315*2*0.25","v":16775},18875,20950,22650,24325,26000,27675,366,393,471,545,608,670]
["Lassen30% AMI",{"$f":"B315*2*0.3","v":17610},{"$f":"C315*2*0.3","v":20130},22650,25140,27180,29190,31200,33210,440,471,566,654,729,805]
["Lassen35% AMI",{"$f":"B315*2*0.35","v":20545},{"$f":"C315*2*0.35","v":23485},26425,29329.999999999996,31709.999999999996,34055,36400,38745,513,550,660,763,851,939]
["Lassen40% AMI",{"$f":"B315*2*0.4","v":23480},{"$f":"C315*2*0.4","v":26840},30200,33520,36240,38920,41600,44280,587,629,755,872,973,1073]
["Lassen45% AMI",{"$f":"B315*2*0.45","v":26415},{"$f":"C315*2*0.45","v":30195},33975,37710,40770,43785,46800,49815,660,707,849,981,1094,1207]
["Lassen50% AMI",{"$f":"'MTSP 50% Income Limits '!B19","v":29350},{"$f":"'MTSP 50% Income Limits '!C19","v":33550},{"$f":"'MTSP 50% Income Limits '!D19","v":37750},{"$f":"'MTSP 50% Income Limits '!E19","v":41900},{"$f":"'MTSP 50% Income Limits '!F19","v":45300},{"$f":"'MTSP 50% Income Limits '!G19","v":48650},{"$f":"'MTSP 50% Income Limits '!H19","v":52000},{"$f":"'MTSP 50% Income Limits '!I19","v":55350},{"$f":"TRUNC(B315/12*0.3)","v":733},{"$f":"TRUNC((B315+C315)/2/12*0.3)","v":786},{"$f":"TRUNC((D315)/12*0.3)","v":943},{"$f":"TRUNC(((E315+F315)/2)/12*0.3)","v":1090},{"$f":"TRUNC(G315/12*0.3)","v":1216},{"$f":"TRUNC(((H315+I315)/2)/12*0.3)","v":1341}]
["Lassen55% AMI",{"$f":"B315*2*0.55","v":32285.000000000004},{"$f":"C315*2*0.55","v":36905},41525,46090.000000000007,49830.000000000007,53515.000000000007,57200.000000000007,60885.000000000007,{"$f":"TRUNC(B316/12*0.3)","v":807},{"$f":"TRUNC((B316+C316)/2/12*0.3)","v":864},{"$f":"TRUNC((D316)/12*0.3)","v":1038},{"$f":"TRUNC(((E316+F316)/2)/12*0.3)","v":1199},{"$f":"TRUNC(G316/12*0.3)","v":1337},{"$f":"TRUNC(((H316+I316)/2)/12*0.3)","v":1476}]
["Lassen60% AMI",{"$f":"B315*2*0.6","v":35220},{"$f":"C315*2*0.6","v":40260},45300,50280,54360,58380,62400,66420,880,943,1132,1308,1459,1610]
["Lassen65% AMI",{"$f":"B315*2*0.65","v":38155},{"$f":"C315*2*0.65","v":43615},49075,54470,58890,63245,67600,71955,953,1022,1226,1417,1581,1744]
["Lassen70% AMI",{"$f":"B315*2*0.7","v":41090},{"$f":"C315*2*0.7","v":46970},52850,58659.999999999993,63419.999999999993,68110,72800,77490,1027,1100,1321,1526,1702,1878]
["Lassen75% AMI",{"$f":"B315*2*0.75","v":44025},{"$f":"C315*2*0.75","v":50325},56625,62850,67950,72975,78000,83025,1100,1179,1415,1635,1824,2012]
["Lassen80% AMI",{"$f":"B315*2*0.8","v":46960},{"$f":"C315*2*0.8","v":53680},60400,67040,72480,77840,83200,88560,1174,1258,1510,1744,1946,2147]
["Lassen90% AMI",{"$f":"B315*2*0.9","v":52830},{"$f":"C315*2*0.9","v":60390},67950,75420,81540,87570,93600,99630,1320,1415,1698,1962,2189,2415]
["Lassen1",{"$f":"B315*2","v":58700},{"$f":"C315*2","v":67100},75500,83800,90600,97300,104000,110700,{"$f":"J315*2","v":1466},{"$f":"K315*2","v":1572},1886,2180,2432,2682]
["Lassen110% AMI",{"$f":"B315*2*1.1","v":64570.000000000007},{"$f":"C315*2*1.1","v":73810},83050,92180.000000000015,99660.000000000015,107030.00000000001,114400.00000000001,121770.00000000001,{"$f":"TRUNC(B324/12*0.3)","v":1614},{"$f":"TRUNC((B324+C324)/2/12*0.3)","v":1729},{"$f":"TRUNC((D324)/12*0.3)","v":2076},{"$f":"TRUNC(((E324+F324)/2)/12*0.3)","v":2398},{"$f":"TRUNC(G324/12*0.3)","v":2675},{"$f":"TRUNC(((H324+I324)/2)/12*0.3)","v":2952}]
["Lassen120% AMI",{"$f":"B315*2*1.2","v":70440},{"$f":"C315*2*1.2","v":80520},90600,100560,108720,116760,124800,132840,1761,1887,2265,2616,2919,3220]
["Los Angeles15% AMI",{"$f":"B333*2*0.15","v":13245},{"$f":"C333*2*0.15","v":15135},{"$f":"D333*2*0.15","v":17025},{"$f":"E333*2*0.15","v":18915},{"$f":"F333*2*0.15","v":20430},{"$f":"G333*2*0.15","v":21945},23460,24975,331,354,425,491,548,605]
["Los Angeles20% AMI",{"$f":"B333*2*0.2","v":17660},{"$f":"C333*2*0.2","v":20180},22700,25220,27240,29260,31280,33300,441,473,567,655,731,807]
["Los Angeles25% AMI",{"$f":"B333*2*0.25","v":22075},{"$f":"C333*2*0.25","v":25225},28375,31525,34050,36575,39100,41625,551,591,709,819,914,1009]
["Los Angeles30% AMI",{"$f":"B333*2*0.3","v":26490},{"$f":"C333*2*0.3","v":30270},34050,37830,40860,43890,46920,49950,662,709,851,983,1097,1210]
["Los Angeles35% AMI",{"$f":"B333*2*0.35","v":30904.999999999996},{"$f":"C333*2*0.35","v":35315},39725,44135,47670,51205,54740,58274.999999999993,772,827,993,1147,1280,1412]
["Los Angeles40% AMI",{"$f":"B333*2*0.4","v":35320},{"$f":"C333*2*0.4","v":40360},45400,50440,54480,58520,62560,66600,883,946,1135,1311,1463,1614]
["Los Angeles45% AMI",{"$f":"B333*2*0.45","v":39735},{"$f":"C333*2*0.45","v":45405},51075,56745,61290,65835,70380,74925,993,1064,1276,1475,1645,1816]
["Los Angeles50% AMI",{"$f":"'MTSP 50% Income Limits '!B20","v":44150},{"$f":"'MTSP 50% Income Limits '!C20","v":50450},{"$f":"'MTSP 50% Income Limits '!D20","v":56750},{"$f":"'MTSP 50% Income Limits '!E20","v":63050},{"$f":"'MTSP 50% Income Limits '!F20","v":68100},{"$f":"'MTSP 50% Income Limits '!G20","v":73150},{"$f":"'MTSP 50% Income Limits '!H20","v":78200},{"$f":"'MTSP 50% Income Limits '!I20","v":83250},{"$f":"TRUNC(B333/12*0.3)","v":1103},{"$f":"TRUNC((B333+C333)/2/12*0.3)","v":1182},{"$f":"TRUNC((D333)/12*0.3)","v":1418},{"$f":"TRUNC(((E333+F333)/2)/12*0.3)","v":1639},{"$f":"TRUNC(G333/12*0.3)","v":1828},{"$f":"TRUNC(((H333+I333)/2)/12*0.3)","v":2018}]
["Los Angeles55% AMI",{"$f":"B333*2*0.55","v":48565.000000000007},{"$f":"C333*2*0.55","v":55495.000000000007},62425.000000000007,69355,74910,80465,86020,91575.000000000015,{"$f":"TRUNC(B334/12*0.3)","v":1214},{"$f":"TRUNC((B334+C334)/2/12*0.3)","v":1300},{"$f":"TRUNC((D334)/12*0.3)","v":1560},{"$f":"TRUNC(((E334+F334)/2)/12*0.3)","v":1803},{"$f":"TRUNC(G334/12*0.3)","v":2011},{"$f":"TRUNC(((H334+I334)/2)/12*0.3)","v":2219}]
["Los Angeles60% AMI",{"$f":"B333*2*0.6","v":52980},{"$f":"C333*2*0.6","v":60540},68100,75660,81720,87780,93840,99900,1324,1419,1702,1967,2194,2421]
["Los Angeles65% AMI",{"$f":"B333*2*0.65","v":57395},{"$f":"C333*2*0.65","v":65585},73775,81965,88530,95095,101660,108225,1434,1537,1844,2131,2377,2623]
["Los Angeles70% AMI",{"$f":"B333*2*0.7","v":61809.999999999993},{"$f":"C333*2*0.7","v":70630},79450,88270,95340,102410,109480,116549.99999999999,1545,1655,1986,2295,2560,2825]
["Los Angeles75% AMI",{"$f":"B333*2*0.75","v":66225},{"$f":"C333*2*0.75","v":75675},85125,94575,102150,109725,117300,124875,1655,1773,2128,2459,2743,3027]
["Los Angeles80% AMI",{"$f":"B333*2*0.8","v":70640},{"$f":"C333*2*0.8","v":80720},90800,100880,108960,117040,125120,133200,1766,1892,2270,2623,2926,3229]
["Los Angeles90% AMI",{"$f":"B333*2*0.9","v":79470},{"$f":"C333*2*0.9","v":90810},102150,113490,122580,131670,140760,149850,1986,2128,2553,2950,3291,3632]
["Los Angeles100% AMI00% AMI00% AMI",{"$f":"B333*2","v":88300},{"$f":"C333*2","v":100900},113500,126100,136200,146300,156400,166500,{"$f":"J333*2","v":2206},{"$f":"K333*2","v":2364},2836,3278,3656,4036]
["Los Angeles110% AMI",{"$f":"B333*2*1.1","v":97130.000000000015},{"$f":"C333*2*1.1","v":110990.00000000001},124850.00000000001,138710,149820,160930,172040,183150.00000000003,{"$f":"TRUNC(B342/12*0.3)","v":2428},{"$f":"TRUNC((B342+C342)/2/12*0.3)","v":2601},{"$f":"TRUNC((D342)/12*0.3)","v":3121},{"$f":"TRUNC(((E342+F342)/2)/12*0.3)","v":3606},{"$f":"TRUNC(G342/12*0.3)","v":4023},{"$f":"TRUNC(((H342+I342)/2)/12*0.3)","v":4439}]
["Los Angeles120% AMI",{"$f":"B333*2*1.2","v":105960},{"$f":"C333*2*1.2","v":121080},136200,151320,163440,175560,187680,199800,2649,2838,3405,3934,4389,4843]
["Madera15% AMI",{"$f":"B351*2*0.15","v":8670},{"$f":"C351*2*0.15","v":9900},{"$f":"D351*2*0.15","v":11145},{"$f":"E351*2*0.15","v":12375},{"$f":"F351*2*0.15","v":13365},{"$f":"G351*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Madera20% AMI",{"$f":"B351*2*0.2","v":11560},{"$f":"C351*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Madera25% AMI",{"$f":"B351*2*0.25","v":14450},{"$f":"C351*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Madera30% AMI",{"$f":"B351*2*0.3","v":17340},{"$f":"C351*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Madera35% AMI",{"$f":"B351*2*0.35","v":20230},{"$f":"C351*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Madera40% AMI",{"$f":"B351*2*0.4","v":23120},{"$f":"C351*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Madera45% AMI",{"$f":"B351*2*0.45","v":26010},{"$f":"C351*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Madera50% AMI",{"$f":"'MTSP 50% Income Limits '!B21","v":28900},{"$f":"'MTSP 50% Income Limits '!C21","v":33000},{"$f":"'MTSP 50% Income Limits '!D21","v":37150},{"$f":"'MTSP 50% Income Limits '!E21","v":41250},{"$f":"'MTSP 50% Income Limits '!F21","v":44550},{"$f":"'MTSP 50% Income Limits '!G21","v":47850},{"$f":"'MTSP 50% Income Limits '!H21","v":51150},{"$f":"'MTSP 50% Income Limits '!I21","v":54450},{"$f":"TRUNC(B351/12*0.3)","v":722},{"$f":"TRUNC((B351+C351)/2/12*0.3)","v":773},{"$f":"TRUNC((D351)/12*0.3)","v":928},{"$f":"TRUNC(((E351+F351)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G351/12*0.3)","v":1196},{"$f":"TRUNC(((H351+I351)/2)/12*0.3)","v":1320}]
["Madera55% AMI",{"$f":"B351*2*0.55","v":31790.000000000004},{"$f":"C351*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B352/12*0.3)","v":794},{"$f":"TRUNC((B352+C352)/2/12*0.3)","v":851},{"$f":"TRUNC((D352)/12*0.3)","v":1021},{"$f":"TRUNC(((E352+F352)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G352/12*0.3)","v":1315},{"$f":"TRUNC(((H352+I352)/2)/12*0.3)","v":1452}]
["Madera60% AMI",{"$f":"B351*2*0.6","v":34680},{"$f":"C351*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Madera65% AMI",{"$f":"B351*2*0.65","v":37570},{"$f":"C351*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Madera70% AMI",{"$f":"B351*2*0.7","v":40460},{"$f":"C351*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Madera75% AMI",{"$f":"B351*2*0.75","v":43350},{"$f":"C351*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Madera80% AMI",{"$f":"B351*2*0.8","v":46240},{"$f":"C351*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Madera90% AMI",{"$f":"B351*2*0.9","v":52020},{"$f":"C351*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Madera100% AMI00% AMI00% AMI",{"$f":"B351*2","v":57800},{"$f":"C351*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J351*2","v":1444},{"$f":"K351*2","v":1546},1856,2144,2392,2640]
["Madera110% AMI",{"$f":"B351*2*1.1","v":63580.000000000007},{"$f":"C351*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B360/12*0.3)","v":1589},{"$f":"TRUNC((B360+C360)/2/12*0.3)","v":1702},{"$f":"TRUNC((D360)/12*0.3)","v":2043},{"$f":"TRUNC(((E360+F360)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G360/12*0.3)","v":2631},{"$f":"TRUNC(((H360+I360)/2)/12*0.3)","v":2904}]
["Madera120% AMI",{"$f":"B351*2*1.2","v":69360},{"$f":"C351*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Marin15% AMI",{"$f":"B369*2*0.15","v":19515},{"$f":"C369*2*0.15","v":22305},{"$f":"D369*2*0.15","v":25095},{"$f":"E369*2*0.15","v":27870},{"$f":"F369*2*0.15","v":30105},{"$f":"G369*2*0.15","v":32340},34560,36795,487,522,627,724,808,891]
["Marin20% AMI",{"$f":"B369*2*0.2","v":26020},{"$f":"C369*2*0.2","v":29740},33460,37160,40140,43120,46080,49060,650,697,836,966,1078,1189]
["Marin25% AMI",{"$f":"B369*2*0.25","v":32525},{"$f":"C369*2*0.25","v":37175},41825,46450,50175,53900,57600,61325,813,871,1045,1207,1347,1486]
["Marin30% AMI",{"$f":"B369*2*0.3","v":39030},{"$f":"C369*2*0.3","v":44610},50190,55740,60210,64680,69120,73590,975,1045,1254,1449,1617,1783]
["Marin35% AMI",{"$f":"B369*2*0.35","v":45535},{"$f":"C369*2*0.35","v":52045},58554.999999999993,65029.999999999993,70245,75460,80640,85855,1138,1219,1463,1690,1886,2081]
["Marin40% AMI",{"$f":"B369*2*0.4","v":52040},{"$f":"C369*2*0.4","v":59480},66920,74320,80280,86240,92160,98120,1301,1394,1673,1932,2156,2378]
["Marin45% AMI",{"$f":"B369*2*0.45","v":58545},{"$f":"C369*2*0.45","v":66915},75285,83610,90315,97020,103680,110385,1463,1568,1882,2174,2425,2675]
["Marin50% AMI",{"$f":"'MTSP 50% Income Limits '!B22","v":65050},{"$f":"'MTSP 50% Income Limits '!C22","v":74350},{"$f":"'MTSP 50% Income Limits '!D22","v":83650},{"$f":"'MTSP 50% Income Limits '!E22","v":92900},{"$f":"'MTSP 50% Income Limits '!F22","v":100350},{"$f":"'MTSP 50% Income Limits '!G22","v":107800},{"$f":"'MTSP 50% Income Limits '!H22","v":115200},{"$f":"'MTSP 50% Income Limits '!I22","v":122650},{"$f":"TRUNC(B369/12*0.3)","v":1626},{"$f":"TRUNC((B369+C369)/2/12*0.3)","v":1742},{"$f":"TRUNC((D369)/12*0.3)","v":2091},{"$f":"TRUNC(((E369+F369)/2)/12*0.3)","v":2415},{"$f":"TRUNC(G369/12*0.3)","v":2695},{"$f":"TRUNC(((H369+I369)/2)/12*0.3)","v":2973}]
["Marin55% AMI",{"$f":"B369*2*0.55","v":71555},{"$f":"C369*2*0.55","v":81785},92015.000000000015,102190.00000000001,110385.00000000001,118580.00000000001,126720.00000000001,134915,{"$f":"TRUNC(B370/12*0.3)","v":1788},{"$f":"TRUNC((B370+C370)/2/12*0.3)","v":1916},{"$f":"TRUNC((D370)/12*0.3)","v":2300},{"$f":"TRUNC(((E370+F370)/2)/12*0.3)","v":2657},{"$f":"TRUNC(G370/12*0.3)","v":2964},{"$f":"TRUNC(((H370+I370)/2)/12*0.3)","v":3270}]
["Marin60% AMI",{"$f":"B369*2*0.6","v":78060},{"$f":"C369*2*0.6","v":89220},100380,111480,120420,129360,138240,147180,1951,2091,2509,2898,3234,3567]
["Marin65% AMI",{"$f":"B369*2*0.65","v":84565},{"$f":"C369*2*0.65","v":96655},108745,120770,130455,140140,149760,159445,2114,2265,2718,3140,3503,3865]
["Marin70% AMI",{"$f":"B369*2*0.7","v":91070},{"$f":"C369*2*0.7","v":104090},117109.99999999999,130059.99999999999,140490,150920,161280,171710,2276,2439,2927,3381,3773,4162]
["Marin75% AMI",{"$f":"B369*2*0.75","v":97575},{"$f":"C369*2*0.75","v":111525},125475,139350,150525,161700,172800,183975,2439,2613,3136,3623,4042,4459]
["Marin80% AMI",{"$f":"B369*2*0.8","v":104080},{"$f":"C369*2*0.8","v":118960},133840,148640,160560,172480,184320,196240,2602,2788,3346,3865,4312,4757]
["Marin90% AMI",{"$f":"B369*2*0.9","v":117090},{"$f":"C369*2*0.9","v":133830},150570,167220,180630,194040,207360,220770,2927,3136,3764,4348,4851,5351]
["Marin100% AMI00% AMI00% AMI",{"$f":"B369*2","v":130100},{"$f":"C369*2","v":148700},167300,185800,200700,215600,230400,245300,{"$f":"J369*2","v":3252},{"$f":"K369*2","v":3484},4182,4830,5390,5946]
["Marin110% AMI",{"$f":"B369*2*1.1","v":143110},{"$f":"C369*2*1.1","v":163570},184030.00000000003,204380.00000000003,220770.00000000003,237160.00000000003,253440.00000000003,269830,{"$f":"TRUNC(B378/12*0.3)","v":3577},{"$f":"TRUNC((B378+C378)/2/12*0.3)","v":3833},{"$f":"TRUNC((D378)/12*0.3)","v":4600},{"$f":"TRUNC(((E378+F378)/2)/12*0.3)","v":5314},{"$f":"TRUNC(G378/12*0.3)","v":5929},{"$f":"TRUNC(((H378+I378)/2)/12*0.3)","v":6540}]
["Marin120% AMI",{"$f":"B369*2*1.2","v":156120},{"$f":"C369*2*1.2","v":178440},200760,222960,240840,258720,276480,294360,3903,4182,5019,5797,6468,7135]
["Mariposa15% AMI",{"$f":"B387*2*0.15","v":8670},{"$f":"C387*2*0.15","v":9900},{"$f":"D387*2*0.15","v":11145},{"$f":"E387*2*0.15","v":12375},{"$f":"F387*2*0.15","v":13365},{"$f":"G387*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Mariposa20% AMI",{"$f":"B387*2*0.2","v":11560},{"$f":"C387*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Mariposa25% AMI",{"$f":"B387*2*0.25","v":14450},{"$f":"C387*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Mariposa30% AMI",{"$f":"B387*2*0.3","v":17340},{"$f":"C387*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Mariposa35% AMI",{"$f":"B387*2*0.35","v":20230},{"$f":"C387*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Mariposa40% AMI",{"$f":"B387*2*0.4","v":23120},{"$f":"C387*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Mariposa45% AMI",{"$f":"B387*2*0.45","v":26010},{"$f":"C387*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Mariposa50% AMI",{"$f":"'MTSP 50% Income Limits '!B23","v":28900},{"$f":"'MTSP 50% Income Limits '!C23","v":33000},{"$f":"'MTSP 50% Income Limits '!D23","v":37150},{"$f":"'MTSP 50% Income Limits '!E23","v":41250},{"$f":"'MTSP 50% Income Limits '!F23","v":44550},{"$f":"'MTSP 50% Income Limits '!G23","v":47850},{"$f":"'MTSP 50% Income Limits '!H23","v":51150},{"$f":"'MTSP 50% Income Limits '!I23","v":54450},{"$f":"TRUNC(B387/12*0.3)","v":722},{"$f":"TRUNC((B387+C387)/2/12*0.3)","v":773},{"$f":"TRUNC((D387)/12*0.3)","v":928},{"$f":"TRUNC(((E387+F387)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G387/12*0.3)","v":1196},{"$f":"TRUNC(((H387+I387)/2)/12*0.3)","v":1320}]
["Mariposa55% AMI",{"$f":"B387*2*0.55","v":31790.000000000004},{"$f":"C387*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B388/12*0.3)","v":794},{"$f":"TRUNC((B388+C388)/2/12*0.3)","v":851},{"$f":"TRUNC((D388)/12*0.3)","v":1021},{"$f":"TRUNC(((E388+F388)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G388/12*0.3)","v":1315},{"$f":"TRUNC(((H388+I388)/2)/12*0.3)","v":1452}]
["Mariposa60% AMI",{"$f":"B387*2*0.6","v":34680},{"$f":"C387*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Mariposa65% AMI",{"$f":"B387*2*0.65","v":37570},{"$f":"C387*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Mariposa70% AMI",{"$f":"B387*2*0.7","v":40460},{"$f":"C387*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Mariposa75% AMI",{"$f":"B387*2*0.75","v":43350},{"$f":"C387*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Mariposa80% AMI",{"$f":"B387*2*0.8","v":46240},{"$f":"C387*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Mariposa90% AMI",{"$f":"B387*2*0.9","v":52020},{"$f":"C387*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Mariposa100% AMI00% AMI",{"$f":"B387*2","v":57800},{"$f":"C387*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J387*2","v":1444},{"$f":"K387*2","v":1546},1856,2144,2392,2640]
["Mariposa110% AMI",{"$f":"B387*2*1.1","v":63580.000000000007},{"$f":"C387*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B396/12*0.3)","v":1589},{"$f":"TRUNC((B396+C396)/2/12*0.3)","v":1702},{"$f":"TRUNC((D396)/12*0.3)","v":2043},{"$f":"TRUNC(((E396+F396)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G396/12*0.3)","v":2631},{"$f":"TRUNC(((H396+I396)/2)/12*0.3)","v":2904}]
["Mariposa120% AMI",{"$f":"B387*2*1.2","v":69360},{"$f":"C387*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Mendocino15% AMI",{"$f":"B405*2*0.15","v":8925},{"$f":"C405*2*0.15","v":10200},{"$f":"D405*2*0.15","v":11475},{"$f":"E405*2*0.15","v":12750},{"$f":"F405*2*0.15","v":13770},{"$f":"G405*2*0.15","v":14790},15810,16830,223,239,286,331,369,408]
["Mendocino20% AMI",{"$f":"B405*2*0.2","v":11900},{"$f":"C405*2*0.2","v":13600},15300,17000,18360,19720,21080,22440,297,318,382,442,493,544]
["Mendocino25% AMI",{"$f":"B405*2*0.25","v":14875},{"$f":"C405*2*0.25","v":17000},19125,21250,22950,24650,26350,28050,371,398,478,552,616,680]
["Mendocino30% AMI",{"$f":"B405*2*0.3","v":17850},{"$f":"C405*2*0.3","v":20400},22950,25500,27540,29580,31620,33660,446,478,573,663,739,816]
["Mendocino35% AMI",{"$f":"B405*2*0.35","v":20825},{"$f":"C405*2*0.35","v":23800},26775,29749.999999999996,32129.999999999996,34510,36890,39270,520,557,669,773,862,952]
["Mendocino40% AMI",{"$f":"B405*2*0.4","v":23800},{"$f":"C405*2*0.4","v":27200},30600,34000,36720,39440,42160,44880,595,637,765,884,986,1088]
["Mendocino45% AMI",{"$f":"B405*2*0.45","v":26775},{"$f":"C405*2*0.45","v":30600},34425,38250,41310,44370,47430,50490,669,717,860,994,1109,1224]
["Mendocino50% AMI",{"$f":"'MTSP 50% Income Limits '!B24","v":29750},{"$f":"'MTSP 50% Income Limits '!C24","v":34000},{"$f":"'MTSP 50% Income Limits '!D24","v":38250},{"$f":"'MTSP 50% Income Limits '!E24","v":42500},{"$f":"'MTSP 50% Income Limits '!F24","v":45900},{"$f":"'MTSP 50% Income Limits '!G24","v":49300},{"$f":"'MTSP 50% Income Limits '!H24","v":52700},{"$f":"'MTSP 50% Income Limits '!I24","v":56100},{"$f":"TRUNC(B405/12*0.3)","v":743},{"$f":"TRUNC((B405+C405)/2/12*0.3)","v":796},{"$f":"TRUNC((D405)/12*0.3)","v":956},{"$f":"TRUNC(((E405+F405)/2)/12*0.3)","v":1105},{"$f":"TRUNC(G405/12*0.3)","v":1232},{"$f":"TRUNC(((H405+I405)/2)/12*0.3)","v":1360}]
["Mendocino55% AMI",{"$f":"B405*2*0.55","v":32725.000000000004},{"$f":"C405*2*0.55","v":37400},42075,46750.000000000007,50490.000000000007,54230.000000000007,57970.000000000007,61710.000000000007,{"$f":"TRUNC(B406/12*0.3)","v":818},{"$f":"TRUNC((B406+C406)/2/12*0.3)","v":876},{"$f":"TRUNC((D406)/12*0.3)","v":1051},{"$f":"TRUNC(((E406+F406)/2)/12*0.3)","v":1215},{"$f":"TRUNC(G406/12*0.3)","v":1355},{"$f":"TRUNC(((H406+I406)/2)/12*0.3)","v":1496}]
["Mendocino60% AMI",{"$f":"B405*2*0.6","v":35700},{"$f":"C405*2*0.6","v":40800},45900,51000,55080,59160,63240,67320,892,956,1147,1326,1479,1632]
["Mendocino65% AMI",{"$f":"B405*2*0.65","v":38675},{"$f":"C405*2*0.65","v":44200},49725,55250,59670,64090,68510,72930,966,1035,1243,1436,1602,1768]
["Mendocino70% AMI",{"$f":"B405*2*0.7","v":41650},{"$f":"C405*2*0.7","v":47600},53550,59499.999999999993,64259.999999999993,69020,73780,78540,1041,1115,1338,1547,1725,1904]
["Mendocino75% AMI",{"$f":"B405*2*0.75","v":44625},{"$f":"C405*2*0.75","v":51000},57375,63750,68850,73950,79050,84150,1115,1195,1434,1657,1848,2040]
["Mendocino80% AMI",{"$f":"B405*2*0.8","v":47600},{"$f":"C405*2*0.8","v":54400},61200,68000,73440,78880,84320,89760,1190,1275,1530,1768,1972,2176]
["Mendocino90% AMI",{"$f":"B405*2*0.9","v":53550},{"$f":"C405*2*0.9","v":61200},68850,76500,82620,88740,94860,100980,1338,1434,1721,1989,2218,2448]
["Mendocino100% AMI00% AMI",{"$f":"B405*2","v":59500},{"$f":"C405*2","v":68000},76500,85000,91800,98600,105400,112200,{"$f":"J405*2","v":1486},{"$f":"K405*2","v":1592},1912,2210,2464,2720]
["Mendocino110% AMI",{"$f":"B405*2*1.1","v":65450.000000000007},{"$f":"C405*2*1.1","v":74800},84150,93500.000000000015,100980.00000000001,108460.00000000001,115940.00000000001,123420.00000000001,{"$f":"TRUNC(B414/12*0.3)","v":1636},{"$f":"TRUNC((B414+C414)/2/12*0.3)","v":1753},{"$f":"TRUNC((D414)/12*0.3)","v":2103},{"$f":"TRUNC(((E414+F414)/2)/12*0.3)","v":2431},{"$f":"TRUNC(G414/12*0.3)","v":2711},{"$f":"TRUNC(((H414+I414)/2)/12*0.3)","v":2992}]
["Mendocino120% AMI",{"$f":"B405*2*1.2","v":71400},{"$f":"C405*2*1.2","v":81600},91800,102000,110160,118320,126480,134640,1785,1912,2295,2652,2958,3264]
["Merced15% AMI",{"$f":"B423*2*0.15","v":8670},{"$f":"C423*2*0.15","v":9900},{"$f":"D423*2*0.15","v":11145},{"$f":"E423*2*0.15","v":12375},{"$f":"F423*2*0.15","v":13365},{"$f":"G423*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Merced20% AMI",{"$f":"B423*2*0.2","v":11560},{"$f":"C423*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Merced25% AMI",{"$f":"B423*2*0.25","v":14450},{"$f":"C423*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Merced30% AMI",{"$f":"B423*2*0.3","v":17340},{"$f":"C423*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Merced35% AMI",{"$f":"B423*2*0.35","v":20230},{"$f":"C423*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Merced40% AMI",{"$f":"B423*2*0.4","v":23120},{"$f":"C423*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Merced45% AMI",{"$f":"B423*2*0.45","v":26010},{"$f":"C423*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Merced50% AMI",{"$f":"'MTSP 50% Income Limits '!B25","v":28900},{"$f":"'MTSP 50% Income Limits '!C25","v":33000},{"$f":"'MTSP 50% Income Limits '!D25","v":37150},{"$f":"'MTSP 50% Income Limits '!E25","v":41250},{"$f":"'MTSP 50% Income Limits '!F25","v":44550},{"$f":"'MTSP 50% Income Limits '!G25","v":47850},{"$f":"'MTSP 50% Income Limits '!H25","v":51150},{"$f":"'MTSP 50% Income Limits '!I25","v":54450},{"$f":"TRUNC(B423/12*0.3)","v":722},{"$f":"TRUNC((B423+C423)/2/12*0.3)","v":773},{"$f":"TRUNC((D423)/12*0.3)","v":928},{"$f":"TRUNC(((E423+F423)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G423/12*0.3)","v":1196},{"$f":"TRUNC(((H423+I423)/2)/12*0.3)","v":1320}]
["Merced55% AMI",{"$f":"B423*2*0.55","v":31790.000000000004},{"$f":"C423*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B424/12*0.3)","v":794},{"$f":"TRUNC((B424+C424)/2/12*0.3)","v":851},{"$f":"TRUNC((D424)/12*0.3)","v":1021},{"$f":"TRUNC(((E424+F424)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G424/12*0.3)","v":1315},{"$f":"TRUNC(((H424+I424)/2)/12*0.3)","v":1452}]
["Merced60% AMI",{"$f":"B423*2*0.6","v":34680},{"$f":"C423*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Merced65% AMI",{"$f":"B423*2*0.65","v":37570},{"$f":"C423*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Merced70% AMI",{"$f":"B423*2*0.7","v":40460},{"$f":"C423*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Merced75% AMI",{"$f":"B423*2*0.75","v":43350},{"$f":"C423*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Merced80% AMI",{"$f":"B423*2*0.8","v":46240},{"$f":"C423*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Merced90% AMI",{"$f":"B423*2*0.9","v":52020},{"$f":"C423*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Merced100% AMI00% AMI",{"$f":"B423*2","v":57800},{"$f":"C423*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J423*2","v":1444},{"$f":"K423*2","v":1546},1856,2144,2392,2640]
["Merced110% AMI",{"$f":"B423*2*1.1","v":63580.000000000007},{"$f":"C423*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B432/12*0.3)","v":1589},{"$f":"TRUNC((B432+C432)/2/12*0.3)","v":1702},{"$f":"TRUNC((D432)/12*0.3)","v":2043},{"$f":"TRUNC(((E432+F432)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G432/12*0.3)","v":2631},{"$f":"TRUNC(((H432+I432)/2)/12*0.3)","v":2904}]
["Merced120% AMI",{"$f":"B423*2*1.2","v":69360},{"$f":"C423*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Modoc15% AMI",{"$f":"B441*2*0.15","v":8670},{"$f":"C441*2*0.15","v":9900},{"$f":"D441*2*0.15","v":11145},{"$f":"E441*2*0.15","v":12375},{"$f":"F441*2*0.15","v":13365},{"$f":"G441*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Modoc20% AMI",{"$f":"B441*2*0.2","v":11560},{"$f":"C441*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Modoc25% AMI",{"$f":"B441*2*0.25","v":14450},{"$f":"C441*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Modoc30% AMI",{"$f":"B441*2*0.3","v":17340},{"$f":"C441*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Modoc35% AMI",{"$f":"B441*2*0.35","v":20230},{"$f":"C441*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Modoc40% AMI",{"$f":"B441*2*0.4","v":23120},{"$f":"C441*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Modoc45% AMI",{"$f":"B441*2*0.45","v":26010},{"$f":"C441*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Modoc50% AMI",{"$f":"'MTSP 50% Income Limits '!B26","v":28900},{"$f":"'MTSP 50% Income Limits '!C26","v":33000},{"$f":"'MTSP 50% Income Limits '!D26","v":37150},{"$f":"'MTSP 50% Income Limits '!E26","v":41250},{"$f":"'MTSP 50% Income Limits '!F26","v":44550},{"$f":"'MTSP 50% Income Limits '!G26","v":47850},{"$f":"'MTSP 50% Income Limits '!H26","v":51150},{"$f":"'MTSP 50% Income Limits '!I26","v":54450},{"$f":"TRUNC(B441/12*0.3)","v":722},{"$f":"TRUNC((B441+C441)/2/12*0.3)","v":773},{"$f":"TRUNC((D441)/12*0.3)","v":928},{"$f":"TRUNC(((E441+F441)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G441/12*0.3)","v":1196},{"$f":"TRUNC(((H441+I441)/2)/12*0.3)","v":1320}]
["Modoc55% AMI",{"$f":"B441*2*0.55","v":31790.000000000004},{"$f":"C441*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B442/12*0.3)","v":794},{"$f":"TRUNC((B442+C442)/2/12*0.3)","v":851},{"$f":"TRUNC((D442)/12*0.3)","v":1021},{"$f":"TRUNC(((E442+F442)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G442/12*0.3)","v":1315},{"$f":"TRUNC(((H442+I442)/2)/12*0.3)","v":1452}]
["Modoc60% AMI",{"$f":"B441*2*0.6","v":34680},{"$f":"C441*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Modoc65% AMI",{"$f":"B441*2*0.65","v":37570},{"$f":"C441*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Modoc70% AMI",{"$f":"B441*2*0.7","v":40460},{"$f":"C441*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Modoc75% AMI",{"$f":"B441*2*0.75","v":43350},{"$f":"C441*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Modoc80% AMI",{"$f":"B441*2*0.8","v":46240},{"$f":"C441*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Modoc90% AMI",{"$f":"B441*2*0.9","v":52020},{"$f":"C441*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Modoc100% AMI00% AMI",{"$f":"B441*2","v":57800},{"$f":"C441*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J441*2","v":1444},{"$f":"K441*2","v":1546},1856,2144,2392,2640]
["Modoc110% AMI",{"$f":"B441*2*1.1","v":63580.000000000007},{"$f":"C441*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B450/12*0.3)","v":1589},{"$f":"TRUNC((B450+C450)/2/12*0.3)","v":1702},{"$f":"TRUNC((D450)/12*0.3)","v":2043},{"$f":"TRUNC(((E450+F450)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G450/12*0.3)","v":2631},{"$f":"TRUNC(((H450+I450)/2)/12*0.3)","v":2904}]
["Modoc120% AMI",{"$f":"B441*2*1.2","v":69360},{"$f":"C441*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Mono15% AMI",{"$f":"B459*2*0.15","v":8925},{"$f":"C459*2*0.15","v":10200},{"$f":"D459*2*0.15","v":11475},{"$f":"E459*2*0.15","v":12750},{"$f":"F459*2*0.15","v":13770},{"$f":"G459*2*0.15","v":14790},15810,16830,223,239,286,331,369,408]
["Mono20% AMI",{"$f":"B459*2*0.2","v":11900},{"$f":"C459*2*0.2","v":13600},15300,17000,18360,19720,21080,22440,297,318,382,442,493,544]
["Mono25% AMI",{"$f":"B459*2*0.25","v":14875},{"$f":"C459*2*0.25","v":17000},19125,21250,22950,24650,26350,28050,371,398,478,552,616,680]
["Mono30% AMI",{"$f":"B459*2*0.3","v":17850},{"$f":"C459*2*0.3","v":20400},22950,25500,27540,29580,31620,33660,446,478,573,663,739,816]
["Mono35% AMI",{"$f":"B459*2*0.35","v":20825},{"$f":"C459*2*0.35","v":23800},26775,29749.999999999996,32129.999999999996,34510,36890,39270,520,557,669,773,862,952]
["Mono40% AMI",{"$f":"B459*2*0.4","v":23800},{"$f":"C459*2*0.4","v":27200},30600,34000,36720,39440,42160,44880,595,637,765,884,986,1088]
["Mono45% AMI",{"$f":"B459*2*0.45","v":26775},{"$f":"C459*2*0.45","v":30600},34425,38250,41310,44370,47430,50490,669,717,860,994,1109,1224]
["Mono50% AMI",{"$f":"'MTSP 50% Income Limits '!B27","v":29750},{"$f":"'MTSP 50% Income Limits '!C27","v":34000},{"$f":"'MTSP 50% Income Limits '!D27","v":38250},{"$f":"'MTSP 50% Income Limits '!E27","v":42500},{"$f":"'MTSP 50% Income Limits '!F27","v":45900},{"$f":"'MTSP 50% Income Limits '!G27","v":49300},{"$f":"'MTSP 50% Income Limits '!H27","v":52700},{"$f":"'MTSP 50% Income Limits '!I27","v":56100},{"$f":"TRUNC(B459/12*0.3)","v":743},{"$f":"TRUNC((B459+C459)/2/12*0.3)","v":796},{"$f":"TRUNC((D459)/12*0.3)","v":956},{"$f":"TRUNC(((E459+F459)/2)/12*0.3)","v":1105},{"$f":"TRUNC(G459/12*0.3)","v":1232},{"$f":"TRUNC(((H459+I459)/2)/12*0.3)","v":1360}]
["Mono55% AMI",{"$f":"B459*2*0.55","v":32725.000000000004},{"$f":"C459*2*0.55","v":37400},42075,46750.000000000007,50490.000000000007,54230.000000000007,57970.000000000007,61710.000000000007,{"$f":"TRUNC(B460/12*0.3)","v":818},{"$f":"TRUNC((B460+C460)/2/12*0.3)","v":876},{"$f":"TRUNC((D460)/12*0.3)","v":1051},{"$f":"TRUNC(((E460+F460)/2)/12*0.3)","v":1215},{"$f":"TRUNC(G460/12*0.3)","v":1355},{"$f":"TRUNC(((H460+I460)/2)/12*0.3)","v":1496}]
["Mono60% AMI",{"$f":"B459*2*0.6","v":35700},{"$f":"C459*2*0.6","v":40800},45900,51000,55080,59160,63240,67320,892,956,1147,1326,1479,1632]
["Mono65% AMI",{"$f":"B459*2*0.65","v":38675},{"$f":"C459*2*0.65","v":44200},49725,55250,59670,64090,68510,72930,966,1035,1243,1436,1602,1768]
["Mono70% AMI",{"$f":"B459*2*0.7","v":41650},{"$f":"C459*2*0.7","v":47600},53550,59499.999999999993,64259.999999999993,69020,73780,78540,1041,1115,1338,1547,1725,1904]
["Mono75% AMI",{"$f":"B459*2*0.75","v":44625},{"$f":"C459*2*0.75","v":51000},57375,63750,68850,73950,79050,84150,1115,1195,1434,1657,1848,2040]
["Mono80% AMI",{"$f":"B459*2*0.8","v":47600},{"$f":"C459*2*0.8","v":54400},61200,68000,73440,78880,84320,89760,1190,1275,1530,1768,1972,2176]
["Mono90% AMI",{"$f":"B459*2*0.9","v":53550},{"$f":"C459*2*0.9","v":61200},68850,76500,82620,88740,94860,100980,1338,1434,1721,1989,2218,2448]
["Mono100% AMI00% AMI",{"$f":"B459*2","v":59500},{"$f":"C459*2","v":68000},76500,85000,91800,98600,105400,112200,{"$f":"J459*2","v":1486},{"$f":"K459*2","v":1592},1912,2210,2464,2720]
["Mono110% AMI",{"$f":"B459*2*1.1","v":65450.000000000007},{"$f":"C459*2*1.1","v":74800},84150,93500.000000000015,100980.00000000001,108460.00000000001,115940.00000000001,123420.00000000001,{"$f":"TRUNC(B468/12*0.3)","v":1636},{"$f":"TRUNC((B468+C468)/2/12*0.3)","v":1753},{"$f":"TRUNC((D468)/12*0.3)","v":2103},{"$f":"TRUNC(((E468+F468)/2)/12*0.3)","v":2431},{"$f":"TRUNC(G468/12*0.3)","v":2711},{"$f":"TRUNC(((H468+I468)/2)/12*0.3)","v":2992}]
["Mono120% AMI",{"$f":"B459*2*1.2","v":71400},{"$f":"C459*2*1.2","v":81600},91800,102000,110160,118320,126480,134640,1785,1912,2295,2652,2958,3264]
["Monterey15% AMI",{"$f":"B477*2*0.15","v":12645},{"$f":"C477*2*0.15","v":14460},{"$f":"D477*2*0.15","v":16260},{"$f":"E477*2*0.15","v":18060},{"$f":"F477*2*0.15","v":19515},{"$f":"G477*2*0.15","v":20955},22395,23850,316,338,406,469,523,578]
["Monterey20% AMI",{"$f":"B477*2*0.2","v":16860},{"$f":"C477*2*0.2","v":19280},21680,24080,26020,27940,29860,31800,421,451,542,626,698,770]
["Monterey25% AMI",{"$f":"B477*2*0.25","v":21075},{"$f":"C477*2*0.25","v":24100},27100,30100,32525,34925,37325,39750,526,564,677,782,873,963]
["Monterey30% AMI",{"$f":"B477*2*0.3","v":25290},{"$f":"C477*2*0.3","v":28920},32520,36120,39030,41910,44790,47700,632,677,813,939,1047,1156]
["Monterey35% AMI",{"$f":"B477*2*0.35","v":29504.999999999996},{"$f":"C477*2*0.35","v":33740},37940,42140,45535,48895,52255,55650,737,790,948,1095,1222,1348]
["Monterey40% AMI",{"$f":"B477*2*0.4","v":33720},{"$f":"C477*2*0.4","v":38560},43360,48160,52040,55880,59720,63600,843,903,1084,1252,1397,1541]
["Monterey45% AMI",{"$f":"B477*2*0.45","v":37935},{"$f":"C477*2*0.45","v":43380},48780,54180,58545,62865,67185,71550,948,1016,1219,1409,1571,1734]
["Monterey50% AMI",{"$f":"'MTSP 50% Income Limits '!B28","v":42150},{"$f":"'MTSP 50% Income Limits '!C28","v":48200},{"$f":"'MTSP 50% Income Limits '!D28","v":54200},{"$f":"'MTSP 50% Income Limits '!E28","v":60200},{"$f":"'MTSP 50% Income Limits '!F28","v":65050},{"$f":"'MTSP 50% Income Limits '!G28","v":69850},{"$f":"'MTSP 50% Income Limits '!H28","v":74650},{"$f":"'MTSP 50% Income Limits '!I28","v":79500},{"$f":"TRUNC(B477/12*0.3)","v":1053},{"$f":"TRUNC((B477+C477)/2/12*0.3)","v":1129},{"$f":"TRUNC((D477)/12*0.3)","v":1355},{"$f":"TRUNC(((E477+F477)/2)/12*0.3)","v":1565},{"$f":"TRUNC(G477/12*0.3)","v":1746},{"$f":"TRUNC(((H477+I477)/2)/12*0.3)","v":1926}]
["Monterey55% AMI",{"$f":"B477*2*0.55","v":46365.000000000007},{"$f":"C477*2*0.55","v":53020.000000000007},59620.000000000007,66220,71555,76835,82115,87450,{"$f":"TRUNC(B478/12*0.3)","v":1159},{"$f":"TRUNC((B478+C478)/2/12*0.3)","v":1242},{"$f":"TRUNC((D478)/12*0.3)","v":1490},{"$f":"TRUNC(((E478+F478)/2)/12*0.3)","v":1722},{"$f":"TRUNC(G478/12*0.3)","v":1920},{"$f":"TRUNC(((H478+I478)/2)/12*0.3)","v":2119}]
["Monterey60% AMI",{"$f":"B477*2*0.6","v":50580},{"$f":"C477*2*0.6","v":57840},65040,72240,78060,83820,89580,95400,1264,1355,1626,1878,2095,2312]
["Monterey65% AMI",{"$f":"B477*2*0.65","v":54795},{"$f":"C477*2*0.65","v":62660},70460,78260,84565,90805,97045,103350,1369,1468,1761,2035,2270,2504]
["Monterey70% AMI",{"$f":"B477*2*0.7","v":59009.999999999993},{"$f":"C477*2*0.7","v":67480},75880,84280,91070,97790,104510,111300,1475,1581,1897,2191,2444,2697]
["Monterey75% AMI",{"$f":"B477*2*0.75","v":63225},{"$f":"C477*2*0.75","v":72300},81300,90300,97575,104775,111975,119250,1580,1694,2032,2348,2619,2890]
["Monterey80% AMI",{"$f":"B477*2*0.8","v":67440},{"$f":"C477*2*0.8","v":77120},86720,96320,104080,111760,119440,127200,1686,1807,2168,2505,2794,3083]
["Monterey90% AMI",{"$f":"B477*2*0.9","v":75870},{"$f":"C477*2*0.9","v":86760},97560,108360,117090,125730,134370,143100,1896,2032,2439,2818,3143,3468]
["Monterey100% AMI00% AMI",{"$f":"B477*2","v":84300},{"$f":"C477*2","v":96400},108400,120400,130100,139700,149300,159000,{"$f":"J477*2","v":2106},{"$f":"K477*2","v":2258},2710,3130,3492,3852]
["Monterey110% AMI",{"$f":"B477*2*1.1","v":92730.000000000015},{"$f":"C477*2*1.1","v":106040.00000000001},119240.00000000001,132440,143110,153670,164230,174900,{"$f":"TRUNC(B486/12*0.3)","v":2318},{"$f":"TRUNC((B486+C486)/2/12*0.3)","v":2484},{"$f":"TRUNC((D486)/12*0.3)","v":2981},{"$f":"TRUNC(((E486+F486)/2)/12*0.3)","v":3444},{"$f":"TRUNC(G486/12*0.3)","v":3841},{"$f":"TRUNC(((H486+I486)/2)/12*0.3)","v":4239}]
["Monterey120% AMI",{"$f":"B477*2*1.2","v":101160},{"$f":"C477*2*1.2","v":115680},130080,144480,156120,167640,179160,190800,2529,2710,3252,3757,4191,4624]
["Napa15% AMI",{"$f":"B495*2*0.15","v":14025},{"$f":"C495*2*0.15","v":16020},{"$f":"D495*2*0.15","v":18030},{"$f":"E495*2*0.15","v":20025},{"$f":"F495*2*0.15","v":21630},{"$f":"G495*2*0.15","v":23235},24840,26445,350,375,450,520,580,641]
["Napa20% AMI",{"$f":"B495*2*0.2","v":18700},{"$f":"C495*2*0.2","v":21360},24040,26700,28840,30980,33120,35260,467,500,601,694,774,854]
["Napa25% AMI",{"$f":"B495*2*0.25","v":23375},{"$f":"C495*2*0.25","v":26700},30050,33375,36050,38725,41400,44075,584,625,751,867,968,1068]
["Napa30% AMI",{"$f":"B495*2*0.3","v":28050},{"$f":"C495*2*0.3","v":32040},36060,40050,43260,46470,49680,52890,701,751,901,1041,1161,1282]
["Napa35% AMI",{"$f":"B495*2*0.35","v":32724.999999999996},{"$f":"C495*2*0.35","v":37380},42070,46725,50470,54215,57959.999999999993,61704.999999999993,818,876,1051,1214,1355,1495]
["Napa40% AMI",{"$f":"B495*2*0.4","v":37400},{"$f":"C495*2*0.4","v":42720},48080,53400,57680,61960,66240,70520,935,1001,1202,1388,1549,1709]
["Napa45% AMI",{"$f":"B495*2*0.45","v":42075},{"$f":"C495*2*0.45","v":48060},54090,60075,64890,69705,74520,79335,1051,1126,1352,1562,1742,1923]
["Napa50% AMI",{"$f":"'MTSP 50% Income Limits '!B29","v":46750},{"$f":"'MTSP 50% Income Limits '!C29","v":53400},{"$f":"'MTSP 50% Income Limits '!D29","v":60100},{"$f":"'MTSP 50% Income Limits '!E29","v":66750},{"$f":"'MTSP 50% Income Limits '!F29","v":72100},{"$f":"'MTSP 50% Income Limits '!G29","v":77450},{"$f":"'MTSP 50% Income Limits '!H29","v":82800},{"$f":"'MTSP 50% Income Limits '!I29","v":88150},{"$f":"TRUNC(B495/12*0.3)","v":1168},{"$f":"TRUNC((B495+C495)/2/12*0.3)","v":1251},{"$f":"TRUNC((D495)/12*0.3)","v":1502},{"$f":"TRUNC(((E495+F495)/2)/12*0.3)","v":1735},{"$f":"TRUNC(G495/12*0.3)","v":1936},{"$f":"TRUNC(((H495+I495)/2)/12*0.3)","v":2136}]
["Napa55% AMI",{"$f":"B495*2*0.55","v":51425.000000000007},{"$f":"C495*2*0.55","v":58740.000000000007},66110,73425,79310,85195,91080.000000000015,96965.000000000015,{"$f":"TRUNC(B496/12*0.3)","v":1285},{"$f":"TRUNC((B496+C496)/2/12*0.3)","v":1377},{"$f":"TRUNC((D496)/12*0.3)","v":1652},{"$f":"TRUNC(((E496+F496)/2)/12*0.3)","v":1909},{"$f":"TRUNC(G496/12*0.3)","v":2129},{"$f":"TRUNC(((H496+I496)/2)/12*0.3)","v":2350}]
["Napa60% AMI",{"$f":"B495*2*0.6","v":56100},{"$f":"C495*2*0.6","v":64080},72120,80100,86520,92940,99360,105780,1402,1502,1803,2082,2323,2564]
["Napa65% AMI",{"$f":"B495*2*0.65","v":60775},{"$f":"C495*2*0.65","v":69420},78130,86775,93730,100685,107640,114595,1519,1627,1953,2256,2517,2777]
["Napa70% AMI",{"$f":"B495*2*0.7","v":65449.999999999993},{"$f":"C495*2*0.7","v":74760},84140,93450,100940,108430,115919.99999999999,123409.99999999999,1636,1752,2103,2429,2710,2991]
["Napa75% AMI",{"$f":"B495*2*0.75","v":70125},{"$f":"C495*2*0.75","v":80100},90150,100125,108150,116175,124200,132225,1753,1877,2253,2603,2904,3205]
["Napa80% AMI",{"$f":"B495*2*0.8","v":74800},{"$f":"C495*2*0.8","v":85440},96160,106800,115360,123920,132480,141040,1870,2003,2404,2777,3098,3419]
["Napa90% AMI",{"$f":"B495*2*0.9","v":84150},{"$f":"C495*2*0.9","v":96120},108180,120150,129780,139410,149040,158670,2103,2253,2704,3124,3485,3846]
["Napa100% AMI00% AMI",{"$f":"B495*2","v":93500},{"$f":"C495*2","v":106800},120200,133500,144200,154900,165600,176300,{"$f":"J495*2","v":2336},{"$f":"K495*2","v":2502},3004,3470,3872,4272]
["Napa110% AMI",{"$f":"B495*2*1.1","v":102850.00000000001},{"$f":"C495*2*1.1","v":117480.00000000001},132220,146850,158620,170390,182160.00000000003,193930.00000000003,{"$f":"TRUNC(B504/12*0.3)","v":2571},{"$f":"TRUNC((B504+C504)/2/12*0.3)","v":2754},{"$f":"TRUNC((D504)/12*0.3)","v":3305},{"$f":"TRUNC(((E504+F504)/2)/12*0.3)","v":3818},{"$f":"TRUNC(G504/12*0.3)","v":4259},{"$f":"TRUNC(((H504+I504)/2)/12*0.3)","v":4701}]
["Napa120% AMI",{"$f":"B495*2*1.2","v":112200},{"$f":"C495*2*1.2","v":128160},144240,160200,173040,185880,198720,211560,2805,3004,3606,4165,4647,5128]
["Nevada15% AMI",{"$f":"B513*2*0.15","v":10950},{"$f":"C513*2*0.15","v":12510},{"$f":"D513*2*0.15","v":14070},{"$f":"E513*2*0.15","v":15630},{"$f":"F513*2*0.15","v":16890},{"$f":"G513*2*0.15","v":18135},19395,20640,273,293,351,406,453,500]
["Nevada20% AMI",{"$f":"B513*2*0.2","v":14600},{"$f":"C513*2*0.2","v":16680},18760,20840,22520,24180,25860,27520,365,391,469,542,604,667]
["Nevada25% AMI",{"$f":"B513*2*0.25","v":18250},{"$f":"C513*2*0.25","v":20850},23450,26050,28150,30225,32325,34400,456,488,586,677,755,834]
["Nevada30% AMI",{"$f":"B513*2*0.3","v":21900},{"$f":"C513*2*0.3","v":25020},28140,31260,33780,36270,38790,41280,547,586,703,813,906,1000]
["Nevada35% AMI",{"$f":"B513*2*0.35","v":25550},{"$f":"C513*2*0.35","v":29189.999999999996},32830,36470,39410,42315,45255,48160,638,684,820,948,1057,1167]
["Nevada40% AMI",{"$f":"B513*2*0.4","v":29200},{"$f":"C513*2*0.4","v":33360},37520,41680,45040,48360,51720,55040,730,782,938,1084,1209,1334]
["Nevada45% AMI",{"$f":"B513*2*0.45","v":32850},{"$f":"C513*2*0.45","v":37530},42210,46890,50670,54405,58185,61920,821,879,1055,1219,1360,1501]
["Nevada50% AMI",{"$f":"'MTSP 50% Income Limits '!B30","v":36500},{"$f":"'MTSP 50% Income Limits '!C30","v":41700},{"$f":"'MTSP 50% Income Limits '!D30","v":46900},{"$f":"'MTSP 50% Income Limits '!E30","v":52100},{"$f":"'MTSP 50% Income Limits '!F30","v":56300},{"$f":"'MTSP 50% Income Limits '!G30","v":60450},{"$f":"'MTSP 50% Income Limits '!H30","v":64650},{"$f":"'MTSP 50% Income Limits '!I30","v":68800},{"$f":"TRUNC(B513/12*0.3)","v":912},{"$f":"TRUNC((B513+C513)/2/12*0.3)","v":977},{"$f":"TRUNC((D513)/12*0.3)","v":1172},{"$f":"TRUNC(((E513+F513)/2)/12*0.3)","v":1355},{"$f":"TRUNC(G513/12*0.3)","v":1511},{"$f":"TRUNC(((H513+I513)/2)/12*0.3)","v":1668}]
["Nevada55% AMI",{"$f":"B513*2*0.55","v":40150},{"$f":"C513*2*0.55","v":45870.000000000007},51590.000000000007,57310.000000000007,61930.000000000007,66495,71115,75680,{"$f":"TRUNC(B514/12*0.3)","v":1003},{"$f":"TRUNC((B514+C514)/2/12*0.3)","v":1075},{"$f":"TRUNC((D514)/12*0.3)","v":1289},{"$f":"TRUNC(((E514+F514)/2)/12*0.3)","v":1490},{"$f":"TRUNC(G514/12*0.3)","v":1662},{"$f":"TRUNC(((H514+I514)/2)/12*0.3)","v":1834}]
["Nevada60% AMI",{"$f":"B513*2*0.6","v":43800},{"$f":"C513*2*0.6","v":50040},56280,62520,67560,72540,77580,82560,1095,1173,1407,1626,1813,2001]
["Nevada65% AMI",{"$f":"B513*2*0.65","v":47450},{"$f":"C513*2*0.65","v":54210},60970,67730,73190,78585,84045,89440,1186,1270,1524,1761,1964,2168]
["Nevada70% AMI",{"$f":"B513*2*0.7","v":51100},{"$f":"C513*2*0.7","v":58379.999999999993},65660,72940,78820,84630,90510,96320,1277,1368,1641,1897,2115,2335]
["Nevada75% AMI",{"$f":"B513*2*0.75","v":54750},{"$f":"C513*2*0.75","v":62550},70350,78150,84450,90675,96975,103200,1368,1466,1758,2032,2266,2502]
["Nevada80% AMI",{"$f":"B513*2*0.8","v":58400},{"$f":"C513*2*0.8","v":66720},75040,83360,90080,96720,103440,110080,1460,1564,1876,2168,2418,2669]
["Nevada90% AMI",{"$f":"B513*2*0.9","v":65700},{"$f":"C513*2*0.9","v":75060},84420,93780,101340,108810,116370,123840,1642,1759,2110,2439,2720,3002]
["Nevada100% AMI00% AMI",{"$f":"B513*2","v":73000},{"$f":"C513*2","v":83400},93800,104200,112600,120900,129300,137600,{"$f":"J513*2","v":1824},{"$f":"K513*2","v":1954},2344,2710,3022,3336]
["Nevada110% AMI",{"$f":"B513*2*1.1","v":80300},{"$f":"C513*2*1.1","v":91740.000000000015},103180.00000000001,114620.00000000001,123860.00000000001,132990,142230,151360,{"$f":"TRUNC(B522/12*0.3)","v":2007},{"$f":"TRUNC((B522+C522)/2/12*0.3)","v":2150},{"$f":"TRUNC((D522)/12*0.3)","v":2579},{"$f":"TRUNC(((E522+F522)/2)/12*0.3)","v":2981},{"$f":"TRUNC(G522/12*0.3)","v":3324},{"$f":"TRUNC(((H522+I522)/2)/12*0.3)","v":3669}]
["Nevada120% AMI",{"$f":"B513*2*1.2","v":87600},{"$f":"C513*2*1.2","v":100080},112560,125040,135120,145080,155160,165120,2190,2346,2814,3252,3627,4003]
["Orange15% AMI",{"$f":"B531*2*0.15","v":15075},{"$f":"C531*2*0.15","v":17220},{"$f":"D531*2*0.15","v":19380},{"$f":"E531*2*0.15","v":21525},{"$f":"F531*2*0.15","v":23250},{"$f":"G531*2*0.15","v":24975},26700,28425,376,403,484,559,624,689]
["Orange20% AMI",{"$f":"B531*2*0.2","v":20100},{"$f":"C531*2*0.2","v":22960},25840,28700,31000,33300,35600,37900,502,538,646,746,832,918]
["Orange25% AMI",{"$f":"B531*2*0.25","v":25125},{"$f":"C531*2*0.25","v":28700},32300,35875,38750,41625,44500,47375,628,672,807,932,1040,1148]
["Orange30% AMI",{"$f":"B531*2*0.3","v":30150},{"$f":"C531*2*0.3","v":34440},38760,43050,46500,49950,53400,56850,753,807,969,1119,1248,1378]
["Orange35% AMI",{"$f":"B531*2*0.35","v":35175},{"$f":"C531*2*0.35","v":40180},45220,50225,54250,58274.999999999993,62299.999999999993,66325,879,941,1130,1305,1456,1607]
["Orange40% AMI",{"$f":"B531*2*0.4","v":40200},{"$f":"C531*2*0.4","v":45920},51680,57400,62000,66600,71200,75800,1005,1076,1292,1492,1665,1837]
["Orange45% AMI",{"$f":"B531*2*0.45","v":45225},{"$f":"C531*2*0.45","v":51660},58140,64575,69750,74925,80100,85275,1130,1211,1453,1679,1873,2067]
["Orange50% AMI",{"$f":"'MTSP 50% Income Limits '!B31","v":50250},{"$f":"'MTSP 50% Income Limits '!C31","v":57400},{"$f":"'MTSP 50% Income Limits '!D31","v":64600},{"$f":"'MTSP 50% Income Limits '!E31","v":71750},{"$f":"'MTSP 50% Income Limits '!F31","v":77500},{"$f":"'MTSP 50% Income Limits '!G31","v":83250},{"$f":"'MTSP 50% Income Limits '!H31","v":89000},{"$f":"'MTSP 50% Income Limits '!I31","v":94750},{"$f":"TRUNC(B531/12*0.3)","v":1256},{"$f":"TRUNC((B531+C531)/2/12*0.3)","v":1345},{"$f":"TRUNC((D531)/12*0.3)","v":1615},{"$f":"TRUNC(((E531+F531)/2)/12*0.3)","v":1865},{"$f":"TRUNC(G531/12*0.3)","v":2081},{"$f":"TRUNC(((H531+I531)/2)/12*0.3)","v":2296}]
["Orange55% AMI",{"$f":"B531*2*0.55","v":55275.000000000007},{"$f":"C531*2*0.55","v":63140.000000000007},71060,78925,85250,91575.000000000015,97900.000000000015,104225.00000000001,{"$f":"TRUNC(B532/12*0.3)","v":1381},{"$f":"TRUNC((B532+C532)/2/12*0.3)","v":1480},{"$f":"TRUNC((D532)/12*0.3)","v":1776},{"$f":"TRUNC(((E532+F532)/2)/12*0.3)","v":2052},{"$f":"TRUNC(G532/12*0.3)","v":2289},{"$f":"TRUNC(((H532+I532)/2)/12*0.3)","v":2526}]
["Orange60% AMI",{"$f":"B531*2*0.6","v":60300},{"$f":"C531*2*0.6","v":68880},77520,86100,93000,99900,106800,113700,1507,1614,1938,2238,2497,2756]
["Orange65% AMI",{"$f":"B531*2*0.65","v":65325},{"$f":"C531*2*0.65","v":74620},83980,93275,100750,108225,115700,123175,1633,1749,2099,2425,2705,2985]
["Orange70% AMI",{"$f":"B531*2*0.7","v":70350},{"$f":"C531*2*0.7","v":80360},90440,100450,108500,116549.99999999999,124599.99999999999,132650,1758,1883,2261,2611,2913,3215]
["Orange75% AMI",{"$f":"B531*2*0.75","v":75375},{"$f":"C531*2*0.75","v":86100},96900,107625,116250,124875,133500,142125,1884,2018,2422,2798,3121,3445]
["Orange80% AMI",{"$f":"B531*2*0.8","v":80400},{"$f":"C531*2*0.8","v":91840},103360,114800,124000,133200,142400,151600,2010,2153,2584,2985,3330,3675]
["Orange90% AMI",{"$f":"B531*2*0.9","v":90450},{"$f":"C531*2*0.9","v":103320},116280,129150,139500,149850,160200,170550,2261,2422,2907,3358,3746,4134]
["Orange100% AMI00% AMI",{"$f":"B531*2","v":100500},{"$f":"C531*2","v":114800},129200,143500,155000,166500,178000,189500,{"$f":"J531*2","v":2512},{"$f":"K531*2","v":2690},3230,3730,4162,4592]
["Orange110% AMI",{"$f":"B531*2*1.1","v":110550.00000000001},{"$f":"C531*2*1.1","v":126280.00000000001},142120,157850,170500,183150.00000000003,195800.00000000003,208450.00000000003,{"$f":"TRUNC(B540/12*0.3)","v":2763},{"$f":"TRUNC((B540+C540)/2/12*0.3)","v":2960},{"$f":"TRUNC((D540)/12*0.3)","v":3553},{"$f":"TRUNC(((E540+F540)/2)/12*0.3)","v":4104},{"$f":"TRUNC(G540/12*0.3)","v":4578},{"$f":"TRUNC(((H540+I540)/2)/12*0.3)","v":5053}]
["Orange120% AMI",{"$f":"B531*2*1.2","v":120600},{"$f":"C531*2*1.2","v":137760},155040,172200,186000,199800,213600,227400,3015,3229,3876,4477,4995,5512]
["Placer15% AMI",{"$f":"B549*2*0.15","v":11265},{"$f":"C549*2*0.15","v":12870},{"$f":"D549*2*0.15","v":14475},{"$f":"E549*2*0.15","v":16080},{"$f":"F549*2*0.15","v":17370},{"$f":"G549*2*0.15","v":18660},19950,21240,281,301,361,418,466,514]
["Placer20% AMI",{"$f":"B549*2*0.2","v":15020},{"$f":"C549*2*0.2","v":17160},19300,21440,23160,24880,26600,28320,375,402,482,557,622,686]
["Placer25% AMI",{"$f":"B549*2*0.25","v":18775},{"$f":"C549*2*0.25","v":21450},24125,26800,28950,31100,33250,35400,469,502,603,696,777,858]
["Placer30% AMI",{"$f":"B549*2*0.3","v":22530},{"$f":"C549*2*0.3","v":25740},28950,32160,34740,37320,39900,42480,563,603,723,836,933,1029]
["Placer35% AMI",{"$f":"B549*2*0.35","v":26285},{"$f":"C549*2*0.35","v":30029.999999999996},33775,37520,40530,43540,46550,49560,657,703,844,975,1088,1201]
["Placer40% AMI",{"$f":"B549*2*0.4","v":30040},{"$f":"C549*2*0.4","v":34320},38600,42880,46320,49760,53200,56640,751,804,965,1115,1244,1373]
["Placer45% AMI",{"$f":"B549*2*0.45","v":33795},{"$f":"C549*2*0.45","v":38610},43425,48240,52110,55980,59850,63720,844,905,1085,1254,1399,1544]
["Placer50% AMI",{"$f":"'MTSP 50% Income Limits '!B32","v":37550},{"$f":"'MTSP 50% Income Limits '!C32","v":42900},{"$f":"'MTSP 50% Income Limits '!D32","v":48250},{"$f":"'MTSP 50% Income Limits '!E32","v":53600},{"$f":"'MTSP 50% Income Limits '!F32","v":57900},{"$f":"'MTSP 50% Income Limits '!G32","v":62200},{"$f":"'MTSP 50% Income Limits '!H32","v":66500},{"$f":"'MTSP 50% Income Limits '!I32","v":70800},{"$f":"TRUNC(B549/12*0.3)","v":938},{"$f":"TRUNC((B549+C549)/2/12*0.3)","v":1005},{"$f":"TRUNC((D549)/12*0.3)","v":1206},{"$f":"TRUNC(((E549+F549)/2)/12*0.3)","v":1393},{"$f":"TRUNC(G549/12*0.3)","v":1555},{"$f":"TRUNC(((H549+I549)/2)/12*0.3)","v":1716}]
["Placer55% AMI",{"$f":"B549*2*0.55","v":41305},{"$f":"C549*2*0.55","v":47190.000000000007},53075.000000000007,58960.000000000007,63690.000000000007,68420,73150,77880,{"$f":"TRUNC(B550/12*0.3)","v":1032},{"$f":"TRUNC((B550+C550)/2/12*0.3)","v":1106},{"$f":"TRUNC((D550)/12*0.3)","v":1326},{"$f":"TRUNC(((E550+F550)/2)/12*0.3)","v":1533},{"$f":"TRUNC(G550/12*0.3)","v":1710},{"$f":"TRUNC(((H550+I550)/2)/12*0.3)","v":1887}]
["Placer60% AMI",{"$f":"B549*2*0.6","v":45060},{"$f":"C549*2*0.6","v":51480},57900,64320,69480,74640,79800,84960,1126,1206,1447,1672,1866,2059]
["Placer65% AMI",{"$f":"B549*2*0.65","v":48815},{"$f":"C549*2*0.65","v":55770},62725,69680,75270,80860,86450,92040,1220,1307,1568,1811,2021,2231]
["Placer70% AMI",{"$f":"B549*2*0.7","v":52570},{"$f":"C549*2*0.7","v":60059.999999999993},67550,75040,81060,87080,93100,99120,1314,1407,1688,1951,2177,2402]
["Placer75% AMI",{"$f":"B549*2*0.75","v":56325},{"$f":"C549*2*0.75","v":64350},72375,80400,86850,93300,99750,106200,1408,1508,1809,2090,2332,2574]
["Placer80% AMI",{"$f":"B549*2*0.8","v":60080},{"$f":"C549*2*0.8","v":68640},77200,85760,92640,99520,106400,113280,1502,1609,1930,2230,2488,2746]
["Placer90% AMI",{"$f":"B549*2*0.9","v":67590},{"$f":"C549*2*0.9","v":77220},86850,96480,104220,111960,119700,127440,1689,1810,2171,2508,2799,3089]
["Placer100% AMI00% AMI",{"$f":"B549*2","v":75100},{"$f":"C549*2","v":85800},96500,107200,115800,124400,133000,141600,{"$f":"J549*2","v":1876},{"$f":"K549*2","v":2010},2412,2786,3110,3432]
["Placer110% AMI",{"$f":"B549*2*1.1","v":82610},{"$f":"C549*2*1.1","v":94380.000000000015},106150.00000000001,117920.00000000001,127380.00000000001,136840,146300,155760,{"$f":"TRUNC(B558/12*0.3)","v":2065},{"$f":"TRUNC((B558+C558)/2/12*0.3)","v":2212},{"$f":"TRUNC((D558)/12*0.3)","v":2653},{"$f":"TRUNC(((E558+F558)/2)/12*0.3)","v":3066},{"$f":"TRUNC(G558/12*0.3)","v":3421},{"$f":"TRUNC(((H558+I558)/2)/12*0.3)","v":3775}]
["Placer120% AMI",{"$f":"B549*2*1.2","v":90120},{"$f":"C549*2*1.2","v":102960},115800,128640,138960,149280,159600,169920,2253,2413,2895,3345,3732,4119]
["Plumas15% AMI",{"$f":"B567*2*0.15","v":8805},{"$f":"C567*2*0.15","v":10065},{"$f":"D567*2*0.15","v":11325},{"$f":"E567*2*0.15","v":12570},{"$f":"F567*2*0.15","v":13590},{"$f":"G567*2*0.15","v":14595},15600,16605,220,235,283,327,364,402]
["Plumas20% AMI",{"$f":"B567*2*0.2","v":11740},{"$f":"C567*2*0.2","v":13420},15100,16760,18120,19460,20800,22140,293,314,377,436,486,536]
["Plumas25% AMI",{"$f":"B567*2*0.25","v":14675},{"$f":"C567*2*0.25","v":16775},18875,20950,22650,24325,26000,27675,366,393,471,545,608,670]
["Plumas30% AMI",{"$f":"B567*2*0.3","v":17610},{"$f":"C567*2*0.3","v":20130},22650,25140,27180,29190,31200,33210,440,471,566,654,729,805]
["Plumas35% AMI",{"$f":"B567*2*0.35","v":20545},{"$f":"C567*2*0.35","v":23485},26425,29329.999999999996,31709.999999999996,34055,36400,38745,513,550,660,763,851,939]
["Plumas40% AMI",{"$f":"B567*2*0.4","v":23480},{"$f":"C567*2*0.4","v":26840},30200,33520,36240,38920,41600,44280,587,629,755,872,973,1073]
["Plumas45% AMI",{"$f":"B567*2*0.45","v":26415},{"$f":"C567*2*0.45","v":30195},33975,37710,40770,43785,46800,49815,660,707,849,981,1094,1207]
["Plumas50% AMI",{"$f":"'MTSP 50% Income Limits '!B33","v":29350},{"$f":"'MTSP 50% Income Limits '!C33","v":33550},{"$f":"'MTSP 50% Income Limits '!D33","v":37750},{"$f":"'MTSP 50% Income Limits '!E33","v":41900},{"$f":"'MTSP 50% Income Limits '!F33","v":45300},{"$f":"'MTSP 50% Income Limits '!G33","v":48650},{"$f":"'MTSP 50% Income Limits '!H33","v":52000},{"$f":"'MTSP 50% Income Limits '!I33","v":55350},{"$f":"TRUNC(B567/12*0.3)","v":733},{"$f":"TRUNC((B567+C567)/2/12*0.3)","v":786},{"$f":"TRUNC((D567)/12*0.3)","v":943},{"$f":"TRUNC(((E567+F567)/2)/12*0.3)","v":1090},{"$f":"TRUNC(G567/12*0.3)","v":1216},{"$f":"TRUNC(((H567+I567)/2)/12*0.3)","v":1341}]
["Plumas55% AMI",{"$f":"B567*2*0.55","v":32285.000000000004},{"$f":"C567*2*0.55","v":36905},41525,46090.000000000007,49830.000000000007,53515.000000000007,57200.000000000007,60885.000000000007,{"$f":"TRUNC(B568/12*0.3)","v":807},{"$f":"TRUNC((B568+C568)/2/12*0.3)","v":864},{"$f":"TRUNC((D568)/12*0.3)","v":1038},{"$f":"TRUNC(((E568+F568)/2)/12*0.3)","v":1199},{"$f":"TRUNC(G568/12*0.3)","v":1337},{"$f":"TRUNC(((H568+I568)/2)/12*0.3)","v":1476}]
["Plumas60% AMI",{"$f":"B567*2*0.6","v":35220},{"$f":"C567*2*0.6","v":40260},45300,50280,54360,58380,62400,66420,880,943,1132,1308,1459,1610]
["Plumas65% AMI",{"$f":"B567*2*0.65","v":38155},{"$f":"C567*2*0.65","v":43615},49075,54470,58890,63245,67600,71955,953,1022,1226,1417,1581,1744]
["Plumas70% AMI",{"$f":"B567*2*0.7","v":41090},{"$f":"C567*2*0.7","v":46970},52850,58659.999999999993,63419.999999999993,68110,72800,77490,1027,1100,1321,1526,1702,1878]
["Plumas75% AMI",{"$f":"B567*2*0.75","v":44025},{"$f":"C567*2*0.75","v":50325},56625,62850,67950,72975,78000,83025,1100,1179,1415,1635,1824,2012]
["Plumas80% AMI",{"$f":"B567*2*0.8","v":46960},{"$f":"C567*2*0.8","v":53680},60400,67040,72480,77840,83200,88560,1174,1258,1510,1744,1946,2147]
["Plumas90% AMI",{"$f":"B567*2*0.9","v":52830},{"$f":"C567*2*0.9","v":60390},67950,75420,81540,87570,93600,99630,1320,1415,1698,1962,2189,2415]
["Plumas100% AMI00% AMI",{"$f":"B567*2","v":58700},{"$f":"C567*2","v":67100},75500,83800,90600,97300,104000,110700,{"$f":"J567*2","v":1466},{"$f":"K567*2","v":1572},1886,2180,2432,2682]
["Plumas110% AMI",{"$f":"B567*2*1.1","v":64570.000000000007},{"$f":"C567*2*1.1","v":73810},83050,92180.000000000015,99660.000000000015,107030.00000000001,114400.00000000001,121770.00000000001,{"$f":"TRUNC(B576/12*0.3)","v":1614},{"$f":"TRUNC((B576+C576)/2/12*0.3)","v":1729},{"$f":"TRUNC((D576)/12*0.3)","v":2076},{"$f":"TRUNC(((E576+F576)/2)/12*0.3)","v":2398},{"$f":"TRUNC(G576/12*0.3)","v":2675},{"$f":"TRUNC(((H576+I576)/2)/12*0.3)","v":2952}]
["Plumas120% AMI",{"$f":"B567*2*1.2","v":70440},{"$f":"C567*2*1.2","v":80520},90600,100560,108720,116760,124800,132840,1761,1887,2265,2616,2919,3220]
["Riverside15% AMI",{"$f":"B585*2*0.15","v":9795},{"$f":"C585*2*0.15","v":11190},{"$f":"D585*2*0.15","v":12585},{"$f":"E585*2*0.15","v":13980},{"$f":"F585*2*0.15","v":15105},{"$f":"G585*2*0.15","v":16230},17340,18465,244,262,314,363,405,447]
["Riverside20% AMI",{"$f":"B585*2*0.2","v":13060},{"$f":"C585*2*0.2","v":14920},16780,18640,20140,21640,23120,24620,326,349,419,484,541,596]
["Riverside25% AMI",{"$f":"B585*2*0.25","v":16325},{"$f":"C585*2*0.25","v":18650},20975,23300,25175,27050,28900,30775,408,437,524,605,676,745]
["Riverside30% AMI",{"$f":"B585*2*0.3","v":19590},{"$f":"C585*2*0.3","v":22380},25170,27960,30210,32460,34680,36930,489,524,629,727,811,895]
["Riverside35% AMI",{"$f":"B585*2*0.35","v":22855},{"$f":"C585*2*0.35","v":26110},29364.999999999996,32619.999999999996,35245,37870,40460,43085,571,612,734,848,946,1044]
["Riverside40% AMI",{"$f":"B585*2*0.4","v":26120},{"$f":"C585*2*0.4","v":29840},33560,37280,40280,43280,46240,49240,653,699,839,969,1082,1193]
["Riverside45% AMI",{"$f":"B585*2*0.45","v":29385},{"$f":"C585*2*0.45","v":33570},37755,41940,45315,48690,52020,55395,734,786,943,1090,1217,1342]
["Riverside50% AMI",{"$f":"'MTSP 50% Income Limits '!B34","v":32650},{"$f":"'MTSP 50% Income Limits '!C34","v":37300},{"$f":"'MTSP 50% Income Limits '!D34","v":41950},{"$f":"'MTSP 50% Income Limits '!E34","v":46600},{"$f":"'MTSP 50% Income Limits '!F34","v":50350},{"$f":"'MTSP 50% Income Limits '!G34","v":54100},{"$f":"'MTSP 50% Income Limits '!H34","v":57800},{"$f":"'MTSP 50% Income Limits '!I34","v":61550},{"$f":"TRUNC(B585/12*0.3)","v":816},{"$f":"TRUNC((B585+C585)/2/12*0.3)","v":874},{"$f":"TRUNC((D585)/12*0.3)","v":1048},{"$f":"TRUNC(((E585+F585)/2)/12*0.3)","v":1211},{"$f":"TRUNC(G585/12*0.3)","v":1352},{"$f":"TRUNC(((H585+I585)/2)/12*0.3)","v":1491}]
["Riverside55% AMI",{"$f":"B585*2*0.55","v":35915},{"$f":"C585*2*0.55","v":41030},46145.000000000007,51260.000000000007,55385.000000000007,59510.000000000007,63580.000000000007,67705,{"$f":"TRUNC(B586/12*0.3)","v":897},{"$f":"TRUNC((B586+C586)/2/12*0.3)","v":961},{"$f":"TRUNC((D586)/12*0.3)","v":1153},{"$f":"TRUNC(((E586+F586)/2)/12*0.3)","v":1333},{"$f":"TRUNC(G586/12*0.3)","v":1487},{"$f":"TRUNC(((H586+I586)/2)/12*0.3)","v":1641}]
["Riverside60% AMI",{"$f":"B585*2*0.6","v":39180},{"$f":"C585*2*0.6","v":44760},50340,55920,60420,64920,69360,73860,979,1049,1258,1454,1623,1790]
["Riverside65% AMI",{"$f":"B585*2*0.65","v":42445},{"$f":"C585*2*0.65","v":48490},54535,60580,65455,70330,75140,80015,1061,1136,1363,1575,1758,1939]
["Riverside70% AMI",{"$f":"B585*2*0.7","v":45710},{"$f":"C585*2*0.7","v":52220},58729.999999999993,65239.999999999993,70490,75740,80920,86170,1142,1224,1468,1696,1893,2088]
["Riverside75% AMI",{"$f":"B585*2*0.75","v":48975},{"$f":"C585*2*0.75","v":55950},62925,69900,75525,81150,86700,92325,1224,1311,1573,1817,2028,2237]
["Riverside80% AMI",{"$f":"B585*2*0.8","v":52240},{"$f":"C585*2*0.8","v":59680},67120,74560,80560,86560,92480,98480,1306,1399,1678,1939,2164,2387]
["Riverside90% AMI",{"$f":"B585*2*0.9","v":58770},{"$f":"C585*2*0.9","v":67140},75510,83880,90630,97380,104040,110790,1469,1573,1887,2181,2434,2685]
["Riverside100% AMI00% AMI",{"$f":"B585*2","v":65300},{"$f":"C585*2","v":74600},83900,93200,100700,108200,115600,123100,{"$f":"J585*2","v":1632},{"$f":"K585*2","v":1748},2096,2422,2704,2982]
["Riverside110% AMI",{"$f":"B585*2*1.1","v":71830},{"$f":"C585*2*1.1","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,119020.00000000001,127160.00000000001,135410,{"$f":"TRUNC(B594/12*0.3)","v":1795},{"$f":"TRUNC((B594+C594)/2/12*0.3)","v":1923},{"$f":"TRUNC((D594)/12*0.3)","v":2307},{"$f":"TRUNC(((E594+F594)/2)/12*0.3)","v":2666},{"$f":"TRUNC(G594/12*0.3)","v":2975},{"$f":"TRUNC(((H594+I594)/2)/12*0.3)","v":3282}]
["Riverside120% AMI",{"$f":"B585*2*1.2","v":78360},{"$f":"C585*2*1.2","v":89520},100680,111840,120840,129840,138720,147720,1959,2098,2517,2908,3246,3580]
["Sacramento15% AMI",{"$f":"B603*2*0.15","v":11265},{"$f":"C603*2*0.15","v":12870},{"$f":"D603*2*0.15","v":14475},{"$f":"E603*2*0.15","v":16080},{"$f":"F603*2*0.15","v":17370},{"$f":"G603*2*0.15","v":18660},19950,21240,281,301,361,418,466,514]
["Sacramento20% AMI",{"$f":"B603*2*0.2","v":15020},{"$f":"C603*2*0.2","v":17160},19300,21440,23160,24880,26600,28320,375,402,482,557,622,686]
["Sacramento25% AMI",{"$f":"B603*2*0.25","v":18775},{"$f":"C603*2*0.25","v":21450},24125,26800,28950,31100,33250,35400,469,502,603,696,777,858]
["Sacramento30% AMI",{"$f":"B603*2*0.3","v":22530},{"$f":"C603*2*0.3","v":25740},28950,32160,34740,37320,39900,42480,563,603,723,836,933,1029]
["Sacramento35% AMI",{"$f":"B603*2*0.35","v":26285},{"$f":"C603*2*0.35","v":30029.999999999996},33775,37520,40530,43540,46550,49560,657,703,844,975,1088,1201]
["Sacramento40% AMI",{"$f":"B603*2*0.4","v":30040},{"$f":"C603*2*0.4","v":34320},38600,42880,46320,49760,53200,56640,751,804,965,1115,1244,1373]
["Sacramento45% AMI",{"$f":"B603*2*0.45","v":33795},{"$f":"C603*2*0.45","v":38610},43425,48240,52110,55980,59850,63720,844,905,1085,1254,1399,1544]
["Sacramento50% AMI",{"$f":"'MTSP 50% Income Limits '!B35","v":37550},{"$f":"'MTSP 50% Income Limits '!C35","v":42900},{"$f":"'MTSP 50% Income Limits '!D35","v":48250},{"$f":"'MTSP 50% Income Limits '!E35","v":53600},{"$f":"'MTSP 50% Income Limits '!F35","v":57900},{"$f":"'MTSP 50% Income Limits '!G35","v":62200},{"$f":"'MTSP 50% Income Limits '!H35","v":66500},{"$f":"'MTSP 50% Income Limits '!I35","v":70800},{"$f":"TRUNC(B603/12*0.3)","v":938},{"$f":"TRUNC((B603+C603)/2/12*0.3)","v":1005},{"$f":"TRUNC((D603)/12*0.3)","v":1206},{"$f":"TRUNC(((E603+F603)/2)/12*0.3)","v":1393},{"$f":"TRUNC(G603/12*0.3)","v":1555},{"$f":"TRUNC(((H603+I603)/2)/12*0.3)","v":1716}]
["Sacramento55% AMI",{"$f":"B603*2*0.55","v":41305},{"$f":"C603*2*0.55","v":47190.000000000007},53075.000000000007,58960.000000000007,63690.000000000007,68420,73150,77880,{"$f":"TRUNC(B604/12*0.3)","v":1032},{"$f":"TRUNC((B604+C604)/2/12*0.3)","v":1106},{"$f":"TRUNC((D604)/12*0.3)","v":1326},{"$f":"TRUNC(((E604+F604)/2)/12*0.3)","v":1533},{"$f":"TRUNC(G604/12*0.3)","v":1710},{"$f":"TRUNC(((H604+I604)/2)/12*0.3)","v":1887}]
["Sacramento60% AMI",{"$f":"B603*2*0.6","v":45060},{"$f":"C603*2*0.6","v":51480},57900,64320,69480,74640,79800,84960,1126,1206,1447,1672,1866,2059]
["Sacramento65% AMI",{"$f":"B603*2*0.65","v":48815},{"$f":"C603*2*0.65","v":55770},62725,69680,75270,80860,86450,92040,1220,1307,1568,1811,2021,2231]
["Sacramento70% AMI",{"$f":"B603*2*0.7","v":52570},{"$f":"C603*2*0.7","v":60059.999999999993},67550,75040,81060,87080,93100,99120,1314,1407,1688,1951,2177,2402]
["Sacramento75% AMI",{"$f":"B603*2*0.75","v":56325},{"$f":"C603*2*0.75","v":64350},72375,80400,86850,93300,99750,106200,1408,1508,1809,2090,2332,2574]
["Sacramento80% AMI",{"$f":"B603*2*0.8","v":60080},{"$f":"C603*2*0.8","v":68640},77200,85760,92640,99520,106400,113280,1502,1609,1930,2230,2488,2746]
["Sacramento90% AMI",{"$f":"B603*2*0.9","v":67590},{"$f":"C603*2*0.9","v":77220},86850,96480,104220,111960,119700,127440,1689,1810,2171,2508,2799,3089]
["Sacramento100% AMI00% AMI",{"$f":"B603*2","v":75100},{"$f":"C603*2","v":85800},96500,107200,115800,124400,133000,141600,{"$f":"J603*2","v":1876},{"$f":"K603*2","v":2010},2412,2786,3110,3432]
["Sacramento110% AMI",{"$f":"B603*2*1.1","v":82610},{"$f":"C603*2*1.1","v":94380.000000000015},106150.00000000001,117920.00000000001,127380.00000000001,136840,146300,155760,{"$f":"TRUNC(B612/12*0.3)","v":2065},{"$f":"TRUNC((B612+C612)/2/12*0.3)","v":2212},{"$f":"TRUNC((D612)/12*0.3)","v":2653},{"$f":"TRUNC(((E612+F612)/2)/12*0.3)","v":3066},{"$f":"TRUNC(G612/12*0.3)","v":3421},{"$f":"TRUNC(((H612+I612)/2)/12*0.3)","v":3775}]
["Sacramento120% AMI",{"$f":"B603*2*1.2","v":90120},{"$f":"C603*2*1.2","v":102960},115800,128640,138960,149280,159600,169920,2253,2413,2895,3345,3732,4119]
["San Benito15% AMI",{"$f":"B621*2*0.15","v":11700},{"$f":"C621*2*0.15","v":13365},{"$f":"D621*2*0.15","v":15030},{"$f":"E621*2*0.15","v":16695},{"$f":"F621*2*0.15","v":18045},{"$f":"G621*2*0.15","v":19380},20715,22050,292,313,375,434,484,534]
["San Benito20% AMI",{"$f":"B621*2*0.2","v":15600},{"$f":"C621*2*0.2","v":17820},20040,22260,24060,25840,27620,29400,390,417,501,579,646,712]
["San Benito25% AMI",{"$f":"B621*2*0.25","v":19500},{"$f":"C621*2*0.25","v":22275},25050,27825,30075,32300,34525,36750,487,522,626,723,807,890]
["San Benito30% AMI",{"$f":"B621*2*0.3","v":23400},{"$f":"C621*2*0.3","v":26730},30060,33390,36090,38760,41430,44100,585,626,751,868,969,1069]
["San Benito35% AMI",{"$f":"B621*2*0.35","v":27300},{"$f":"C621*2*0.35","v":31184.999999999996},35070,38955,42105,45220,48335,51450,682,731,876,1013,1130,1247]
["San Benito40% AMI",{"$f":"B621*2*0.4","v":31200},{"$f":"C621*2*0.4","v":35640},40080,44520,48120,51680,55240,58800,780,835,1002,1158,1292,1425]
["San Benito45% AMI",{"$f":"B621*2*0.45","v":35100},{"$f":"C621*2*0.45","v":40095},45090,50085,54135,58140,62145,66150,877,939,1127,1302,1453,1603]
["San Benito50% AMI",{"$f":"'MTSP 50% Income Limits '!B36","v":39000},{"$f":"'MTSP 50% Income Limits '!C36","v":44550},{"$f":"'MTSP 50% Income Limits '!D36","v":50100},{"$f":"'MTSP 50% Income Limits '!E36","v":55650},{"$f":"'MTSP 50% Income Limits '!F36","v":60150},{"$f":"'MTSP 50% Income Limits '!G36","v":64600},{"$f":"'MTSP 50% Income Limits '!H36","v":69050},{"$f":"'MTSP 50% Income Limits '!I36","v":73500},{"$f":"TRUNC(B621/12*0.3)","v":975},{"$f":"TRUNC((B621+C621)/2/12*0.3)","v":1044},{"$f":"TRUNC((D621)/12*0.3)","v":1252},{"$f":"TRUNC(((E621+F621)/2)/12*0.3)","v":1447},{"$f":"TRUNC(G621/12*0.3)","v":1615},{"$f":"TRUNC(((H621+I621)/2)/12*0.3)","v":1781}]
["San Benito55% AMI",{"$f":"B621*2*0.55","v":42900},{"$f":"C621*2*0.55","v":49005.000000000007},55110.000000000007,61215.000000000007,66165,71060,75955,80850,{"$f":"TRUNC(B622/12*0.3)","v":1072},{"$f":"TRUNC((B622+C622)/2/12*0.3)","v":1148},{"$f":"TRUNC((D622)/12*0.3)","v":1377},{"$f":"TRUNC(((E622+F622)/2)/12*0.3)","v":1592},{"$f":"TRUNC(G622/12*0.3)","v":1776},{"$f":"TRUNC(((H622+I622)/2)/12*0.3)","v":1960}]
["San Benito60% AMI",{"$f":"B621*2*0.6","v":46800},{"$f":"C621*2*0.6","v":53460},60120,66780,72180,77520,82860,88200,1170,1253,1503,1737,1938,2138]
["San Benito65% AMI",{"$f":"B621*2*0.65","v":50700},{"$f":"C621*2*0.65","v":57915},65130,72345,78195,83980,89765,95550,1267,1357,1628,1881,2099,2316]
["San Benito70% AMI",{"$f":"B621*2*0.7","v":54600},{"$f":"C621*2*0.7","v":62369.999999999993},70140,77910,84210,90440,96670,102900,1365,1462,1753,2026,2261,2494]
["San Benito75% AMI",{"$f":"B621*2*0.75","v":58500},{"$f":"C621*2*0.75","v":66825},75150,83475,90225,96900,103575,110250,1462,1566,1878,2171,2422,2672]
["San Benito80% AMI",{"$f":"B621*2*0.8","v":62400},{"$f":"C621*2*0.8","v":71280},80160,89040,96240,103360,110480,117600,1560,1671,2004,2316,2584,2851]
["San Benito90% AMI",{"$f":"B621*2*0.9","v":70200},{"$f":"C621*2*0.9","v":80190},90180,100170,108270,116280,124290,132300,1755,1879,2254,2605,2907,3207]
["San Benito100% AMI00% AMI",{"$f":"B621*2","v":78000},{"$f":"C621*2","v":89100},100200,111300,120300,129200,138100,147000,{"$f":"J621*2","v":1950},{"$f":"K621*2","v":2088},2504,2894,3230,3562]
["San Benito110% AMI",{"$f":"B621*2*1.1","v":85800},{"$f":"C621*2*1.1","v":98010.000000000015},110220.00000000001,122430.00000000001,132330,142120,151910,161700,{"$f":"TRUNC(B630/12*0.3)","v":2145},{"$f":"TRUNC((B630+C630)/2/12*0.3)","v":2297},{"$f":"TRUNC((D630)/12*0.3)","v":2755},{"$f":"TRUNC(((E630+F630)/2)/12*0.3)","v":3184},{"$f":"TRUNC(G630/12*0.3)","v":3553},{"$f":"TRUNC(((H630+I630)/2)/12*0.3)","v":3920}]
["San Benito120% AMI",{"$f":"B621*2*1.2","v":93600},{"$f":"C621*2*1.2","v":106920},120240,133560,144360,155040,165720,176400,2340,2506,3006,3474,3876,4276]
["San Bernardino15% AMI",{"$f":"B639*2*0.15","v":9795},{"$f":"C639*2*0.15","v":11190},{"$f":"D639*2*0.15","v":12585},{"$f":"E639*2*0.15","v":13980},{"$f":"F639*2*0.15","v":15105},{"$f":"G639*2*0.15","v":16230},17340,18465,244,262,314,363,405,447]
["San Bernardino20% AMI",{"$f":"B639*2*0.2","v":13060},{"$f":"C639*2*0.2","v":14920},16780,18640,20140,21640,23120,24620,326,349,419,484,541,596]
["San Bernardino25% AMI",{"$f":"B639*2*0.25","v":16325},{"$f":"C639*2*0.25","v":18650},20975,23300,25175,27050,28900,30775,408,437,524,605,676,745]
["San Bernardino30% AMI",{"$f":"B639*2*0.3","v":19590},{"$f":"C639*2*0.3","v":22380},25170,27960,30210,32460,34680,36930,489,524,629,727,811,895]
["San Bernardino35% AMI",{"$f":"B639*2*0.35","v":22855},{"$f":"C639*2*0.35","v":26110},29364.999999999996,32619.999999999996,35245,37870,40460,43085,571,612,734,848,946,1044]
["San Bernardino40% AMI",{"$f":"B639*2*0.4","v":26120},{"$f":"C639*2*0.4","v":29840},33560,37280,40280,43280,46240,49240,653,699,839,969,1082,1193]
["San Bernardino45% AMI",{"$f":"B639*2*0.45","v":29385},{"$f":"C639*2*0.45","v":33570},37755,41940,45315,48690,52020,55395,734,786,943,1090,1217,1342]
["San Bernardino50% AMI",{"$f":"'MTSP 50% Income Limits '!B37","v":32650},{"$f":"'MTSP 50% Income Limits '!C37","v":37300},{"$f":"'MTSP 50% Income Limits '!D37","v":41950},{"$f":"'MTSP 50% Income Limits '!E37","v":46600},{"$f":"'MTSP 50% Income Limits '!F37","v":50350},{"$f":"'MTSP 50% Income Limits '!G37","v":54100},{"$f":"'MTSP 50% Income Limits '!H37","v":57800},{"$f":"'MTSP 50% Income Limits '!I37","v":61550},{"$f":"TRUNC(B639/12*0.3)","v":816},{"$f":"TRUNC((B639+C639)/2/12*0.3)","v":874},{"$f":"TRUNC((D639)/12*0.3)","v":1048},{"$f":"TRUNC(((E639+F639)/2)/12*0.3)","v":1211},{"$f":"TRUNC(G639/12*0.3)","v":1352},{"$f":"TRUNC(((H639+I639)/2)/12*0.3)","v":1491}]
["San Bernardino55% AMI",{"$f":"B639*2*0.55","v":35915},{"$f":"C639*2*0.55","v":41030},46145.000000000007,51260.000000000007,55385.000000000007,59510.000000000007,63580.000000000007,67705,{"$f":"TRUNC(B640/12*0.3)","v":897},{"$f":"TRUNC((B640+C640)/2/12*0.3)","v":961},{"$f":"TRUNC((D640)/12*0.3)","v":1153},{"$f":"TRUNC(((E640+F640)/2)/12*0.3)","v":1333},{"$f":"TRUNC(G640/12*0.3)","v":1487},{"$f":"TRUNC(((H640+I640)/2)/12*0.3)","v":1641}]
["San Bernardino60% AMI",{"$f":"B639*2*0.6","v":39180},{"$f":"C639*2*0.6","v":44760},50340,55920,60420,64920,69360,73860,979,1049,1258,1454,1623,1790]
["San Bernardino65% AMI",{"$f":"B639*2*0.65","v":42445},{"$f":"C639*2*0.65","v":48490},54535,60580,65455,70330,75140,80015,1061,1136,1363,1575,1758,1939]
["San Bernardino70% AMI",{"$f":"B639*2*0.7","v":45710},{"$f":"C639*2*0.7","v":52220},58729.999999999993,65239.999999999993,70490,75740,80920,86170,1142,1224,1468,1696,1893,2088]
["San Bernardino75% AMI",{"$f":"B639*2*0.75","v":48975},{"$f":"C639*2*0.75","v":55950},62925,69900,75525,81150,86700,92325,1224,1311,1573,1817,2028,2237]
["San Bernardino80% AMI",{"$f":"B639*2*0.8","v":52240},{"$f":"C639*2*0.8","v":59680},67120,74560,80560,86560,92480,98480,1306,1399,1678,1939,2164,2387]
["San Bernardino90% AMI",{"$f":"B639*2*0.9","v":58770},{"$f":"C639*2*0.9","v":67140},75510,83880,90630,97380,104040,110790,1469,1573,1887,2181,2434,2685]
["San Bernardino100% AMI",{"$f":"B639*2","v":65300},{"$f":"C639*2","v":74600},83900,93200,100700,108200,115600,123100,{"$f":"J639*2","v":1632},{"$f":"K639*2","v":1748},2096,2422,2704,2982]
["San Bernardino110% AMI",{"$f":"B639*2*1.1","v":71830},{"$f":"C639*2*1.1","v":82060},92290.000000000015,102520.00000000001,110770.00000000001,119020.00000000001,127160.00000000001,135410,{"$f":"TRUNC(B648/12*0.3)","v":1795},{"$f":"TRUNC((B648+C648)/2/12*0.3)","v":1923},{"$f":"TRUNC((D648)/12*0.3)","v":2307},{"$f":"TRUNC(((E648+F648)/2)/12*0.3)","v":2666},{"$f":"TRUNC(G648/12*0.3)","v":2975},{"$f":"TRUNC(((H648+I648)/2)/12*0.3)","v":3282}]
["San Bernardino120% AMI",{"$f":"B639*2*1.2","v":78360},{"$f":"C639*2*1.2","v":89520},100680,111840,120840,129840,138720,147720,1959,2098,2517,2908,3246,3580]
["San Diego15% AMI",{"$f":"B657*2*0.15","v":14475},{"$f":"C657*2*0.15","v":16545},{"$f":"D657*2*0.15","v":18615},{"$f":"E657*2*0.15","v":20670},{"$f":"F657*2*0.15","v":22335},{"$f":"G657*2*0.15","v":23985},25635,27285,361,387,465,537,599,661]
["San Diego20% AMI",{"$f":"B657*2*0.2","v":19300},{"$f":"C657*2*0.2","v":22060},24820,27560,29780,31980,34180,36380,482,517,620,716,799,882]
["San Diego25% AMI",{"$f":"B657*2*0.25","v":24125},{"$f":"C657*2*0.25","v":27575},31025,34450,37225,39975,42725,45475,603,646,775,895,999,1102]
["San Diego30% AMI",{"$f":"B657*2*0.3","v":28950},{"$f":"C657*2*0.3","v":33090},37230,41340,44670,47970,51270,54570,723,775,930,1075,1199,1323]
["San Diego35% AMI",{"$f":"B657*2*0.35","v":33775},{"$f":"C657*2*0.35","v":38605},43435,48230,52115,55965,59814.999999999993,63664.999999999993,844,904,1085,1254,1399,1543]
["San Diego40% AMI",{"$f":"B657*2*0.4","v":38600},{"$f":"C657*2*0.4","v":44120},49640,55120,59560,63960,68360,72760,965,1034,1241,1433,1599,1764]
["San Diego45% AMI",{"$f":"B657*2*0.45","v":43425},{"$f":"C657*2*0.45","v":49635},55845,62010,67005,71955,76905,81855,1085,1163,1396,1612,1798,1984]
["San Diego50% AMI",{"$f":"'MTSP 50% Income Limits '!B38","v":48250},{"$f":"'MTSP 50% Income Limits '!C38","v":55150},{"$f":"'MTSP 50% Income Limits '!D38","v":62050},{"$f":"'MTSP 50% Income Limits '!E38","v":68900},{"$f":"'MTSP 50% Income Limits '!F38","v":74450},{"$f":"'MTSP 50% Income Limits '!G38","v":79950},{"$f":"'MTSP 50% Income Limits '!H38","v":85450},{"$f":"'MTSP 50% Income Limits '!I38","v":90950},{"$f":"TRUNC(B657/12*0.3)","v":1206},{"$f":"TRUNC((B657+C657)/2/12*0.3)","v":1292},{"$f":"TRUNC((D657)/12*0.3)","v":1551},{"$f":"TRUNC(((E657+F657)/2)/12*0.3)","v":1791},{"$f":"TRUNC(G657/12*0.3)","v":1998},{"$f":"TRUNC(((H657+I657)/2)/12*0.3)","v":2205}]
["San Diego55% AMI",{"$f":"B657*2*0.55","v":53075.000000000007},{"$f":"C657*2*0.55","v":60665.000000000007},68255,75790,81895,87945,93995.000000000015,100045.00000000001,{"$f":"TRUNC(B658/12*0.3)","v":1326},{"$f":"TRUNC((B658+C658)/2/12*0.3)","v":1421},{"$f":"TRUNC((D658)/12*0.3)","v":1706},{"$f":"TRUNC(((E658+F658)/2)/12*0.3)","v":1971},{"$f":"TRUNC(G658/12*0.3)","v":2198},{"$f":"TRUNC(((H658+I658)/2)/12*0.3)","v":2425}]
["San Diego60% AMI",{"$f":"B657*2*0.6","v":57900},{"$f":"C657*2*0.6","v":66180},74460,82680,89340,95940,102540,109140,1447,1551,1861,2150,2398,2646]
["San Diego65% AMI",{"$f":"B657*2*0.65","v":62725},{"$f":"C657*2*0.65","v":71695},80665,89570,96785,103935,111085,118235,1568,1680,2016,2329,2598,2866]
["San Diego70% AMI",{"$f":"B657*2*0.7","v":67550},{"$f":"C657*2*0.7","v":77210},86870,96460,104230,111930,119629.99999999999,127329.99999999999,1688,1809,2171,2508,2798,3087]
["San Diego75% AMI",{"$f":"B657*2*0.75","v":72375},{"$f":"C657*2*0.75","v":82725},93075,103350,111675,119925,128175,136425,1809,1938,2326,2687,2998,3307]
["San Diego80% AMI",{"$f":"B657*2*0.8","v":77200},{"$f":"C657*2*0.8","v":88240},99280,110240,119120,127920,136720,145520,1930,2068,2482,2867,3198,3528]
["San Diego90% AMI",{"$f":"B657*2*0.9","v":86850},{"$f":"C657*2*0.9","v":99270},111690,124020,134010,143910,153810,163710,2171,2326,2792,3225,3597,3969]
["San Diego100% AMI",{"$f":"B657*2","v":96500},{"$f":"C657*2","v":110300},124100,137800,148900,159900,170900,181900,{"$f":"J657*2","v":2412},{"$f":"K657*2","v":2584},3102,3582,3996,4410]
["San Diego110% AMI",{"$f":"B657*2*1.1","v":106150.00000000001},{"$f":"C657*2*1.1","v":121330.00000000001},136510,151580,163790,175890,187990.00000000003,200090.00000000003,{"$f":"TRUNC(B666/12*0.3)","v":2653},{"$f":"TRUNC((B666+C666)/2/12*0.3)","v":2843},{"$f":"TRUNC((D666)/12*0.3)","v":3412},{"$f":"TRUNC(((E666+F666)/2)/12*0.3)","v":3942},{"$f":"TRUNC(G666/12*0.3)","v":4397},{"$f":"TRUNC(((H666+I666)/2)/12*0.3)","v":4851}]
["San Diego120% AMI",{"$f":"B657*2*1.2","v":115800},{"$f":"C657*2*1.2","v":132360},148920,165360,178680,191880,205080,218280,2895,3102,3723,4300,4797,5292]
["San Francisco15% AMI",{"$f":"B675*2*0.15","v":19515},{"$f":"C675*2*0.15","v":22305},{"$f":"D675*2*0.15","v":25095},{"$f":"E675*2*0.15","v":27870},{"$f":"F675*2*0.15","v":30105},{"$f":"G675*2*0.15","v":32340},34560,36795,487,522,627,724,808,891]
["San Francisco20% AMI",{"$f":"B675*2*0.2","v":26020},{"$f":"C675*2*0.2","v":29740},33460,37160,40140,43120,46080,49060,650,697,836,966,1078,1189]
["San Francisco25% AMI",{"$f":"B675*2*0.25","v":32525},{"$f":"C675*2*0.25","v":37175},41825,46450,50175,53900,57600,61325,813,871,1045,1207,1347,1486]
["San Francisco30% AMI",{"$f":"B675*2*0.3","v":39030},{"$f":"C675*2*0.3","v":44610},50190,55740,60210,64680,69120,73590,975,1045,1254,1449,1617,1783]
["San Francisco35% AMI",{"$f":"B675*2*0.35","v":45535},{"$f":"C675*2*0.35","v":52045},58554.999999999993,65029.999999999993,70245,75460,80640,85855,1138,1219,1463,1690,1886,2081]
["San Francisco40% AMI",{"$f":"B675*2*0.4","v":52040},{"$f":"C675*2*0.4","v":59480},66920,74320,80280,86240,92160,98120,1301,1394,1673,1932,2156,2378]
["San Francisco45% AMI",{"$f":"B675*2*0.45","v":58545},{"$f":"C675*2*0.45","v":66915},75285,83610,90315,97020,103680,110385,1463,1568,1882,2174,2425,2675]
["San Francisco50% AMI",{"$f":"'MTSP 50% Income Limits '!B39","v":65050},{"$f":"'MTSP 50% Income Limits '!C39","v":74350},{"$f":"'MTSP 50% Income Limits '!D39","v":83650},{"$f":"'MTSP 50% Income Limits '!E39","v":92900},{"$f":"'MTSP 50% Income Limits '!F39","v":100350},{"$f":"'MTSP 50% Income Limits '!G39","v":107800},{"$f":"'MTSP 50% Income Limits '!H39","v":115200},{"$f":"'MTSP 50% Income Limits '!I39","v":122650},{"$f":"TRUNC(B675/12*0.3)","v":1626},{"$f":"TRUNC((B675+C675)/2/12*0.3)","v":1742},{"$f":"TRUNC((D675)/12*0.3)","v":2091},{"$f":"TRUNC(((E675+F675)/2)/12*0.3)","v":2415},{"$f":"TRUNC(G675/12*0.3)","v":2695},{"$f":"TRUNC(((H675+I675)/2)/12*0.3)","v":2973}]
["San Francisco55% AMI",{"$f":"B675*2*0.55","v":71555},{"$f":"C675*2*0.55","v":81785},92015.000000000015,102190.00000000001,110385.00000000001,118580.00000000001,126720.00000000001,134915,{"$f":"TRUNC(B676/12*0.3)","v":1788},{"$f":"TRUNC((B676+C676)/2/12*0.3)","v":1916},{"$f":"TRUNC((D676)/12*0.3)","v":2300},{"$f":"TRUNC(((E676+F676)/2)/12*0.3)","v":2657},{"$f":"TRUNC(G676/12*0.3)","v":2964},{"$f":"TRUNC(((H676+I676)/2)/12*0.3)","v":3270}]
["San Francisco60% AMI",{"$f":"B675*2*0.6","v":78060},{"$f":"C675*2*0.6","v":89220},100380,111480,120420,129360,138240,147180,1951,2091,2509,2898,3234,3567]
["San Francisco65% AMI",{"$f":"B675*2*0.65","v":84565},{"$f":"C675*2*0.65","v":96655},108745,120770,130455,140140,149760,159445,2114,2265,2718,3140,3503,3865]
["San Francisco70% AMI",{"$f":"B675*2*0.7","v":91070},{"$f":"C675*2*0.7","v":104090},117109.99999999999,130059.99999999999,140490,150920,161280,171710,2276,2439,2927,3381,3773,4162]
["San Francisco75% AMI",{"$f":"B675*2*0.75","v":97575},{"$f":"C675*2*0.75","v":111525},125475,139350,150525,161700,172800,183975,2439,2613,3136,3623,4042,4459]
["San Francisco80% AMI",{"$f":"B675*2*0.8","v":104080},{"$f":"C675*2*0.8","v":118960},133840,148640,160560,172480,184320,196240,2602,2788,3346,3865,4312,4757]
["San Francisco90% AMI",{"$f":"B675*2*0.9","v":117090},{"$f":"C675*2*0.9","v":133830},150570,167220,180630,194040,207360,220770,2927,3136,3764,4348,4851,5351]
["San Francisco100% AMI",{"$f":"B675*2","v":130100},{"$f":"C675*2","v":148700},167300,185800,200700,215600,230400,245300,{"$f":"J675*2","v":3252},{"$f":"K675*2","v":3484},4182,4830,5390,5946]
["San Francisco110% AMI",{"$f":"B675*2*1.1","v":143110},{"$f":"C675*2*1.1","v":163570},184030.00000000003,204380.00000000003,220770.00000000003,237160.00000000003,253440.00000000003,269830,{"$f":"TRUNC(B684/12*0.3)","v":3577},{"$f":"TRUNC((B684+C684)/2/12*0.3)","v":3833},{"$f":"TRUNC((D684)/12*0.3)","v":4600},{"$f":"TRUNC(((E684+F684)/2)/12*0.3)","v":5314},{"$f":"TRUNC(G684/12*0.3)","v":5929},{"$f":"TRUNC(((H684+I684)/2)/12*0.3)","v":6540}]
["San Francisco120% AMI",{"$f":"B675*2*1.2","v":156120},{"$f":"C675*2*1.2","v":178440},200760,222960,240840,258720,276480,294360,3903,4182,5019,5797,6468,7135]
["San Joaquin15% AMI",{"$f":"B693*2*0.15","v":9210},{"$f":"C693*2*0.15","v":10530},{"$f":"D693*2*0.15","v":11850},{"$f":"E693*2*0.15","v":13155},{"$f":"F693*2*0.15","v":14220},{"$f":"G693*2*0.15","v":15270},16320,17370,230,246,296,342,381,421]
["San Joaquin20% AMI",{"$f":"B693*2*0.2","v":12280},{"$f":"C693*2*0.2","v":14040},15800,17540,18960,20360,21760,23160,307,329,395,456,509,561]
["San Joaquin25% AMI",{"$f":"B693*2*0.25","v":15350},{"$f":"C693*2*0.25","v":17550},19750,21925,23700,25450,27200,28950,383,411,493,570,636,701]
["San Joaquin30% AMI",{"$f":"B693*2*0.3","v":18420},{"$f":"C693*2*0.3","v":21060},23700,26310,28440,30540,32640,34740,460,493,592,684,763,842]
["San Joaquin35% AMI",{"$f":"B693*2*0.35","v":21490},{"$f":"C693*2*0.35","v":24570},27650,30694.999999999996,33180,35630,38080,40530,537,575,691,798,890,982]
["San Joaquin40% AMI",{"$f":"B693*2*0.4","v":24560},{"$f":"C693*2*0.4","v":28080},31600,35080,37920,40720,43520,46320,614,658,790,912,1018,1123]
["San Joaquin45% AMI",{"$f":"B693*2*0.45","v":27630},{"$f":"C693*2*0.45","v":31590},35550,39465,42660,45810,48960,52110,690,740,888,1026,1145,1263]
["San Joaquin50% AMI",{"$f":"'MTSP 50% Income Limits '!B40","v":30700},{"$f":"'MTSP 50% Income Limits '!C40","v":35100},{"$f":"'MTSP 50% Income Limits '!D40","v":39500},{"$f":"'MTSP 50% Income Limits '!E40","v":43850},{"$f":"'MTSP 50% Income Limits '!F40","v":47400},{"$f":"'MTSP 50% Income Limits '!G40","v":50900},{"$f":"'MTSP 50% Income Limits '!H40","v":54400},{"$f":"'MTSP 50% Income Limits '!I40","v":57900},{"$f":"TRUNC(B693/12*0.3)","v":767},{"$f":"TRUNC((B693+C693)/2/12*0.3)","v":822},{"$f":"TRUNC((D693)/12*0.3)","v":987},{"$f":"TRUNC(((E693+F693)/2)/12*0.3)","v":1140},{"$f":"TRUNC(G693/12*0.3)","v":1272},{"$f":"TRUNC(((H693+I693)/2)/12*0.3)","v":1403}]
["San Joaquin55% AMI",{"$f":"B693*2*0.55","v":33770},{"$f":"C693*2*0.55","v":38610},43450,48235.000000000007,52140.000000000007,55990.000000000007,59840.000000000007,63690.000000000007,{"$f":"TRUNC(B694/12*0.3)","v":844},{"$f":"TRUNC((B694+C694)/2/12*0.3)","v":904},{"$f":"TRUNC((D694)/12*0.3)","v":1086},{"$f":"TRUNC(((E694+F694)/2)/12*0.3)","v":1254},{"$f":"TRUNC(G694/12*0.3)","v":1399},{"$f":"TRUNC(((H694+I694)/2)/12*0.3)","v":1544}]
["San Joaquin60% AMI",{"$f":"B693*2*0.6","v":36840},{"$f":"C693*2*0.6","v":42120},47400,52620,56880,61080,65280,69480,921,987,1185,1368,1527,1684]
["San Joaquin65% AMI",{"$f":"B693*2*0.65","v":39910},{"$f":"C693*2*0.65","v":45630},51350,57005,61620,66170,70720,75270,997,1069,1283,1482,1654,1824]
["San Joaquin70% AMI",{"$f":"B693*2*0.7","v":42980},{"$f":"C693*2*0.7","v":49140},55300,61389.999999999993,66360,71260,76160,81060,1074,1151,1382,1596,1781,1965]
["San Joaquin75% AMI",{"$f":"B693*2*0.75","v":46050},{"$f":"C693*2*0.75","v":52650},59250,65775,71100,76350,81600,86850,1151,1233,1481,1710,1908,2105]
["San Joaquin80% AMI",{"$f":"B693*2*0.8","v":49120},{"$f":"C693*2*0.8","v":56160},63200,70160,75840,81440,87040,92640,1228,1316,1580,1825,2036,2246]
["San Joaquin90% AMI",{"$f":"B693*2*0.9","v":55260},{"$f":"C693*2*0.9","v":63180},71100,78930,85320,91620,97920,104220,1381,1480,1777,2053,2290,2526]
["San Joaquin100% AMI",{"$f":"B693*2","v":61400},{"$f":"C693*2","v":70200},79000,87700,94800,101800,108800,115800,{"$f":"J693*2","v":1534},{"$f":"K693*2","v":1644},1974,2280,2544,2806]
["San Joaquin110% AMI",{"$f":"B693*2*1.1","v":67540},{"$f":"C693*2*1.1","v":77220},86900,96470.000000000015,104280.00000000001,111980.00000000001,119680.00000000001,127380.00000000001,{"$f":"TRUNC(B702/12*0.3)","v":1688},{"$f":"TRUNC((B702+C702)/2/12*0.3)","v":1809},{"$f":"TRUNC((D702)/12*0.3)","v":2172},{"$f":"TRUNC(((E702+F702)/2)/12*0.3)","v":2509},{"$f":"TRUNC(G702/12*0.3)","v":2799},{"$f":"TRUNC(((H702+I702)/2)/12*0.3)","v":3088}]
["San Joaquin120% AMI",{"$f":"B693*2*1.2","v":73680},{"$f":"C693*2*1.2","v":84240},94800,105240,113760,122160,130560,138960,1842,1974,2370,2737,3054,3369]
["San Luis Obispo15% AMI",{"$f":"B711*2*0.15","v":12165},{"$f":"C711*2*0.15","v":13905},{"$f":"D711*2*0.15","v":15645},{"$f":"E711*2*0.15","v":17370},{"$f":"F711*2*0.15","v":18765},{"$f":"G711*2*0.15","v":20160},21540,22935,304,325,391,451,504,555]
["San Luis Obispo20% AMI",{"$f":"B711*2*0.2","v":16220},{"$f":"C711*2*0.2","v":18540},20860,23160,25020,26880,28720,30580,405,434,521,602,672,741]
["San Luis Obispo25% AMI",{"$f":"B711*2*0.25","v":20275},{"$f":"C711*2*0.25","v":23175},26075,28950,31275,33600,35900,38225,506,543,651,752,840,926]
["San Luis Obispo30% AMI",{"$f":"B711*2*0.3","v":24330},{"$f":"C711*2*0.3","v":27810},31290,34740,37530,40320,43080,45870,608,651,782,903,1008,1111]
["San Luis Obispo35% AMI",{"$f":"B711*2*0.35","v":28385},{"$f":"C711*2*0.35","v":32444.999999999996},36505,40530,43785,47040,50260,53515,709,760,912,1053,1176,1297]
["San Luis Obispo40% AMI",{"$f":"B711*2*0.4","v":32440},{"$f":"C711*2*0.4","v":37080},41720,46320,50040,53760,57440,61160,811,869,1043,1204,1344,1482]
["San Luis Obispo45% AMI",{"$f":"B711*2*0.45","v":36495},{"$f":"C711*2*0.45","v":41715},46935,52110,56295,60480,64620,68805,912,977,1173,1355,1512,1667]
["San Luis Obispo50% AMI",{"$f":"'MTSP 50% Income Limits '!B41","v":40550},{"$f":"'MTSP 50% Income Limits '!C41","v":46350},{"$f":"'MTSP 50% Income Limits '!D41","v":52150},{"$f":"'MTSP 50% Income Limits '!E41","v":57900},{"$f":"'MTSP 50% Income Limits '!F41","v":62550},{"$f":"'MTSP 50% Income Limits '!G41","v":67200},{"$f":"'MTSP 50% Income Limits '!H41","v":71800},{"$f":"'MTSP 50% Income Limits '!I41","v":76450},{"$f":"TRUNC(B711/12*0.3)","v":1013},{"$f":"TRUNC((B711+C711)/2/12*0.3)","v":1086},{"$f":"TRUNC((D711)/12*0.3)","v":1303},{"$f":"TRUNC(((E711+F711)/2)/12*0.3)","v":1505},{"$f":"TRUNC(G711/12*0.3)","v":1680},{"$f":"TRUNC(((H711+I711)/2)/12*0.3)","v":1853}]
["San Luis Obispo55% AMI",{"$f":"B711*2*0.55","v":44605},{"$f":"C711*2*0.55","v":50985.000000000007},57365.000000000007,63690.000000000007,68805,73920,78980,84095,{"$f":"TRUNC(B712/12*0.3)","v":1115},{"$f":"TRUNC((B712+C712)/2/12*0.3)","v":1194},{"$f":"TRUNC((D712)/12*0.3)","v":1434},{"$f":"TRUNC(((E712+F712)/2)/12*0.3)","v":1656},{"$f":"TRUNC(G712/12*0.3)","v":1848},{"$f":"TRUNC(((H712+I712)/2)/12*0.3)","v":2038}]
["San Luis Obispo60% AMI",{"$f":"B711*2*0.6","v":48660},{"$f":"C711*2*0.6","v":55620},62580,69480,75060,80640,86160,91740,1216,1303,1564,1806,2016,2223]
["San Luis Obispo65% AMI",{"$f":"B711*2*0.65","v":52715},{"$f":"C711*2*0.65","v":60255},67795,75270,81315,87360,93340,99385,1317,1412,1694,1957,2184,2409]
["San Luis Obispo70% AMI",{"$f":"B711*2*0.7","v":56770},{"$f":"C711*2*0.7","v":64889.999999999993},73010,81060,87570,94080,100520,107030,1419,1520,1825,2107,2352,2594]
["San Luis Obispo75% AMI",{"$f":"B711*2*0.75","v":60825},{"$f":"C711*2*0.75","v":69525},78225,86850,93825,100800,107700,114675,1520,1629,1955,2258,2520,2779]
["San Luis Obispo80% AMI",{"$f":"B711*2*0.8","v":64880},{"$f":"C711*2*0.8","v":74160},83440,92640,100080,107520,114880,122320,1622,1738,2086,2409,2688,2965]
["San Luis Obispo90% AMI",{"$f":"B711*2*0.9","v":72990},{"$f":"C711*2*0.9","v":83430},93870,104220,112590,120960,129240,137610,1824,1955,2346,2710,3024,3335]
["San Luis Obispo100% AMI",{"$f":"B711*2","v":81100},{"$f":"C711*2","v":92700},104300,115800,125100,134400,143600,152900,{"$f":"J711*2","v":2026},{"$f":"K711*2","v":2172},2606,3010,3360,3706]
["San Luis Obispo110% AMI",{"$f":"B711*2*1.1","v":89210},{"$f":"C711*2*1.1","v":101970.00000000001},114730.00000000001,127380.00000000001,137610,147840,157960,168190,{"$f":"TRUNC(B720/12*0.3)","v":2230},{"$f":"TRUNC((B720+C720)/2/12*0.3)","v":2389},{"$f":"TRUNC((D720)/12*0.3)","v":2868},{"$f":"TRUNC(((E720+F720)/2)/12*0.3)","v":3312},{"$f":"TRUNC(G720/12*0.3)","v":3696},{"$f":"TRUNC(((H720+I720)/2)/12*0.3)","v":4076}]
["San Luis Obispo120% AMI",{"$f":"B711*2*1.2","v":97320},{"$f":"C711*2*1.2","v":111240},125160,138960,150120,161280,172320,183480,2433,2607,3129,3613,4032,4447]
["San Mateo15% AMI",{"$f":"B729*2*0.15","v":19515},{"$f":"C729*2*0.15","v":22305},{"$f":"D729*2*0.15","v":25095},{"$f":"E729*2*0.15","v":27870},{"$f":"F729*2*0.15","v":30105},{"$f":"G729*2*0.15","v":32340},34560,36795,487,522,627,724,808,891]
["San Mateo20% AMI",{"$f":"B729*2*0.2","v":26020},{"$f":"C729*2*0.2","v":29740},33460,37160,40140,43120,46080,49060,650,697,836,966,1078,1189]
["San Mateo25% AMI",{"$f":"B729*2*0.25","v":32525},{"$f":"C729*2*0.25","v":37175},41825,46450,50175,53900,57600,61325,813,871,1045,1207,1347,1486]
["San Mateo30% AMI",{"$f":"B729*2*0.3","v":39030},{"$f":"C729*2*0.3","v":44610},50190,55740,60210,64680,69120,73590,975,1045,1254,1449,1617,1783]
["San Mateo35% AMI",{"$f":"B729*2*0.35","v":45535},{"$f":"C729*2*0.35","v":52045},58554.999999999993,65029.999999999993,70245,75460,80640,85855,1138,1219,1463,1690,1886,2081]
["San Mateo40% AMI",{"$f":"B729*2*0.4","v":52040},{"$f":"C729*2*0.4","v":59480},66920,74320,80280,86240,92160,98120,1301,1394,1673,1932,2156,2378]
["San Mateo45% AMI",{"$f":"B729*2*0.45","v":58545},{"$f":"C729*2*0.45","v":66915},75285,83610,90315,97020,103680,110385,1463,1568,1882,2174,2425,2675]
["San Mateo50% AMI",{"$f":"'MTSP 50% Income Limits '!B42","v":65050},{"$f":"'MTSP 50% Income Limits '!C42","v":74350},{"$f":"'MTSP 50% Income Limits '!D42","v":83650},{"$f":"'MTSP 50% Income Limits '!E42","v":92900},{"$f":"'MTSP 50% Income Limits '!F42","v":100350},{"$f":"'MTSP 50% Income Limits '!G42","v":107800},{"$f":"'MTSP 50% Income Limits '!H42","v":115200},{"$f":"'MTSP 50% Income Limits '!I42","v":122650},{"$f":"TRUNC(B729/12*0.3)","v":1626},{"$f":"TRUNC((B729+C729)/2/12*0.3)","v":1742},{"$f":"TRUNC((D729)/12*0.3)","v":2091},{"$f":"TRUNC(((E729+F729)/2)/12*0.3)","v":2415},{"$f":"TRUNC(G729/12*0.3)","v":2695},{"$f":"TRUNC(((H729+I729)/2)/12*0.3)","v":2973}]
["San Mateo55% AMI",{"$f":"B729*2*0.55","v":71555},{"$f":"C729*2*0.55","v":81785},92015.000000000015,102190.00000000001,110385.00000000001,118580.00000000001,126720.00000000001,134915,{"$f":"TRUNC(B730/12*0.3)","v":1788},{"$f":"TRUNC((B730+C730)/2/12*0.3)","v":1916},{"$f":"TRUNC((D730)/12*0.3)","v":2300},{"$f":"TRUNC(((E730+F730)/2)/12*0.3)","v":2657},{"$f":"TRUNC(G730/12*0.3)","v":2964},{"$f":"TRUNC(((H730+I730)/2)/12*0.3)","v":3270}]
["San Mateo60% AMI",{"$f":"B729*2*0.6","v":78060},{"$f":"C729*2*0.6","v":89220},100380,111480,120420,129360,138240,147180,1951,2091,2509,2898,3234,3567]
["San Mateo65% AMI",{"$f":"B729*2*0.65","v":84565},{"$f":"C729*2*0.65","v":96655},108745,120770,130455,140140,149760,159445,2114,2265,2718,3140,3503,3865]
["San Mateo70% AMI",{"$f":"B729*2*0.7","v":91070},{"$f":"C729*2*0.7","v":104090},117109.99999999999,130059.99999999999,140490,150920,161280,171710,2276,2439,2927,3381,3773,4162]
["San Mateo75% AMI",{"$f":"B729*2*0.75","v":97575},{"$f":"C729*2*0.75","v":111525},125475,139350,150525,161700,172800,183975,2439,2613,3136,3623,4042,4459]
["San Mateo80% AMI",{"$f":"B729*2*0.8","v":104080},{"$f":"C729*2*0.8","v":118960},133840,148640,160560,172480,184320,196240,2602,2788,3346,3865,4312,4757]
["San Mateo90% AMI",{"$f":"B729*2*0.9","v":117090},{"$f":"C729*2*0.9","v":133830},150570,167220,180630,194040,207360,220770,2927,3136,3764,4348,4851,5351]
["San Mateo100% AMI",{"$f":"B729*2","v":130100},{"$f":"C729*2","v":148700},167300,185800,200700,215600,230400,245300,{"$f":"J729*2","v":3252},{"$f":"K729*2","v":3484},4182,4830,5390,5946]
["San Mateo110% AMI",{"$f":"B729*2*1.1","v":143110},{"$f":"C729*2*1.1","v":163570},184030.00000000003,204380.00000000003,220770.00000000003,237160.00000000003,253440.00000000003,269830,{"$f":"TRUNC(B738/12*0.3)","v":3577},{"$f":"TRUNC((B738+C738)/2/12*0.3)","v":3833},{"$f":"TRUNC((D738)/12*0.3)","v":4600},{"$f":"TRUNC(((E738+F738)/2)/12*0.3)","v":5314},{"$f":"TRUNC(G738/12*0.3)","v":5929},{"$f":"TRUNC(((H738+I738)/2)/12*0.3)","v":6540}]
["San Mateo120% AMI",{"$f":"B729*2*1.2","v":156120},{"$f":"C729*2*1.2","v":178440},200760,222960,240840,258720,276480,294360,3903,4182,5019,5797,6468,7135]
["Santa Barbara15% AMI",{"$f":"B747*2*0.15","v":15540},{"$f":"C747*2*0.15","v":17760},{"$f":"D747*2*0.15","v":19980},{"$f":"E747*2*0.15","v":22185},{"$f":"F747*2*0.15","v":23970},{"$f":"G747*2*0.15","v":25740},27510,29295,388,416,499,576,643,710]
["Santa Barbara20% AMI",{"$f":"B747*2*0.2","v":20720},{"$f":"C747*2*0.2","v":23680},26640,29580,31960,34320,36680,39060,518,555,666,769,858,946]
["Santa Barbara25% AMI",{"$f":"B747*2*0.25","v":25900},{"$f":"C747*2*0.25","v":29600},33300,36975,39950,42900,45850,48825,647,693,832,961,1072,1183]
["Santa Barbara30% AMI",{"$f":"B747*2*0.3","v":31080},{"$f":"C747*2*0.3","v":35520},39960,44370,47940,51480,55020,58590,777,832,999,1153,1287,1420]
["Santa Barbara35% AMI",{"$f":"B747*2*0.35","v":36260},{"$f":"C747*2*0.35","v":41440},46620,51765,55930,60059.999999999993,64189.999999999993,68355,906,971,1165,1346,1501,1656]
["Santa Barbara40% AMI",{"$f":"B747*2*0.4","v":41440},{"$f":"C747*2*0.4","v":47360},53280,59160,63920,68640,73360,78120,1036,1110,1332,1538,1716,1893]
["Santa Barbara45% AMI",{"$f":"B747*2*0.45","v":46620},{"$f":"C747*2*0.45","v":53280},59940,66555,71910,77220,82530,87885,1165,1248,1498,1730,1930,2130]
["Santa Barbara50% AMI",{"$f":"'MTSP 50% Income Limits '!B43","v":51800},{"$f":"'MTSP 50% Income Limits '!C43","v":59200},{"$f":"'MTSP 50% Income Limits '!D43","v":66600},{"$f":"'MTSP 50% Income Limits '!E43","v":73950},{"$f":"'MTSP 50% Income Limits '!F43","v":79900},{"$f":"'MTSP 50% Income Limits '!G43","v":85800},{"$f":"'MTSP 50% Income Limits '!H43","v":91700},{"$f":"'MTSP 50% Income Limits '!I43","v":97650},{"$f":"TRUNC(B747/12*0.3)","v":1295},{"$f":"TRUNC((B747+C747)/2/12*0.3)","v":1387},{"$f":"TRUNC((D747)/12*0.3)","v":1665},{"$f":"TRUNC(((E747+F747)/2)/12*0.3)","v":1923},{"$f":"TRUNC(G747/12*0.3)","v":2145},{"$f":"TRUNC(((H747+I747)/2)/12*0.3)","v":2366}]
["Santa Barbara55% AMI",{"$f":"B747*2*0.55","v":56980.000000000007},{"$f":"C747*2*0.55","v":65120.000000000007},73260,81345,87890,94380.000000000015,100870.00000000001,107415.00000000001,{"$f":"TRUNC(B748/12*0.3)","v":1424},{"$f":"TRUNC((B748+C748)/2/12*0.3)","v":1526},{"$f":"TRUNC((D748)/12*0.3)","v":1831},{"$f":"TRUNC(((E748+F748)/2)/12*0.3)","v":2115},{"$f":"TRUNC(G748/12*0.3)","v":2359},{"$f":"TRUNC(((H748+I748)/2)/12*0.3)","v":2603}]
["Santa Barbara60% AMI",{"$f":"B747*2*0.6","v":62160},{"$f":"C747*2*0.6","v":71040},79920,88740,95880,102960,110040,117180,1554,1665,1998,2307,2574,2840]
["Santa Barbara65% AMI",{"$f":"B747*2*0.65","v":67340},{"$f":"C747*2*0.65","v":76960},86580,96135,103870,111540,119210,126945,1683,1803,2164,2500,2788,3076]
["Santa Barbara70% AMI",{"$f":"B747*2*0.7","v":72520},{"$f":"C747*2*0.7","v":82880},93240,103530,111860,120119.99999999999,128379.99999999999,136710,1813,1942,2331,2692,3003,3313]
["Santa Barbara75% AMI",{"$f":"B747*2*0.75","v":77700},{"$f":"C747*2*0.75","v":88800},99900,110925,119850,128700,137550,146475,1942,2081,2497,2884,3217,3550]
["Santa Barbara80% AMI",{"$f":"B747*2*0.8","v":82880},{"$f":"C747*2*0.8","v":94720},106560,118320,127840,137280,146720,156240,2072,2220,2664,3077,3432,3787]
["Santa Barbara90% AMI",{"$f":"B747*2*0.9","v":93240},{"$f":"C747*2*0.9","v":106560},119880,133110,143820,154440,165060,175770,2331,2497,2997,3461,3861,4260]
["Santa Barbara100% AMI",{"$f":"B747*2","v":103600},{"$f":"C747*2","v":118400},133200,147900,159800,171600,183400,195300,{"$f":"J747*2","v":2590},{"$f":"K747*2","v":2774},3330,3846,4290,4732]
["Santa Barbara110% AMI",{"$f":"B747*2*1.1","v":113960.00000000001},{"$f":"C747*2*1.1","v":130240.00000000001},146520,162690,175780,188760.00000000003,201740.00000000003,214830.00000000003,{"$f":"TRUNC(B756/12*0.3)","v":2849},{"$f":"TRUNC((B756+C756)/2/12*0.3)","v":3052},{"$f":"TRUNC((D756)/12*0.3)","v":3663},{"$f":"TRUNC(((E756+F756)/2)/12*0.3)","v":4230},{"$f":"TRUNC(G756/12*0.3)","v":4719},{"$f":"TRUNC(((H756+I756)/2)/12*0.3)","v":5207}]
["Santa Barbara120% AMI",{"$f":"B747*2*1.2","v":124320},{"$f":"C747*2*1.2","v":142080},159840,177480,191760,205920,220080,234360,3108,3330,3996,4615,5148,5680]
["Santa Clara15% AMI",{"$f":"B765*2*0.15","v":18735},{"$f":"C765*2*0.15","v":21420},{"$f":"D765*2*0.15","v":24090},{"$f":"E765*2*0.15","v":26760},{"$f":"F765*2*0.15","v":28905},{"$f":"G765*2*0.15","v":31050},33195,35325,468,501,602,695,776,856]
["Santa Clara20% AMI",{"$f":"B765*2*0.2","v":24980},{"$f":"C765*2*0.2","v":28560},32120,35680,38540,41400,44260,47100,624,669,803,927,1035,1142]
["Santa Clara25% AMI",{"$f":"B765*2*0.25","v":31225},{"$f":"C765*2*0.25","v":35700},40150,44600,48175,51750,55325,58875,780,836,1003,1159,1293,1427]
["Santa Clara30% AMI",{"$f":"B765*2*0.3","v":37470},{"$f":"C765*2*0.3","v":42840},48180,53520,57810,62100,66390,70650,936,1003,1204,1391,1552,1713]
["Santa Clara35% AMI",{"$f":"B765*2*0.35","v":43715},{"$f":"C765*2*0.35","v":49980},56210,62439.999999999993,67445,72450,77455,82425,1092,1171,1405,1623,1811,1998]
["Santa Clara40% AMI",{"$f":"B765*2*0.4","v":49960},{"$f":"C765*2*0.4","v":57120},64240,71360,77080,82800,88520,94200,1249,1338,1606,1855,2070,2284]
["Santa Clara45% AMI",{"$f":"B765*2*0.45","v":56205},{"$f":"C765*2*0.45","v":64260},72270,80280,86715,93150,99585,105975,1405,1505,1806,2087,2328,2569]
["Santa Clara50% AMI",{"$f":"'MTSP 50% Income Limits '!B44","v":62450},{"$f":"'MTSP 50% Income Limits '!C44","v":71400},{"$f":"'MTSP 50% Income Limits '!D44","v":80300},{"$f":"'MTSP 50% Income Limits '!E44","v":89200},{"$f":"'MTSP 50% Income Limits '!F44","v":96350},{"$f":"'MTSP 50% Income Limits '!G44","v":103500},{"$f":"'MTSP 50% Income Limits '!H44","v":110650},{"$f":"'MTSP 50% Income Limits '!I44","v":117750},{"$f":"TRUNC(B765/12*0.3)","v":1561},{"$f":"TRUNC((B765+C765)/2/12*0.3)","v":1673},{"$f":"TRUNC((D765)/12*0.3)","v":2007},{"$f":"TRUNC(((E765+F765)/2)/12*0.3)","v":2319},{"$f":"TRUNC(G765/12*0.3)","v":2587},{"$f":"TRUNC(((H765+I765)/2)/12*0.3)","v":2855}]
["Santa Clara55% AMI",{"$f":"B765*2*0.55","v":68695},{"$f":"C765*2*0.55","v":78540},88330,98120.000000000015,105985.00000000001,113850.00000000001,121715.00000000001,129525.00000000001,{"$f":"TRUNC(B766/12*0.3)","v":1717},{"$f":"TRUNC((B766+C766)/2/12*0.3)","v":1840},{"$f":"TRUNC((D766)/12*0.3)","v":2208},{"$f":"TRUNC(((E766+F766)/2)/12*0.3)","v":2551},{"$f":"TRUNC(G766/12*0.3)","v":2846},{"$f":"TRUNC(((H766+I766)/2)/12*0.3)","v":3140}]
["Santa Clara60% AMI",{"$f":"B765*2*0.6","v":74940},{"$f":"C765*2*0.6","v":85680},96360,107040,115620,124200,132780,141300,1873,2007,2409,2783,3105,3426]
["Santa Clara65% AMI",{"$f":"B765*2*0.65","v":81185},{"$f":"C765*2*0.65","v":92820},104390,115960,125255,134550,143845,153075,2029,2175,2609,3015,3363,3711]
["Santa Clara70% AMI",{"$f":"B765*2*0.7","v":87430},{"$f":"C765*2*0.7","v":99960},112420,124879.99999999999,134890,144900,154910,164850,2185,2342,2810,3247,3622,3997]
["Santa Clara75% AMI",{"$f":"B765*2*0.75","v":93675},{"$f":"C765*2*0.75","v":107100},120450,133800,144525,155250,165975,176625,2341,2509,3011,3479,3881,4282]
["Santa Clara80% AMI",{"$f":"B765*2*0.8","v":99920},{"$f":"C765*2*0.8","v":114240},128480,142720,154160,165600,177040,188400,2498,2677,3212,3711,4140,4568]
["Santa Clara90% AMI",{"$f":"B765*2*0.9","v":112410},{"$f":"C765*2*0.9","v":128520},144540,160560,173430,186300,199170,211950,2810,3011,3613,4174,4657,5139]
["Santa Clara100% AMI",{"$f":"B765*2","v":124900},{"$f":"C765*2","v":142800},160600,178400,192700,207000,221300,235500,{"$f":"J765*2","v":3122},{"$f":"K765*2","v":3346},4014,4638,5174,5710]
["Santa Clara110% AMI",{"$f":"B765*2*1.1","v":137390},{"$f":"C765*2*1.1","v":157080},176660,196240.00000000003,211970.00000000003,227700.00000000003,243430.00000000003,259050.00000000003,{"$f":"TRUNC(B774/12*0.3)","v":3434},{"$f":"TRUNC((B774+C774)/2/12*0.3)","v":3680},{"$f":"TRUNC((D774)/12*0.3)","v":4416},{"$f":"TRUNC(((E774+F774)/2)/12*0.3)","v":5102},{"$f":"TRUNC(G774/12*0.3)","v":5692},{"$f":"TRUNC(((H774+I774)/2)/12*0.3)","v":6281}]
["Santa Clara120% AMI",{"$f":"B765*2*1.2","v":149880},{"$f":"C765*2*1.2","v":171360},192720,214080,231240,248400,265560,282600,3747,4015,4818,5566,6210,6852]
["Santa Cruz15% AMI",{"$f":"B783*2*0.15","v":17295},{"$f":"C783*2*0.15","v":19770},{"$f":"D783*2*0.15","v":22245},{"$f":"E783*2*0.15","v":24705},{"$f":"F783*2*0.15","v":26685},{"$f":"G783*2*0.15","v":28665},30645,32625,432,463,556,642,716,790]
["Santa Cruz20% AMI",{"$f":"B783*2*0.2","v":23060},{"$f":"C783*2*0.2","v":26360},29660,32940,35580,38220,40860,43500,576,617,741,856,955,1054]
["Santa Cruz25% AMI",{"$f":"B783*2*0.25","v":28825},{"$f":"C783*2*0.25","v":32950},37075,41175,44475,47775,51075,54375,720,772,926,1070,1194,1318]
["Santa Cruz30% AMI",{"$f":"B783*2*0.3","v":34590},{"$f":"C783*2*0.3","v":39540},44490,49410,53370,57330,61290,65250,864,926,1112,1284,1433,1581]
["Santa Cruz35% AMI",{"$f":"B783*2*0.35","v":40355},{"$f":"C783*2*0.35","v":46130},51905,57644.999999999993,62264.999999999993,66885,71505,76125,1008,1081,1297,1498,1672,1845]
["Santa Cruz40% AMI",{"$f":"B783*2*0.4","v":46120},{"$f":"C783*2*0.4","v":52720},59320,65880,71160,76440,81720,87000,1153,1235,1483,1713,1911,2109]
["Santa Cruz45% AMI",{"$f":"B783*2*0.45","v":51885},{"$f":"C783*2*0.45","v":59310},66735,74115,80055,85995,91935,97875,1297,1389,1668,1927,2149,2372]
["Santa Cruz50% AMI",{"$f":"'MTSP 50% Income Limits '!B45","v":57650},{"$f":"'MTSP 50% Income Limits '!C45","v":65900},{"$f":"'MTSP 50% Income Limits '!D45","v":74150},{"$f":"'MTSP 50% Income Limits '!E45","v":82350},{"$f":"'MTSP 50% Income Limits '!F45","v":88950},{"$f":"'MTSP 50% Income Limits '!G45","v":95550},{"$f":"'MTSP 50% Income Limits '!H45","v":102150},{"$f":"'MTSP 50% Income Limits '!I45","v":108750},{"$f":"TRUNC(B783/12*0.3)","v":1441},{"$f":"TRUNC((B783+C783)/2/12*0.3)","v":1544},{"$f":"TRUNC((D783)/12*0.3)","v":1853},{"$f":"TRUNC(((E783+F783)/2)/12*0.3)","v":2141},{"$f":"TRUNC(G783/12*0.3)","v":2388},{"$f":"TRUNC(((H783+I783)/2)/12*0.3)","v":2636}]
["Santa Cruz55% AMI",{"$f":"B783*2*0.55","v":63415.000000000007},{"$f":"C783*2*0.55","v":72490},81565,90585.000000000015,97845.000000000015,105105.00000000001,112365.00000000001,119625.00000000001,{"$f":"TRUNC(B784/12*0.3)","v":1585},{"$f":"TRUNC((B784+C784)/2/12*0.3)","v":1698},{"$f":"TRUNC((D784)/12*0.3)","v":2039},{"$f":"TRUNC(((E784+F784)/2)/12*0.3)","v":2355},{"$f":"TRUNC(G784/12*0.3)","v":2627},{"$f":"TRUNC(((H784+I784)/2)/12*0.3)","v":2899}]
["Santa Cruz60% AMI",{"$f":"B783*2*0.6","v":69180},{"$f":"C783*2*0.6","v":79080},88980,98820,106740,114660,122580,130500,1729,1853,2224,2569,2866,3163]
["Santa Cruz65% AMI",{"$f":"B783*2*0.65","v":74945},{"$f":"C783*2*0.65","v":85670},96395,107055,115635,124215,132795,141375,1873,2007,2409,2783,3105,3427]
["Santa Cruz70% AMI",{"$f":"B783*2*0.7","v":80710},{"$f":"C783*2*0.7","v":92260},103810,115289.99999999999,124529.99999999999,133770,143010,152250,2017,2162,2595,2997,3344,3690]
["Santa Cruz75% AMI",{"$f":"B783*2*0.75","v":86475},{"$f":"C783*2*0.75","v":98850},111225,123525,133425,143325,153225,163125,2161,2316,2780,3211,3583,3954]
["Santa Cruz80% AMI",{"$f":"B783*2*0.8","v":92240},{"$f":"C783*2*0.8","v":105440},118640,131760,142320,152880,163440,174000,2306,2471,2966,3426,3822,4218]
["Santa Cruz90% AMI",{"$f":"B783*2*0.9","v":103770},{"$f":"C783*2*0.9","v":118620},133470,148230,160110,171990,183870,195750,2594,2779,3336,3854,4299,4745]
["Santa Cruz100% AMI",{"$f":"B783*2","v":115300},{"$f":"C783*2","v":131800},148300,164700,177900,191100,204300,217500,{"$f":"J783*2","v":2882},{"$f":"K783*2","v":3088},3706,4282,4776,5272]
["Santa Cruz110% AMI",{"$f":"B783*2*1.1","v":126830.00000000001},{"$f":"C783*2*1.1","v":144980},163130,181170.00000000003,195690.00000000003,210210.00000000003,224730.00000000003,239250.00000000003,{"$f":"TRUNC(B792/12*0.3)","v":3170},{"$f":"TRUNC((B792+C792)/2/12*0.3)","v":3397},{"$f":"TRUNC((D792)/12*0.3)","v":4078},{"$f":"TRUNC(((E792+F792)/2)/12*0.3)","v":4710},{"$f":"TRUNC(G792/12*0.3)","v":5255},{"$f":"TRUNC(((H792+I792)/2)/12*0.3)","v":5799}]
["Santa Cruz120% AMI",{"$f":"B783*2*1.2","v":138360},{"$f":"C783*2*1.2","v":158160},177960,197640,213480,229320,245160,261000,3459,3706,4449,5139,5733,6327]
["Shasta15% AMI",{"$f":"B801*2*0.15","v":8820},{"$f":"C801*2*0.15","v":10080},{"$f":"D801*2*0.15","v":11340},{"$f":"E801*2*0.15","v":12600},{"$f":"F801*2*0.15","v":13620},{"$f":"G801*2*0.15","v":14625},15630,16635,220,236,283,327,365,403]
["Shasta20% AMI",{"$f":"B801*2*0.2","v":11760},{"$f":"C801*2*0.2","v":13440},15120,16800,18160,19500,20840,22180,294,315,378,437,487,537]
["Shasta25% AMI",{"$f":"B801*2*0.25","v":14700},{"$f":"C801*2*0.25","v":16800},18900,21000,22700,24375,26050,27725,367,393,472,546,609,672]
["Shasta30% AMI",{"$f":"B801*2*0.3","v":17640},{"$f":"C801*2*0.3","v":20160},22680,25200,27240,29250,31260,33270,441,472,567,655,731,806]
["Shasta35% AMI",{"$f":"B801*2*0.35","v":20580},{"$f":"C801*2*0.35","v":23520},26460,29399.999999999996,31779.999999999996,34125,36470,38815,514,551,661,764,853,941]
["Shasta40% AMI",{"$f":"B801*2*0.4","v":23520},{"$f":"C801*2*0.4","v":26880},30240,33600,36320,39000,41680,44360,588,630,756,874,975,1075]
["Shasta45% AMI",{"$f":"B801*2*0.45","v":26460},{"$f":"C801*2*0.45","v":30240},34020,37800,40860,43875,46890,49905,661,708,850,983,1096,1209]
["Shasta50% AMI",{"$f":"'MTSP 50% Income Limits '!B46","v":29400},{"$f":"'MTSP 50% Income Limits '!C46","v":33600},{"$f":"'MTSP 50% Income Limits '!D46","v":37800},{"$f":"'MTSP 50% Income Limits '!E46","v":42000},{"$f":"'MTSP 50% Income Limits '!F46","v":45400},{"$f":"'MTSP 50% Income Limits '!G46","v":48750},{"$f":"'MTSP 50% Income Limits '!H46","v":52100},{"$f":"'MTSP 50% Income Limits '!I46","v":55450},{"$f":"TRUNC(B801/12*0.3)","v":735},{"$f":"TRUNC((B801+C801)/2/12*0.3)","v":787},{"$f":"TRUNC((D801)/12*0.3)","v":945},{"$f":"TRUNC(((E801+F801)/2)/12*0.3)","v":1092},{"$f":"TRUNC(G801/12*0.3)","v":1218},{"$f":"TRUNC(((H801+I801)/2)/12*0.3)","v":1344}]
["Shasta55% AMI",{"$f":"B801*2*0.55","v":32340.000000000004},{"$f":"C801*2*0.55","v":36960},41580,46200.000000000007,49940.000000000007,53625.000000000007,57310.000000000007,60995.000000000007,{"$f":"TRUNC(B802/12*0.3)","v":808},{"$f":"TRUNC((B802+C802)/2/12*0.3)","v":866},{"$f":"TRUNC((D802)/12*0.3)","v":1039},{"$f":"TRUNC(((E802+F802)/2)/12*0.3)","v":1201},{"$f":"TRUNC(G802/12*0.3)","v":1340},{"$f":"TRUNC(((H802+I802)/2)/12*0.3)","v":1478}]
["Shasta60% AMI",{"$f":"B801*2*0.6","v":35280},{"$f":"C801*2*0.6","v":40320},45360,50400,54480,58500,62520,66540,882,945,1134,1311,1462,1613]
["Shasta65% AMI",{"$f":"B801*2*0.65","v":38220},{"$f":"C801*2*0.65","v":43680},49140,54600,59020,63375,67730,72085,955,1023,1228,1420,1584,1747]
["Shasta70% AMI",{"$f":"B801*2*0.7","v":41160},{"$f":"C801*2*0.7","v":47040},52920,58799.999999999993,63559.999999999993,68250,72940,77630,1029,1102,1323,1529,1706,1882]
["Shasta75% AMI",{"$f":"B801*2*0.75","v":44100},{"$f":"C801*2*0.75","v":50400},56700,63000,68100,73125,78150,83175,1102,1181,1417,1638,1828,2016]
["Shasta80% AMI",{"$f":"B801*2*0.8","v":47040},{"$f":"C801*2*0.8","v":53760},60480,67200,72640,78000,83360,88720,1176,1260,1512,1748,1950,2151]
["Shasta90% AMI",{"$f":"B801*2*0.9","v":52920},{"$f":"C801*2*0.9","v":60480},68040,75600,81720,87750,93780,99810,1323,1417,1701,1966,2193,2419]
["Shasta100% AMI",{"$f":"B801*2","v":58800},{"$f":"C801*2","v":67200},75600,84000,90800,97500,104200,110900,{"$f":"J801*2","v":1470},{"$f":"K801*2","v":1574},1890,2184,2436,2688]
["Shasta110% AMI",{"$f":"B801*2*1.1","v":64680.000000000007},{"$f":"C801*2*1.1","v":73920},83160,92400.000000000015,99880.000000000015,107250.00000000001,114620.00000000001,121990.00000000001,{"$f":"TRUNC(B810/12*0.3)","v":1617},{"$f":"TRUNC((B810+C810)/2/12*0.3)","v":1732},{"$f":"TRUNC((D810)/12*0.3)","v":2079},{"$f":"TRUNC(((E810+F810)/2)/12*0.3)","v":2403},{"$f":"TRUNC(G810/12*0.3)","v":2681},{"$f":"TRUNC(((H810+I810)/2)/12*0.3)","v":2957}]
["Shasta120% AMI",{"$f":"B801*2*1.2","v":70560},{"$f":"C801*2*1.2","v":80640},90720,100800,108960,117000,125040,133080,1764,1890,2268,2622,2925,3226]
["Sierra15% AMI",{"$f":"B819*2*0.15","v":8985},{"$f":"C819*2*0.15","v":10260},{"$f":"D819*2*0.15","v":11550},{"$f":"E819*2*0.15","v":12825},{"$f":"F819*2*0.15","v":13860},{"$f":"G819*2*0.15","v":14880},15915,16935,224,240,288,333,372,410]
["Sierra20% AMI",{"$f":"B819*2*0.2","v":11980},{"$f":"C819*2*0.2","v":13680},15400,17100,18480,19840,21220,22580,299,320,385,444,496,547]
["Sierra25% AMI",{"$f":"B819*2*0.25","v":14975},{"$f":"C819*2*0.25","v":17100},19250,21375,23100,24800,26525,28225,374,400,481,555,620,684]
["Sierra30% AMI",{"$f":"B819*2*0.3","v":17970},{"$f":"C819*2*0.3","v":20520},23100,25650,27720,29760,31830,33870,449,481,577,667,744,821]
["Sierra35% AMI",{"$f":"B819*2*0.35","v":20965},{"$f":"C819*2*0.35","v":23940},26950,29924.999999999996,32339.999999999996,34720,37135,39515,524,561,673,778,868,958]
["Sierra40% AMI",{"$f":"B819*2*0.4","v":23960},{"$f":"C819*2*0.4","v":27360},30800,34200,36960,39680,42440,45160,599,641,770,889,992,1095]
["Sierra45% AMI",{"$f":"B819*2*0.45","v":26955},{"$f":"C819*2*0.45","v":30780},34650,38475,41580,44640,47745,50805,673,721,866,1000,1116,1231]
["Sierra50% AMI",{"$f":"'MTSP 50% Income Limits '!B47","v":29950},{"$f":"'MTSP 50% Income Limits '!C47","v":34200},{"$f":"'MTSP 50% Income Limits '!D47","v":38500},{"$f":"'MTSP 50% Income Limits '!E47","v":42750},{"$f":"'MTSP 50% Income Limits '!F47","v":46200},{"$f":"'MTSP 50% Income Limits '!G47","v":49600},{"$f":"'MTSP 50% Income Limits '!H47","v":53050},{"$f":"'MTSP 50% Income Limits '!I47","v":56450},{"$f":"TRUNC(B819/12*0.3)","v":748},{"$f":"TRUNC((B819+C819)/2/12*0.3)","v":801},{"$f":"TRUNC((D819)/12*0.3)","v":962},{"$f":"TRUNC(((E819+F819)/2)/12*0.3)","v":1111},{"$f":"TRUNC(G819/12*0.3)","v":1240},{"$f":"TRUNC(((H819+I819)/2)/12*0.3)","v":1368}]
["Sierra55% AMI",{"$f":"B819*2*0.55","v":32945},{"$f":"C819*2*0.55","v":37620},42350,47025.000000000007,50820.000000000007,54560.000000000007,58355.000000000007,62095.000000000007,{"$f":"TRUNC(B820/12*0.3)","v":823},{"$f":"TRUNC((B820+C820)/2/12*0.3)","v":882},{"$f":"TRUNC((D820)/12*0.3)","v":1058},{"$f":"TRUNC(((E820+F820)/2)/12*0.3)","v":1223},{"$f":"TRUNC(G820/12*0.3)","v":1364},{"$f":"TRUNC(((H820+I820)/2)/12*0.3)","v":1505}]
["Sierra60% AMI",{"$f":"B819*2*0.6","v":35940},{"$f":"C819*2*0.6","v":41040},46200,51300,55440,59520,63660,67740,898,962,1155,1334,1488,1642]
["Sierra65% AMI",{"$f":"B819*2*0.65","v":38935},{"$f":"C819*2*0.65","v":44460},50050,55575,60060,64480,68965,73385,973,1042,1251,1445,1612,1779]
["Sierra70% AMI",{"$f":"B819*2*0.7","v":41930},{"$f":"C819*2*0.7","v":47880},53900,59849.999999999993,64679.999999999993,69440,74270,79030,1048,1122,1347,1556,1736,1916]
["Sierra75% AMI",{"$f":"B819*2*0.75","v":44925},{"$f":"C819*2*0.75","v":51300},57750,64125,69300,74400,79575,84675,1123,1202,1443,1667,1860,2053]
["Sierra80% AMI",{"$f":"B819*2*0.8","v":47920},{"$f":"C819*2*0.8","v":54720},61600,68400,73920,79360,84880,90320,1198,1283,1540,1779,1984,2190]
["Sierra90% AMI",{"$f":"B819*2*0.9","v":53910},{"$f":"C819*2*0.9","v":61560},69300,76950,83160,89280,95490,101610,1347,1443,1732,2001,2232,2463]
["Sierra100% AMI",{"$f":"B819*2","v":59900},{"$f":"C819*2","v":68400},77000,85500,92400,99200,106100,112900,{"$f":"J819*2","v":1496},{"$f":"K819*2","v":1602},1924,2222,2480,2736]
["Sierra110% AMI",{"$f":"B819*2*1.1","v":65890},{"$f":"C819*2*1.1","v":75240},84700,94050.000000000015,101640.00000000001,109120.00000000001,116710.00000000001,124190.00000000001,{"$f":"TRUNC(B828/12*0.3)","v":1647},{"$f":"TRUNC((B828+C828)/2/12*0.3)","v":1764},{"$f":"TRUNC((D828)/12*0.3)","v":2117},{"$f":"TRUNC(((E828+F828)/2)/12*0.3)","v":2446},{"$f":"TRUNC(G828/12*0.3)","v":2728},{"$f":"TRUNC(((H828+I828)/2)/12*0.3)","v":3011}]
["Sierra120% AMI",{"$f":"B819*2*1.2","v":71880},{"$f":"C819*2*1.2","v":82080},92400,102600,110880,119040,127320,135480,1797,1924,2310,2668,2976,3285]
["Siskiyou15% AMI",{"$f":"B837*2*0.15","v":8670},{"$f":"C837*2*0.15","v":9900},{"$f":"D837*2*0.15","v":11145},{"$f":"E837*2*0.15","v":12375},{"$f":"F837*2*0.15","v":13365},{"$f":"G837*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Siskiyou20% AMI",{"$f":"B837*2*0.2","v":11560},{"$f":"C837*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Siskiyou25% AMI",{"$f":"B837*2*0.25","v":14450},{"$f":"C837*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Siskiyou30% AMI",{"$f":"B837*2*0.3","v":17340},{"$f":"C837*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Siskiyou35% AMI",{"$f":"B837*2*0.35","v":20230},{"$f":"C837*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Siskiyou40% AMI",{"$f":"B837*2*0.4","v":23120},{"$f":"C837*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Siskiyou45% AMI",{"$f":"B837*2*0.45","v":26010},{"$f":"C837*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Siskiyou50% AMI",{"$f":"'MTSP 50% Income Limits '!B48","v":28900},{"$f":"'MTSP 50% Income Limits '!C48","v":33000},{"$f":"'MTSP 50% Income Limits '!D48","v":37150},{"$f":"'MTSP 50% Income Limits '!E48","v":41250},{"$f":"'MTSP 50% Income Limits '!F48","v":44550},{"$f":"'MTSP 50% Income Limits '!G48","v":47850},{"$f":"'MTSP 50% Income Limits '!H48","v":51150},{"$f":"'MTSP 50% Income Limits '!I48","v":54450},{"$f":"TRUNC(B837/12*0.3)","v":722},{"$f":"TRUNC((B837+C837)/2/12*0.3)","v":773},{"$f":"TRUNC((D837)/12*0.3)","v":928},{"$f":"TRUNC(((E837+F837)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G837/12*0.3)","v":1196},{"$f":"TRUNC(((H837+I837)/2)/12*0.3)","v":1320}]
["Siskiyou55% AMI",{"$f":"B837*2*0.55","v":31790.000000000004},{"$f":"C837*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B838/12*0.3)","v":794},{"$f":"TRUNC((B838+C838)/2/12*0.3)","v":851},{"$f":"TRUNC((D838)/12*0.3)","v":1021},{"$f":"TRUNC(((E838+F838)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G838/12*0.3)","v":1315},{"$f":"TRUNC(((H838+I838)/2)/12*0.3)","v":1452}]
["Siskiyou60% AMI",{"$f":"B837*2*0.6","v":34680},{"$f":"C837*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Siskiyou65% AMI",{"$f":"B837*2*0.65","v":37570},{"$f":"C837*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Siskiyou70% AMI",{"$f":"B837*2*0.7","v":40460},{"$f":"C837*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Siskiyou75% AMI",{"$f":"B837*2*0.75","v":43350},{"$f":"C837*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Siskiyou80% AMI",{"$f":"B837*2*0.8","v":46240},{"$f":"C837*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Siskiyou90% AMI",{"$f":"B837*2*0.9","v":52020},{"$f":"C837*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Siskiyou100% AMI",{"$f":"B837*2","v":57800},{"$f":"C837*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J837*2","v":1444},{"$f":"K837*2","v":1546},1856,2144,2392,2640]
["Siskiyou110% AMI",{"$f":"B837*2*1.1","v":63580.000000000007},{"$f":"C837*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B846/12*0.3)","v":1589},{"$f":"TRUNC((B846+C846)/2/12*0.3)","v":1702},{"$f":"TRUNC((D846)/12*0.3)","v":2043},{"$f":"TRUNC(((E846+F846)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G846/12*0.3)","v":2631},{"$f":"TRUNC(((H846+I846)/2)/12*0.3)","v":2904}]
["Siskiyou120% AMI",{"$f":"B837*2*1.2","v":69360},{"$f":"C837*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Solano15% AMI",{"$f":"B855*2*0.15","v":12015},{"$f":"C855*2*0.15","v":13740},{"$f":"D855*2*0.15","v":15450},{"$f":"E855*2*0.15","v":17160},{"$f":"F855*2*0.15","v":18540},{"$f":"G855*2*0.15","v":19920},21285,22665,300,321,386,446,498,549]
["Solano20% AMI",{"$f":"B855*2*0.2","v":16020},{"$f":"C855*2*0.2","v":18320},20600,22880,24720,26560,28380,30220,400,429,515,595,664,732]
["Solano25% AMI",{"$f":"B855*2*0.25","v":20025},{"$f":"C855*2*0.25","v":22900},25750,28600,30900,33200,35475,37775,500,536,643,743,830,915]
["Solano30% AMI",{"$f":"B855*2*0.3","v":24030},{"$f":"C855*2*0.3","v":27480},30900,34320,37080,39840,42570,45330,600,643,772,892,996,1098]
["Solano35% AMI",{"$f":"B855*2*0.35","v":28035},{"$f":"C855*2*0.35","v":32059.999999999996},36050,40040,43260,46480,49665,52885,700,751,901,1041,1162,1281]
["Solano40% AMI",{"$f":"B855*2*0.4","v":32040},{"$f":"C855*2*0.4","v":36640},41200,45760,49440,53120,56760,60440,801,858,1030,1190,1328,1465]
["Solano45% AMI",{"$f":"B855*2*0.45","v":36045},{"$f":"C855*2*0.45","v":41220},46350,51480,55620,59760,63855,67995,901,965,1158,1338,1494,1648]
["Solano50% AMI",{"$f":"'MTSP 50% Income Limits '!B49","v":40050},{"$f":"'MTSP 50% Income Limits '!C49","v":45800},{"$f":"'MTSP 50% Income Limits '!D49","v":51500},{"$f":"'MTSP 50% Income Limits '!E49","v":57200},{"$f":"'MTSP 50% Income Limits '!F49","v":61800},{"$f":"'MTSP 50% Income Limits '!G49","v":66400},{"$f":"'MTSP 50% Income Limits '!H49","v":70950},{"$f":"'MTSP 50% Income Limits '!I49","v":75550},{"$f":"TRUNC(B855/12*0.3)","v":1001},{"$f":"TRUNC((B855+C855)/2/12*0.3)","v":1073},{"$f":"TRUNC((D855)/12*0.3)","v":1287},{"$f":"TRUNC(((E855+F855)/2)/12*0.3)","v":1487},{"$f":"TRUNC(G855/12*0.3)","v":1660},{"$f":"TRUNC(((H855+I855)/2)/12*0.3)","v":1831}]
["Solano55% AMI",{"$f":"B855*2*0.55","v":44055},{"$f":"C855*2*0.55","v":50380.000000000007},56650.000000000007,62920.000000000007,67980,73040,78045,83105,{"$f":"TRUNC(B856/12*0.3)","v":1101},{"$f":"TRUNC((B856+C856)/2/12*0.3)","v":1180},{"$f":"TRUNC((D856)/12*0.3)","v":1416},{"$f":"TRUNC(((E856+F856)/2)/12*0.3)","v":1636},{"$f":"TRUNC(G856/12*0.3)","v":1826},{"$f":"TRUNC(((H856+I856)/2)/12*0.3)","v":2014}]
["Solano60% AMI",{"$f":"B855*2*0.6","v":48060},{"$f":"C855*2*0.6","v":54960},61800,68640,74160,79680,85140,90660,1201,1287,1545,1785,1992,2197]
["Solano65% AMI",{"$f":"B855*2*0.65","v":52065},{"$f":"C855*2*0.65","v":59540},66950,74360,80340,86320,92235,98215,1301,1395,1673,1933,2158,2380]
["Solano70% AMI",{"$f":"B855*2*0.7","v":56070},{"$f":"C855*2*0.7","v":64119.999999999993},72100,80080,86520,92960,99330,105770,1401,1502,1802,2082,2324,2563]
["Solano75% AMI",{"$f":"B855*2*0.75","v":60075},{"$f":"C855*2*0.75","v":68700},77250,85800,92700,99600,106425,113325,1501,1609,1931,2231,2490,2746]
["Solano80% AMI",{"$f":"B855*2*0.8","v":64080},{"$f":"C855*2*0.8","v":73280},82400,91520,98880,106240,113520,120880,1602,1717,2060,2380,2656,2930]
["Solano90% AMI",{"$f":"B855*2*0.9","v":72090},{"$f":"C855*2*0.9","v":82440},92700,102960,111240,119520,127710,135990,1802,1931,2317,2677,2988,3296]
["Solano100% AMI",{"$f":"B855*2","v":80100},{"$f":"C855*2","v":91600},103000,114400,123600,132800,141900,151100,{"$f":"J855*2","v":2002},{"$f":"K855*2","v":2146},2574,2974,3320,3662]
["Solano110% AMI",{"$f":"B855*2*1.1","v":88110},{"$f":"C855*2*1.1","v":100760.00000000001},113300.00000000001,125840.00000000001,135960,146080,156090,166210,{"$f":"TRUNC(B864/12*0.3)","v":2202},{"$f":"TRUNC((B864+C864)/2/12*0.3)","v":2360},{"$f":"TRUNC((D864)/12*0.3)","v":2832},{"$f":"TRUNC(((E864+F864)/2)/12*0.3)","v":3272},{"$f":"TRUNC(G864/12*0.3)","v":3652},{"$f":"TRUNC(((H864+I864)/2)/12*0.3)","v":4028}]
["Solano120% AMI",{"$f":"B855*2*1.2","v":96120},{"$f":"C855*2*1.2","v":109920},123600,137280,148320,159360,170280,181320,2403,2575,3090,3570,3984,4395]
["Sonoma15% AMI",{"$f":"B873*2*0.15","v":13215},{"$f":"C873*2*0.15","v":15105},{"$f":"D873*2*0.15","v":16995},{"$f":"E873*2*0.15","v":18870},{"$f":"F873*2*0.15","v":20385},{"$f":"G873*2*0.15","v":21900},23400,24915,330,354,424,490,547,603]
["Sonoma20% AMI",{"$f":"B873*2*0.2","v":17620},{"$f":"C873*2*0.2","v":20140},22660,25160,27180,29200,31200,33220,440,472,566,654,730,805]
["Sonoma25% AMI",{"$f":"B873*2*0.25","v":22025},{"$f":"C873*2*0.25","v":25175},28325,31450,33975,36500,39000,41525,550,590,708,817,912,1006]
["Sonoma30% AMI",{"$f":"B873*2*0.3","v":26430},{"$f":"C873*2*0.3","v":30210},33990,37740,40770,43800,46800,49830,660,708,849,981,1095,1207]
["Sonoma35% AMI",{"$f":"B873*2*0.35","v":30834.999999999996},{"$f":"C873*2*0.35","v":35245},39655,44030,47565,51100,54600,58134.999999999993,770,826,991,1144,1277,1409]
["Sonoma40% AMI",{"$f":"B873*2*0.4","v":35240},{"$f":"C873*2*0.4","v":40280},45320,50320,54360,58400,62400,66440,881,944,1133,1308,1460,1610]
["Sonoma45% AMI",{"$f":"B873*2*0.45","v":39645},{"$f":"C873*2*0.45","v":45315},50985,56610,61155,65700,70200,74745,991,1062,1274,1472,1642,1811]
["Sonoma50% AMI",{"$f":"'MTSP 50% Income Limits '!B50","v":44050},{"$f":"'MTSP 50% Income Limits '!C50","v":50350},{"$f":"'MTSP 50% Income Limits '!D50","v":56650},{"$f":"'MTSP 50% Income Limits '!E50","v":62900},{"$f":"'MTSP 50% Income Limits '!F50","v":67950},{"$f":"'MTSP 50% Income Limits '!G50","v":73000},{"$f":"'MTSP 50% Income Limits '!H50","v":78000},{"$f":"'MTSP 50% Income Limits '!I50","v":83050},{"$f":"TRUNC(B873/12*0.3)","v":1101},{"$f":"TRUNC((B873+C873)/2/12*0.3)","v":1180},{"$f":"TRUNC((D873)/12*0.3)","v":1416},{"$f":"TRUNC(((E873+F873)/2)/12*0.3)","v":1635},{"$f":"TRUNC(G873/12*0.3)","v":1825},{"$f":"TRUNC(((H873+I873)/2)/12*0.3)","v":2013}]
["Sonoma55% AMI",{"$f":"B873*2*0.55","v":48455.000000000007},{"$f":"C873*2*0.55","v":55385.000000000007},62315.000000000007,69190,74745,80300,85800,91355.000000000015,{"$f":"TRUNC(B874/12*0.3)","v":1211},{"$f":"TRUNC((B874+C874)/2/12*0.3)","v":1298},{"$f":"TRUNC((D874)/12*0.3)","v":1557},{"$f":"TRUNC(((E874+F874)/2)/12*0.3)","v":1799},{"$f":"TRUNC(G874/12*0.3)","v":2007},{"$f":"TRUNC(((H874+I874)/2)/12*0.3)","v":2214}]
["Sonoma60% AMI",{"$f":"B873*2*0.6","v":52860},{"$f":"C873*2*0.6","v":60420},67980,75480,81540,87600,93600,99660,1321,1416,1699,1962,2190,2415]
["Sonoma65% AMI",{"$f":"B873*2*0.65","v":57265},{"$f":"C873*2*0.65","v":65455},73645,81770,88335,94900,101400,107965,1431,1534,1841,2126,2372,2617]
["Sonoma70% AMI",{"$f":"B873*2*0.7","v":61669.999999999993},{"$f":"C873*2*0.7","v":70490},79310,88060,95130,102200,109200,116269.99999999999,1541,1652,1982,2289,2555,2818]
["Sonoma75% AMI",{"$f":"B873*2*0.75","v":66075},{"$f":"C873*2*0.75","v":75525},84975,94350,101925,109500,117000,124575,1651,1770,2124,2453,2737,3019]
["Sonoma80% AMI",{"$f":"B873*2*0.8","v":70480},{"$f":"C873*2*0.8","v":80560},90640,100640,108720,116800,124800,132880,1762,1888,2266,2617,2920,3221]
["Sonoma90% AMI",{"$f":"B873*2*0.9","v":79290},{"$f":"C873*2*0.9","v":90630},101970,113220,122310,131400,140400,149490,1982,2124,2549,2944,3285,3623]
["Sonoma100% AMI",{"$f":"B873*2","v":88100},{"$f":"C873*2","v":100700},113300,125800,135900,146000,156000,166100,{"$f":"J873*2","v":2202},{"$f":"K873*2","v":2360},2832,3270,3650,4026]
["Sonoma110% AMI",{"$f":"B873*2*1.1","v":96910.000000000015},{"$f":"C873*2*1.1","v":110770.00000000001},124630.00000000001,138380,149490,160600,171600,182710.00000000003,{"$f":"TRUNC(B882/12*0.3)","v":2422},{"$f":"TRUNC((B882+C882)/2/12*0.3)","v":2596},{"$f":"TRUNC((D882)/12*0.3)","v":3115},{"$f":"TRUNC(((E882+F882)/2)/12*0.3)","v":3598},{"$f":"TRUNC(G882/12*0.3)","v":4015},{"$f":"TRUNC(((H882+I882)/2)/12*0.3)","v":4428}]
["Sonoma120% AMI",{"$f":"B873*2*1.2","v":105720},{"$f":"C873*2*1.2","v":120840},135960,150960,163080,175200,187200,199320,2643,2832,3399,3925,4380,4831]
["Stanislaus15% AMI",{"$f":"B891*2*0.15","v":8865},{"$f":"C891*2*0.15","v":10140},{"$f":"D891*2*0.15","v":11400},{"$f":"E891*2*0.15","v":12660},{"$f":"F891*2*0.15","v":13680},{"$f":"G891*2*0.15","v":14700},15705,16725,221,237,285,329,367,405]
["Stanislaus20% AMI",{"$f":"B891*2*0.2","v":11820},{"$f":"C891*2*0.2","v":13520},15200,16880,18240,19600,20940,22300,295,316,380,439,490,540]
["Stanislaus25% AMI",{"$f":"B891*2*0.25","v":14775},{"$f":"C891*2*0.25","v":16900},19000,21100,22800,24500,26175,27875,369,395,475,548,612,675]
["Stanislaus30% AMI",{"$f":"B891*2*0.3","v":17730},{"$f":"C891*2*0.3","v":20280},22800,25320,27360,29400,31410,33450,443,475,570,658,735,810]
["Stanislaus35% AMI",{"$f":"B891*2*0.35","v":20685},{"$f":"C891*2*0.35","v":23660},26600,29539.999999999996,31919.999999999996,34300,36645,39025,517,554,665,768,857,945]
["Stanislaus40% AMI",{"$f":"B891*2*0.4","v":23640},{"$f":"C891*2*0.4","v":27040},30400,33760,36480,39200,41880,44600,591,633,760,878,980,1081]
["Stanislaus45% AMI",{"$f":"B891*2*0.45","v":26595},{"$f":"C891*2*0.45","v":30420},34200,37980,41040,44100,47115,50175,664,712,855,987,1102,1216]
["Stanislaus50% AMI",{"$f":"'MTSP 50% Income Limits '!B51","v":29550},{"$f":"'MTSP 50% Income Limits '!C51","v":33800},{"$f":"'MTSP 50% Income Limits '!D51","v":38000},{"$f":"'MTSP 50% Income Limits '!E51","v":42200},{"$f":"'MTSP 50% Income Limits '!F51","v":45600},{"$f":"'MTSP 50% Income Limits '!G51","v":49000},{"$f":"'MTSP 50% Income Limits '!H51","v":52350},{"$f":"'MTSP 50% Income Limits '!I51","v":55750},{"$f":"TRUNC(B891/12*0.3)","v":738},{"$f":"TRUNC((B891+C891)/2/12*0.3)","v":791},{"$f":"TRUNC((D891)/12*0.3)","v":950},{"$f":"TRUNC(((E891+F891)/2)/12*0.3)","v":1097},{"$f":"TRUNC(G891/12*0.3)","v":1225},{"$f":"TRUNC(((H891+I891)/2)/12*0.3)","v":1351}]
["Stanislaus55% AMI",{"$f":"B891*2*0.55","v":32505.000000000004},{"$f":"C891*2*0.55","v":37180},41800,46420.000000000007,50160.000000000007,53900.000000000007,57585.000000000007,61325.000000000007,{"$f":"TRUNC(B892/12*0.3)","v":812},{"$f":"TRUNC((B892+C892)/2/12*0.3)","v":871},{"$f":"TRUNC((D892)/12*0.3)","v":1045},{"$f":"TRUNC(((E892+F892)/2)/12*0.3)","v":1207},{"$f":"TRUNC(G892/12*0.3)","v":1347},{"$f":"TRUNC(((H892+I892)/2)/12*0.3)","v":1486}]
["Stanislaus60% AMI",{"$f":"B891*2*0.6","v":35460},{"$f":"C891*2*0.6","v":40560},45600,50640,54720,58800,62820,66900,886,950,1140,1317,1470,1621]
["Stanislaus65% AMI",{"$f":"B891*2*0.65","v":38415},{"$f":"C891*2*0.65","v":43940},49400,54860,59280,63700,68055,72475,960,1029,1235,1426,1592,1756]
["Stanislaus70% AMI",{"$f":"B891*2*0.7","v":41370},{"$f":"C891*2*0.7","v":47320},53200,59079.999999999993,63839.999999999993,68600,73290,78050,1034,1108,1330,1536,1715,1891]
["Stanislaus75% AMI",{"$f":"B891*2*0.75","v":44325},{"$f":"C891*2*0.75","v":50700},57000,63300,68400,73500,78525,83625,1108,1187,1425,1646,1837,2026]
["Stanislaus80% AMI",{"$f":"B891*2*0.8","v":47280},{"$f":"C891*2*0.8","v":54080},60800,67520,72960,78400,83760,89200,1182,1267,1520,1756,1960,2162]
["Stanislaus90% AMI",{"$f":"B891*2*0.9","v":53190},{"$f":"C891*2*0.9","v":60840},68400,75960,82080,88200,94230,100350,1329,1425,1710,1975,2205,2432]
["Stanislaus100% AMI",{"$f":"B891*2","v":59100},{"$f":"C891*2","v":67600},76000,84400,91200,98000,104700,111500,{"$f":"J891*2","v":1476},{"$f":"K891*2","v":1582},1900,2194,2450,2702]
["Stanislaus110% AMI",{"$f":"B891*2*1.1","v":65010.000000000007},{"$f":"C891*2*1.1","v":74360},83600,92840.000000000015,100320.00000000001,107800.00000000001,115170.00000000001,122650.00000000001,{"$f":"TRUNC(B900/12*0.3)","v":1625},{"$f":"TRUNC((B900+C900)/2/12*0.3)","v":1742},{"$f":"TRUNC((D900)/12*0.3)","v":2090},{"$f":"TRUNC(((E900+F900)/2)/12*0.3)","v":2414},{"$f":"TRUNC(G900/12*0.3)","v":2695},{"$f":"TRUNC(((H900+I900)/2)/12*0.3)","v":2972}]
["Stanislaus120% AMI",{"$f":"B891*2*1.2","v":70920},{"$f":"C891*2*1.2","v":81120},91200,101280,109440,117600,125640,133800,1773,1900,2280,2634,2940,3243]
["Sutter15% AMI",{"$f":"B909*2*0.15","v":8670},{"$f":"C909*2*0.15","v":9900},{"$f":"D909*2*0.15","v":11145},{"$f":"E909*2*0.15","v":12375},{"$f":"F909*2*0.15","v":13365},{"$f":"G909*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Sutter20% AMI",{"$f":"B909*2*0.2","v":11560},{"$f":"C909*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Sutter25% AMI",{"$f":"B909*2*0.25","v":14450},{"$f":"C909*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Sutter30% AMI",{"$f":"B909*2*0.3","v":17340},{"$f":"C909*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Sutter35% AMI",{"$f":"B909*2*0.35","v":20230},{"$f":"C909*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Sutter40% AMI",{"$f":"B909*2*0.4","v":23120},{"$f":"C909*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Sutter45% AMI",{"$f":"B909*2*0.45","v":26010},{"$f":"C909*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Sutter50% AMI",{"$f":"'MTSP 50% Income Limits '!B52","v":28900},{"$f":"'MTSP 50% Income Limits '!C52","v":33000},{"$f":"'MTSP 50% Income Limits '!D52","v":37150},{"$f":"'MTSP 50% Income Limits '!E52","v":41250},{"$f":"'MTSP 50% Income Limits '!F52","v":44550},{"$f":"'MTSP 50% Income Limits '!G52","v":47850},{"$f":"'MTSP 50% Income Limits '!H52","v":51150},{"$f":"'MTSP 50% Income Limits '!I52","v":54450},{"$f":"TRUNC(B909/12*0.3)","v":722},{"$f":"TRUNC((B909+C909)/2/12*0.3)","v":773},{"$f":"TRUNC((D909)/12*0.3)","v":928},{"$f":"TRUNC(((E909+F909)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G909/12*0.3)","v":1196},{"$f":"TRUNC(((H909+I909)/2)/12*0.3)","v":1320}]
["Sutter55% AMI",{"$f":"B909*2*0.55","v":31790.000000000004},{"$f":"C909*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B910/12*0.3)","v":794},{"$f":"TRUNC((B910+C910)/2/12*0.3)","v":851},{"$f":"TRUNC((D910)/12*0.3)","v":1021},{"$f":"TRUNC(((E910+F910)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G910/12*0.3)","v":1315},{"$f":"TRUNC(((H910+I910)/2)/12*0.3)","v":1452}]
["Sutter60% AMI",{"$f":"B909*2*0.6","v":34680},{"$f":"C909*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Sutter65% AMI",{"$f":"B909*2*0.65","v":37570},{"$f":"C909*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Sutter70% AMI",{"$f":"B909*2*0.7","v":40460},{"$f":"C909*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Sutter75% AMI",{"$f":"B909*2*0.75","v":43350},{"$f":"C909*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Sutter80% AMI",{"$f":"B909*2*0.8","v":46240},{"$f":"C909*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Sutter90% AMI",{"$f":"B909*2*0.9","v":52020},{"$f":"C909*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Sutter100% AMI",{"$f":"B909*2","v":57800},{"$f":"C909*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J909*2","v":1444},{"$f":"K909*2","v":1546},1856,2144,2392,2640]
["Sutter110% AMI",{"$f":"B909*2*1.1","v":63580.000000000007},{"$f":"C909*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B918/12*0.3)","v":1589},{"$f":"TRUNC((B918+C918)/2/12*0.3)","v":1702},{"$f":"TRUNC((D918)/12*0.3)","v":2043},{"$f":"TRUNC(((E918+F918)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G918/12*0.3)","v":2631},{"$f":"TRUNC(((H918+I918)/2)/12*0.3)","v":2904}]
["Sutter120% AMI",{"$f":"B909*2*1.2","v":69360},{"$f":"C909*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Tehama15% AMI",{"$f":"B927*2*0.15","v":8670},{"$f":"C927*2*0.15","v":9900},{"$f":"D927*2*0.15","v":11145},{"$f":"E927*2*0.15","v":12375},{"$f":"F927*2*0.15","v":13365},{"$f":"G927*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Tehama20% AMI",{"$f":"B927*2*0.2","v":11560},{"$f":"C927*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Tehama25% AMI",{"$f":"B927*2*0.25","v":14450},{"$f":"C927*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Tehama30% AMI",{"$f":"B927*2*0.3","v":17340},{"$f":"C927*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Tehama35% AMI",{"$f":"B927*2*0.35","v":20230},{"$f":"C927*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Tehama40% AMI",{"$f":"B927*2*0.4","v":23120},{"$f":"C927*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Tehama45% AMI",{"$f":"B927*2*0.45","v":26010},{"$f":"C927*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Tehama50% AMI",{"$f":"'MTSP 50% Income Limits '!B53","v":28900},{"$f":"'MTSP 50% Income Limits '!C53","v":33000},{"$f":"'MTSP 50% Income Limits '!D53","v":37150},{"$f":"'MTSP 50% Income Limits '!E53","v":41250},{"$f":"'MTSP 50% Income Limits '!F53","v":44550},{"$f":"'MTSP 50% Income Limits '!G53","v":47850},{"$f":"'MTSP 50% Income Limits '!H53","v":51150},{"$f":"'MTSP 50% Income Limits '!I53","v":54450},{"$f":"TRUNC(B927/12*0.3)","v":722},{"$f":"TRUNC((B927+C927)/2/12*0.3)","v":773},{"$f":"TRUNC((D927)/12*0.3)","v":928},{"$f":"TRUNC(((E927+F927)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G927/12*0.3)","v":1196},{"$f":"TRUNC(((H927+I927)/2)/12*0.3)","v":1320}]
["Tehama55% AMI",{"$f":"B927*2*0.55","v":31790.000000000004},{"$f":"C927*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B928/12*0.3)","v":794},{"$f":"TRUNC((B928+C928)/2/12*0.3)","v":851},{"$f":"TRUNC((D928)/12*0.3)","v":1021},{"$f":"TRUNC(((E928+F928)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G928/12*0.3)","v":1315},{"$f":"TRUNC(((H928+I928)/2)/12*0.3)","v":1452}]
["Tehama60% AMI",{"$f":"B927*2*0.6","v":34680},{"$f":"C927*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Tehama65% AMI",{"$f":"B927*2*0.65","v":37570},{"$f":"C927*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Tehama70% AMI",{"$f":"B927*2*0.7","v":40460},{"$f":"C927*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Tehama75% AMI",{"$f":"B927*2*0.75","v":43350},{"$f":"C927*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Tehama80% AMI",{"$f":"B927*2*0.8","v":46240},{"$f":"C927*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Tehama90% AMI",{"$f":"B927*2*0.9","v":52020},{"$f":"C927*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Tehama100% AMI",{"$f":"B927*2","v":57800},{"$f":"C927*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J927*2","v":1444},{"$f":"K927*2","v":1546},1856,2144,2392,2640]
["Tehama110% AMI",{"$f":"B927*2*1.1","v":63580.000000000007},{"$f":"C927*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B936/12*0.3)","v":1589},{"$f":"TRUNC((B936+C936)/2/12*0.3)","v":1702},{"$f":"TRUNC((D936)/12*0.3)","v":2043},{"$f":"TRUNC(((E936+F936)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G936/12*0.3)","v":2631},{"$f":"TRUNC(((H936+I936)/2)/12*0.3)","v":2904}]
["Tehama120% AMI",{"$f":"B927*2*1.2","v":69360},{"$f":"C927*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Trinity15% AMI",{"$f":"B945*2*0.15","v":8670},{"$f":"C945*2*0.15","v":9900},{"$f":"D945*2*0.15","v":11145},{"$f":"E945*2*0.15","v":12375},{"$f":"F945*2*0.15","v":13365},{"$f":"G945*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Trinity20% AMI",{"$f":"B945*2*0.2","v":11560},{"$f":"C945*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Trinity25% AMI",{"$f":"B945*2*0.25","v":14450},{"$f":"C945*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Trinity30% AMI",{"$f":"B945*2*0.3","v":17340},{"$f":"C945*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Trinity35% AMI",{"$f":"B945*2*0.35","v":20230},{"$f":"C945*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Trinity40% AMI",{"$f":"B945*2*0.4","v":23120},{"$f":"C945*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Trinity45% AMI",{"$f":"B945*2*0.45","v":26010},{"$f":"C945*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Trinity50% AMI",{"$f":"'MTSP 50% Income Limits '!B54","v":28900},{"$f":"'MTSP 50% Income Limits '!C54","v":33000},{"$f":"'MTSP 50% Income Limits '!D54","v":37150},{"$f":"'MTSP 50% Income Limits '!E54","v":41250},{"$f":"'MTSP 50% Income Limits '!F54","v":44550},{"$f":"'MTSP 50% Income Limits '!G54","v":47850},{"$f":"'MTSP 50% Income Limits '!H54","v":51150},{"$f":"'MTSP 50% Income Limits '!I54","v":54450},{"$f":"TRUNC(B945/12*0.3)","v":722},{"$f":"TRUNC((B945+C945)/2/12*0.3)","v":773},{"$f":"TRUNC((D945)/12*0.3)","v":928},{"$f":"TRUNC(((E945+F945)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G945/12*0.3)","v":1196},{"$f":"TRUNC(((H945+I945)/2)/12*0.3)","v":1320}]
["Trinity55% AMI",{"$f":"B945*2*0.55","v":31790.000000000004},{"$f":"C945*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B946/12*0.3)","v":794},{"$f":"TRUNC((B946+C946)/2/12*0.3)","v":851},{"$f":"TRUNC((D946)/12*0.3)","v":1021},{"$f":"TRUNC(((E946+F946)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G946/12*0.3)","v":1315},{"$f":"TRUNC(((H946+I946)/2)/12*0.3)","v":1452}]
["Trinity60% AMI",{"$f":"B945*2*0.6","v":34680},{"$f":"C945*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Trinity65% AMI",{"$f":"B945*2*0.65","v":37570},{"$f":"C945*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Trinity70% AMI",{"$f":"B945*2*0.7","v":40460},{"$f":"C945*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Trinity75% AMI",{"$f":"B945*2*0.75","v":43350},{"$f":"C945*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Trinity80% AMI",{"$f":"B945*2*0.8","v":46240},{"$f":"C945*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Trinity90% AMI",{"$f":"B945*2*0.9","v":52020},{"$f":"C945*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Trinity100% AMI",{"$f":"B945*2","v":57800},{"$f":"C945*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J945*2","v":1444},{"$f":"K945*2","v":1546},1856,2144,2392,2640]
["Trinity110% AMI",{"$f":"B945*2*1.1","v":63580.000000000007},{"$f":"C945*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B954/12*0.3)","v":1589},{"$f":"TRUNC((B954+C954)/2/12*0.3)","v":1702},{"$f":"TRUNC((D954)/12*0.3)","v":2043},{"$f":"TRUNC(((E954+F954)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G954/12*0.3)","v":2631},{"$f":"TRUNC(((H954+I954)/2)/12*0.3)","v":2904}]
["Trinity120% AMI",{"$f":"B945*2*1.2","v":69360},{"$f":"C945*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Tulare15% AMI",{"$f":"B963*2*0.15","v":8670},{"$f":"C963*2*0.15","v":9900},{"$f":"D963*2*0.15","v":11145},{"$f":"E963*2*0.15","v":12375},{"$f":"F963*2*0.15","v":13365},{"$f":"G963*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Tulare20% AMI",{"$f":"B963*2*0.2","v":11560},{"$f":"C963*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Tulare25% AMI",{"$f":"B963*2*0.25","v":14450},{"$f":"C963*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Tulare30% AMI",{"$f":"B963*2*0.3","v":17340},{"$f":"C963*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Tulare35% AMI",{"$f":"B963*2*0.35","v":20230},{"$f":"C963*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Tulare40% AMI",{"$f":"B963*2*0.4","v":23120},{"$f":"C963*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Tulare45% AMI",{"$f":"B963*2*0.45","v":26010},{"$f":"C963*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Tulare50% AMI",{"$f":"'MTSP 50% Income Limits '!B55","v":28900},{"$f":"'MTSP 50% Income Limits '!C55","v":33000},{"$f":"'MTSP 50% Income Limits '!D55","v":37150},{"$f":"'MTSP 50% Income Limits '!E55","v":41250},{"$f":"'MTSP 50% Income Limits '!F55","v":44550},{"$f":"'MTSP 50% Income Limits '!G55","v":47850},{"$f":"'MTSP 50% Income Limits '!H55","v":51150},{"$f":"'MTSP 50% Income Limits '!I55","v":54450},{"$f":"TRUNC(B963/12*0.3)","v":722},{"$f":"TRUNC((B963+C963)/2/12*0.3)","v":773},{"$f":"TRUNC((D963)/12*0.3)","v":928},{"$f":"TRUNC(((E963+F963)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G963/12*0.3)","v":1196},{"$f":"TRUNC(((H963+I963)/2)/12*0.3)","v":1320}]
["Tulare55% AMI",{"$f":"B963*2*0.55","v":31790.000000000004},{"$f":"C963*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B964/12*0.3)","v":794},{"$f":"TRUNC((B964+C964)/2/12*0.3)","v":851},{"$f":"TRUNC((D964)/12*0.3)","v":1021},{"$f":"TRUNC(((E964+F964)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G964/12*0.3)","v":1315},{"$f":"TRUNC(((H964+I964)/2)/12*0.3)","v":1452}]
["Tulare60% AMI",{"$f":"B963*2*0.6","v":34680},{"$f":"C963*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Tulare65% AMI",{"$f":"B963*2*0.65","v":37570},{"$f":"C963*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Tulare70% AMI",{"$f":"B963*2*0.7","v":40460},{"$f":"C963*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Tulare75% AMI",{"$f":"B963*2*0.75","v":43350},{"$f":"C963*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Tulare80% AMI",{"$f":"B963*2*0.8","v":46240},{"$f":"C963*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Tulare90% AMI",{"$f":"B963*2*0.9","v":52020},{"$f":"C963*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Tulare100% AMI",{"$f":"B963*2","v":57800},{"$f":"C963*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J963*2","v":1444},{"$f":"K963*2","v":1546},1856,2144,2392,2640]
["Tulare110% AMI",{"$f":"B963*2*1.1","v":63580.000000000007},{"$f":"C963*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B972/12*0.3)","v":1589},{"$f":"TRUNC((B972+C972)/2/12*0.3)","v":1702},{"$f":"TRUNC((D972)/12*0.3)","v":2043},{"$f":"TRUNC(((E972+F972)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G972/12*0.3)","v":2631},{"$f":"TRUNC(((H972+I972)/2)/12*0.3)","v":2904}]
["Tulare120% AMI",{"$f":"B963*2*1.2","v":69360},{"$f":"C963*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]
["Tuolumne15% AMI",{"$f":"B981*2*0.15","v":9255},{"$f":"C981*2*0.15","v":10575},{"$f":"D981*2*0.15","v":11895},{"$f":"E981*2*0.15","v":13215},{"$f":"F981*2*0.15","v":14280},{"$f":"G981*2*0.15","v":15330},16395,17445,231,247,297,343,383,423]
["Tuolumne20% AMI",{"$f":"B981*2*0.2","v":12340},{"$f":"C981*2*0.2","v":14100},15860,17620,19040,20440,21860,23260,308,330,396,458,511,564]
["Tuolumne25% AMI",{"$f":"B981*2*0.25","v":15425},{"$f":"C981*2*0.25","v":17625},19825,22025,23800,25550,27325,29075,385,413,495,572,638,705]
["Tuolumne30% AMI",{"$f":"B981*2*0.3","v":18510},{"$f":"C981*2*0.3","v":21150},23790,26430,28560,30660,32790,34890,462,495,594,687,766,846]
["Tuolumne35% AMI",{"$f":"B981*2*0.35","v":21595},{"$f":"C981*2*0.35","v":24675},27755,30834.999999999996,33320,35770,38255,40705,539,578,693,801,894,987]
["Tuolumne40% AMI",{"$f":"B981*2*0.4","v":24680},{"$f":"C981*2*0.4","v":28200},31720,35240,38080,40880,43720,46520,617,661,793,916,1022,1128]
["Tuolumne45% AMI",{"$f":"B981*2*0.45","v":27765},{"$f":"C981*2*0.45","v":31725},35685,39645,42840,45990,49185,52335,694,743,892,1031,1149,1269]
["Tuolumne50% AMI",{"$f":"'MTSP 50% Income Limits '!B56","v":30850},{"$f":"'MTSP 50% Income Limits '!C56","v":35250},{"$f":"'MTSP 50% Income Limits '!D56","v":39650},{"$f":"'MTSP 50% Income Limits '!E56","v":44050},{"$f":"'MTSP 50% Income Limits '!F56","v":47600},{"$f":"'MTSP 50% Income Limits '!G56","v":51100},{"$f":"'MTSP 50% Income Limits '!H56","v":54650},{"$f":"'MTSP 50% Income Limits '!I56","v":58150},{"$f":"TRUNC(B981/12*0.3)","v":771},{"$f":"TRUNC((B981+C981)/2/12*0.3)","v":826},{"$f":"TRUNC((D981)/12*0.3)","v":991},{"$f":"TRUNC(((E981+F981)/2)/12*0.3)","v":1145},{"$f":"TRUNC(G981/12*0.3)","v":1277},{"$f":"TRUNC(((H981+I981)/2)/12*0.3)","v":1410}]
["Tuolumne55% AMI",{"$f":"B981*2*0.55","v":33935},{"$f":"C981*2*0.55","v":38775},43615,48455.000000000007,52360.000000000007,56210.000000000007,60115.000000000007,63965.000000000007,{"$f":"TRUNC(B982/12*0.3)","v":848},{"$f":"TRUNC((B982+C982)/2/12*0.3)","v":908},{"$f":"TRUNC((D982)/12*0.3)","v":1090},{"$f":"TRUNC(((E982+F982)/2)/12*0.3)","v":1260},{"$f":"TRUNC(G982/12*0.3)","v":1405},{"$f":"TRUNC(((H982+I982)/2)/12*0.3)","v":1551}]
["Tuolumne60% AMI",{"$f":"B981*2*0.6","v":37020},{"$f":"C981*2*0.6","v":42300},47580,52860,57120,61320,65580,69780,925,991,1189,1374,1533,1692]
["Tuolumne65% AMI",{"$f":"B981*2*0.65","v":40105},{"$f":"C981*2*0.65","v":45825},51545,57265,61880,66430,71045,75595,1002,1074,1288,1489,1660,1833]
["Tuolumne70% AMI",{"$f":"B981*2*0.7","v":43190},{"$f":"C981*2*0.7","v":49350},55510,61669.999999999993,66640,71540,76510,81410,1079,1156,1387,1603,1788,1974]
["Tuolumne75% AMI",{"$f":"B981*2*0.75","v":46275},{"$f":"C981*2*0.75","v":52875},59475,66075,71400,76650,81975,87225,1156,1239,1486,1718,1916,2115]
["Tuolumne80% AMI",{"$f":"B981*2*0.8","v":49360},{"$f":"C981*2*0.8","v":56400},63440,70480,76160,81760,87440,93040,1234,1322,1586,1833,2044,2256]
["Tuolumne90% AMI",{"$f":"B981*2*0.9","v":55530},{"$f":"C981*2*0.9","v":63450},71370,79290,85680,91980,98370,104670,1388,1487,1784,2062,2299,2538]
["Tuolumne100% AMI",{"$f":"B981*2","v":61700},{"$f":"C981*2","v":70500},79300,88100,95200,102200,109300,116300,{"$f":"J981*2","v":1542},{"$f":"K981*2","v":1652},1982,2290,2554,2820]
["Tuolumne110% AMI",{"$f":"B981*2*1.1","v":67870},{"$f":"C981*2*1.1","v":77550},87230,96910.000000000015,104720.00000000001,112420.00000000001,120230.00000000001,127930.00000000001,{"$f":"TRUNC(B990/12*0.3)","v":1696},{"$f":"TRUNC((B990+C990)/2/12*0.3)","v":1817},{"$f":"TRUNC((D990)/12*0.3)","v":2180},{"$f":"TRUNC(((E990+F990)/2)/12*0.3)","v":2520},{"$f":"TRUNC(G990/12*0.3)","v":2810},{"$f":"TRUNC(((H990+I990)/2)/12*0.3)","v":3102}]
["Tuolumne120% AMI",{"$f":"B981*2*1.2","v":74040},{"$f":"C981*2*1.2","v":84600},95160,105720,114240,122640,131160,139560,1851,1983,2379,2749,3066,3384]
["Ventura15% AMI",{"$f":"B999*2*0.15","v":13950},{"$f":"C999*2*0.15","v":15945},{"$f":"D999*2*0.15","v":17940},{"$f":"E999*2*0.15","v":19920},{"$f":"F999*2*0.15","v":21525},{"$f":"G999*2*0.15","v":23115},24705,26295,348,373,448,518,577,637]
["Ventura20% AMI",{"$f":"B999*2*0.2","v":18600},{"$f":"C999*2*0.2","v":21260},23920,26560,28700,30820,32940,35060,465,498,598,690,770,850]
["Ventura25% AMI",{"$f":"B999*2*0.25","v":23250},{"$f":"C999*2*0.25","v":26575},29900,33200,35875,38525,41175,43825,581,622,747,863,963,1062]
["Ventura30% AMI",{"$f":"B999*2*0.3","v":27900},{"$f":"C999*2*0.3","v":31890},35880,39840,43050,46230,49410,52590,697,747,897,1036,1155,1275]
["Ventura35% AMI",{"$f":"B999*2*0.35","v":32549.999999999996},{"$f":"C999*2*0.35","v":37205},41860,46480,50225,53935,57644.999999999993,61354.999999999993,813,871,1046,1208,1348,1487]
["Ventura40% AMI",{"$f":"B999*2*0.4","v":37200},{"$f":"C999*2*0.4","v":42520},47840,53120,57400,61640,65880,70120,930,996,1196,1381,1541,1700]
["Ventura45% AMI",{"$f":"B999*2*0.45","v":41850},{"$f":"C999*2*0.45","v":47835},53820,59760,64575,69345,74115,78885,1046,1121,1345,1554,1733,1912]
["Ventura50% AMI",{"$f":"'MTSP 50% Income Limits '!B57","v":46500},{"$f":"'MTSP 50% Income Limits '!C57","v":53150},{"$f":"'MTSP 50% Income Limits '!D57","v":59800},{"$f":"'MTSP 50% Income Limits '!E57","v":66400},{"$f":"'MTSP 50% Income Limits '!F57","v":71750},{"$f":"'MTSP 50% Income Limits '!G57","v":77050},{"$f":"'MTSP 50% Income Limits '!H57","v":82350},{"$f":"'MTSP 50% Income Limits '!I57","v":87650},{"$f":"TRUNC(B999/12*0.3)","v":1162},{"$f":"TRUNC((B999+C999)/2/12*0.3)","v":1245},{"$f":"TRUNC((D999)/12*0.3)","v":1495},{"$f":"TRUNC(((E999+F999)/2)/12*0.3)","v":1726},{"$f":"TRUNC(G999/12*0.3)","v":1926},{"$f":"TRUNC(((H999+I999)/2)/12*0.3)","v":2125}]
["Ventura55% AMI",{"$f":"B999*2*0.55","v":51150.000000000007},{"$f":"C999*2*0.55","v":58465.000000000007},65780,73040,78925,84755,90585.000000000015,96415.000000000015,{"$f":"TRUNC(B1000/12*0.3)","v":1278},{"$f":"TRUNC((B1000+C1000)/2/12*0.3)","v":1370},{"$f":"TRUNC((D1000)/12*0.3)","v":1644},{"$f":"TRUNC(((E1000+F1000)/2)/12*0.3)","v":1899},{"$f":"TRUNC(G1000/12*0.3)","v":2118},{"$f":"TRUNC(((H1000+I1000)/2)/12*0.3)","v":2337}]
["Ventura60% AMI",{"$f":"B999*2*0.6","v":55800},{"$f":"C999*2*0.6","v":63780},71760,79680,86100,92460,98820,105180,1395,1494,1794,2072,2311,2550]
["Ventura65% AMI",{"$f":"B999*2*0.65","v":60450},{"$f":"C999*2*0.65","v":69095},77740,86320,93275,100165,107055,113945,1511,1619,1943,2244,2504,2762]
["Ventura70% AMI",{"$f":"B999*2*0.7","v":65099.999999999993},{"$f":"C999*2*0.7","v":74410},83720,92960,100450,107870,115289.99999999999,122709.99999999999,1627,1743,2093,2417,2696,2975]
["Ventura75% AMI",{"$f":"B999*2*0.75","v":69750},{"$f":"C999*2*0.75","v":79725},89700,99600,107625,115575,123525,131475,1743,1868,2242,2590,2889,3187]
["Ventura80% AMI",{"$f":"B999*2*0.8","v":74400},{"$f":"C999*2*0.8","v":85040},95680,106240,114800,123280,131760,140240,1860,1993,2392,2763,3082,3400]
["Ventura90% AMI",{"$f":"B999*2*0.9","v":83700},{"$f":"C999*2*0.9","v":95670},107640,119520,129150,138690,148230,157770,2092,2242,2691,3108,3467,3825]
["Ventura100% AMI",{"$f":"B999*2","v":93000},{"$f":"C999*2","v":106300},119600,132800,143500,154100,164700,175300,{"$f":"J999*2","v":2324},{"$f":"K999*2","v":2490},2990,3452,3852,4250]
["Ventura110% AMI",{"$f":"B999*2*1.1","v":102300.00000000001},{"$f":"C999*2*1.1","v":116930.00000000001},131560,146080,157850,169510,181170.00000000003,192830.00000000003,{"$f":"TRUNC(B1008/12*0.3)","v":2557},{"$f":"TRUNC((B1008+C1008)/2/12*0.3)","v":2740},{"$f":"TRUNC((D1008)/12*0.3)","v":3289},{"$f":"TRUNC(((E1008+F1008)/2)/12*0.3)","v":3799},{"$f":"TRUNC(G1008/12*0.3)","v":4237},{"$f":"TRUNC(((H1008+I1008)/2)/12*0.3)","v":4675}]
["Ventura120% AMI",{"$f":"B999*2*1.2","v":111600},{"$f":"C999*2*1.2","v":127560},143520,159360,172200,184920,197640,210360,2790,2989,3588,4144,4623,5100]
["Yolo15% AMI",{"$f":"B1017*2*0.15","v":11025},{"$f":"C1017*2*0.15","v":12600},{"$f":"D1017*2*0.15","v":14175},{"$f":"E1017*2*0.15","v":15735},{"$f":"F1017*2*0.15","v":16995},{"$f":"G1017*2*0.15","v":18255},19515,20775,275,295,354,409,456,503]
["Yolo20% AMI",{"$f":"B1017*2*0.2","v":14700},{"$f":"C1017*2*0.2","v":16800},18900,20980,22660,24340,26020,27700,367,393,472,545,608,671]
["Yolo25% AMI",{"$f":"B1017*2*0.25","v":18375},{"$f":"C1017*2*0.25","v":21000},23625,26225,28325,30425,32525,34625,459,492,590,681,760,839]
["Yolo30% AMI",{"$f":"B1017*2*0.3","v":22050},{"$f":"C1017*2*0.3","v":25200},28350,31470,33990,36510,39030,41550,551,590,708,818,912,1007]
["Yolo35% AMI",{"$f":"B1017*2*0.35","v":25725},{"$f":"C1017*2*0.35","v":29399.999999999996},33075,36715,39655,42595,45535,48475,643,689,826,954,1064,1175]
["Yolo40% AMI",{"$f":"B1017*2*0.4","v":29400},{"$f":"C1017*2*0.4","v":33600},37800,41960,45320,48680,52040,55400,735,787,945,1091,1217,1343]
["Yolo45% AMI",{"$f":"B1017*2*0.45","v":33075},{"$f":"C1017*2*0.45","v":37800},42525,47205,50985,54765,58545,62325,826,885,1063,1227,1369,1510]
["Yolo50% AMI",{"$f":"'MTSP 50% Income Limits '!B58","v":36750},{"$f":"'MTSP 50% Income Limits '!C58","v":42000},{"$f":"'MTSP 50% Income Limits '!D58","v":47250},{"$f":"'MTSP 50% Income Limits '!E58","v":52450},{"$f":"'MTSP 50% Income Limits '!F58","v":56650},{"$f":"'MTSP 50% Income Limits '!G58","v":60850},{"$f":"'MTSP 50% Income Limits '!H58","v":65050},{"$f":"'MTSP 50% Income Limits '!I58","v":69250},{"$f":"TRUNC(B1017/12*0.3)","v":918},{"$f":"TRUNC((B1017+C1017)/2/12*0.3)","v":984},{"$f":"TRUNC((D1017)/12*0.3)","v":1181},{"$f":"TRUNC(((E1017+F1017)/2)/12*0.3)","v":1363},{"$f":"TRUNC(G1017/12*0.3)","v":1521},{"$f":"TRUNC(((H1017+I1017)/2)/12*0.3)","v":1678}]
["Yolo55% AMI",{"$f":"B1017*2*0.55","v":40425},{"$f":"C1017*2*0.55","v":46200.000000000007},51975.000000000007,57695.000000000007,62315.000000000007,66935,71555,76175,{"$f":"TRUNC(B1018/12*0.3)","v":1010},{"$f":"TRUNC((B1018+C1018)/2/12*0.3)","v":1082},{"$f":"TRUNC((D1018)/12*0.3)","v":1299},{"$f":"TRUNC(((E1018+F1018)/2)/12*0.3)","v":1500},{"$f":"TRUNC(G1018/12*0.3)","v":1673},{"$f":"TRUNC(((H1018+I1018)/2)/12*0.3)","v":1846}]
["Yolo60% AMI",{"$f":"B1017*2*0.6","v":44100},{"$f":"C1017*2*0.6","v":50400},56700,62940,67980,73020,78060,83100,1102,1181,1417,1636,1825,2014]
["Yolo65% AMI",{"$f":"B1017*2*0.65","v":47775},{"$f":"C1017*2*0.65","v":54600},61425,68185,73645,79105,84565,90025,1194,1279,1535,1772,1977,2182]
["Yolo70% AMI",{"$f":"B1017*2*0.7","v":51450},{"$f":"C1017*2*0.7","v":58799.999999999993},66150,73430,79310,85190,91070,96950,1286,1378,1653,1909,2129,2350]
["Yolo75% AMI",{"$f":"B1017*2*0.75","v":55125},{"$f":"C1017*2*0.75","v":63000},70875,78675,84975,91275,97575,103875,1378,1476,1771,2045,2281,2518]
["Yolo80% AMI",{"$f":"B1017*2*0.8","v":58800},{"$f":"C1017*2*0.8","v":67200},75600,83920,90640,97360,104080,110800,1470,1575,1890,2182,2434,2686]
["Yolo90% AMI",{"$f":"B1017*2*0.9","v":66150},{"$f":"C1017*2*0.9","v":75600},85050,94410,101970,109530,117090,124650,1653,1771,2126,2454,2738,3021]
["Yolo100% AMI",{"$f":"B1017*2","v":73500},{"$f":"C1017*2","v":84000},94500,104900,113300,121700,130100,138500,{"$f":"J1017*2","v":1836},{"$f":"K1017*2","v":1968},2362,2726,3042,3356]
["Yolo110% AMI",{"$f":"B1017*2*1.1","v":80850},{"$f":"C1017*2*1.1","v":92400.000000000015},103950.00000000001,115390.00000000001,124630.00000000001,133870,143110,152350,{"$f":"TRUNC(B1026/12*0.3)","v":2021},{"$f":"TRUNC((B1026+C1026)/2/12*0.3)","v":2165},{"$f":"TRUNC((D1026)/12*0.3)","v":2598},{"$f":"TRUNC(((E1026+F1026)/2)/12*0.3)","v":3000},{"$f":"TRUNC(G1026/12*0.3)","v":3346},{"$f":"TRUNC(((H1026+I1026)/2)/12*0.3)","v":3693}]
["Yolo120% AMI",{"$f":"B1017*2*1.2","v":88200},{"$f":"C1017*2*1.2","v":100800},113400,125880,135960,146040,156120,166200,2205,2362,2835,3273,3651,4029]
["Yuba15% AMI",{"$f":"B1035*2*0.15","v":8670},{"$f":"C1035*2*0.15","v":9900},{"$f":"D1035*2*0.15","v":11145},{"$f":"E1035*2*0.15","v":12375},{"$f":"F1035*2*0.15","v":13365},{"$f":"G1035*2*0.15","v":14355},15345,16335,216,232,278,321,358,396]
["Yuba20% AMI",{"$f":"B1035*2*0.2","v":11560},{"$f":"C1035*2*0.2","v":13200},14860,16500,17820,19140,20460,21780,289,309,371,429,478,528]
["Yuba25% AMI",{"$f":"B1035*2*0.25","v":14450},{"$f":"C1035*2*0.25","v":16500},18575,20625,22275,23925,25575,27225,361,386,464,536,598,660]
["Yuba30% AMI",{"$f":"B1035*2*0.3","v":17340},{"$f":"C1035*2*0.3","v":19800},22290,24750,26730,28710,30690,32670,433,464,557,643,717,792]
["Yuba35% AMI",{"$f":"B1035*2*0.35","v":20230},{"$f":"C1035*2*0.35","v":23100},26005,28874.999999999996,31184.999999999996,33495,35805,38115,505,541,650,750,837,924]
["Yuba40% AMI",{"$f":"B1035*2*0.4","v":23120},{"$f":"C1035*2*0.4","v":26400},29720,33000,35640,38280,40920,43560,578,619,743,858,957,1056]
["Yuba45% AMI",{"$f":"B1035*2*0.45","v":26010},{"$f":"C1035*2*0.45","v":29700},33435,37125,40095,43065,46035,49005,650,696,835,965,1076,1188]
["Yuba50% AMI",{"$f":"'MTSP 50% Income Limits '!B59","v":28900},{"$f":"'MTSP 50% Income Limits '!C59","v":33000},{"$f":"'MTSP 50% Income Limits '!D59","v":37150},{"$f":"'MTSP 50% Income Limits '!E59","v":41250},{"$f":"'MTSP 50% Income Limits '!F59","v":44550},{"$f":"'MTSP 50% Income Limits '!G59","v":47850},{"$f":"'MTSP 50% Income Limits '!H59","v":51150},{"$f":"'MTSP 50% Income Limits '!I59","v":54450},{"$f":"TRUNC(B1035/12*0.3)","v":722},{"$f":"TRUNC((B1035+C1035)/2/12*0.3)","v":773},{"$f":"TRUNC((D1035)/12*0.3)","v":928},{"$f":"TRUNC(((E1035+F1035)/2)/12*0.3)","v":1072},{"$f":"TRUNC(G1035/12*0.3)","v":1196},{"$f":"TRUNC(((H1035+I1035)/2)/12*0.3)","v":1320}]
["Yuba55% AMI",{"$f":"B1035*2*0.55","v":31790.000000000004},{"$f":"C1035*2*0.55","v":36300},40865,45375.000000000007,49005.000000000007,52635.000000000007,56265.000000000007,59895.000000000007,{"$f":"TRUNC(B1036/12*0.3)","v":794},{"$f":"TRUNC((B1036+C1036)/2/12*0.3)","v":851},{"$f":"TRUNC((D1036)/12*0.3)","v":1021},{"$f":"TRUNC(((E1036+F1036)/2)/12*0.3)","v":1179},{"$f":"TRUNC(G1036/12*0.3)","v":1315},{"$f":"TRUNC(((H1036+I1036)/2)/12*0.3)","v":1452}]
["Yuba60% AMI",{"$f":"B1035*2*0.6","v":34680},{"$f":"C1035*2*0.6","v":39600},44580,49500,53460,57420,61380,65340,867,928,1114,1287,1435,1584]
["Yuba65% AMI",{"$f":"B1035*2*0.65","v":37570},{"$f":"C1035*2*0.65","v":42900},48295,53625,57915,62205,66495,70785,939,1005,1207,1394,1555,1716]
["Yuba70% AMI",{"$f":"B1035*2*0.7","v":40460},{"$f":"C1035*2*0.7","v":46200},52010,57749.999999999993,62369.999999999993,66990,71610,76230,1011,1083,1300,1501,1674,1848]
["Yuba75% AMI",{"$f":"B1035*2*0.75","v":43350},{"$f":"C1035*2*0.75","v":49500},55725,61875,66825,71775,76725,81675,1083,1160,1393,1608,1794,1980]
["Yuba80% AMI",{"$f":"B1035*2*0.8","v":46240},{"$f":"C1035*2*0.8","v":52800},59440,66000,71280,76560,81840,87120,1156,1238,1486,1716,1914,2112]
["Yuba90% AMI",{"$f":"B1035*2*0.9","v":52020},{"$f":"C1035*2*0.9","v":59400},66870,74250,80190,86130,92070,98010,1300,1392,1671,1930,2153,2376]
["Yuba100% AMI",{"$f":"B1035*2","v":57800},{"$f":"C1035*2","v":66000},74300,82500,89100,95700,102300,108900,{"$f":"J1035*2","v":1444},{"$f":"K1035*2","v":1546},1856,2144,2392,2640]
["Yuba110% AMI",{"$f":"B1035*2*1.1","v":63580.000000000007},{"$f":"C1035*2*1.1","v":72600},81730,90750.000000000015,98010.000000000015,105270.00000000001,112530.00000000001,119790.00000000001,{"$f":"TRUNC(B1044/12*0.3)","v":1589},{"$f":"TRUNC((B1044+C1044)/2/12*0.3)","v":1702},{"$f":"TRUNC((D1044)/12*0.3)","v":2043},{"$f":"TRUNC(((E1044+F1044)/2)/12*0.3)","v":2359},{"$f":"TRUNC(G1044/12*0.3)","v":2631},{"$f":"TRUNC(((H1044+I1044)/2)/12*0.3)","v":2904}]
["Yuba120% AMI",{"$f":"B1035*2*1.2","v":69360},{"$f":"C1035*2*1.2","v":79200},89160,99000,106920,114840,122760,130680,1734,1857,2229,2574,2871,3168]

{"sheet":"MHP 9% SH & Large Family Loan","index":9,"n_rows":643,"n_cols":12,"rows_kept":643,"cut":false,"hidden":true,"merged":[[0,0,0,5]]}
["Multifamily Housing Program (MHP) 2021 Per Unit Loan Limits - Projects with 9% Tax Credits\n(Supportive Housing units & Restricted units in a Large Family new construction project located in a “High Resource” or “Highest Resource” area on the TCAC/HCD Opportunity Map)"]
["Base Amount:",300000,"Southern CA",300000]
["Assume:","DSCR",0.06,360,1.1000000000000001]
["Base Amount + Reduction in Amount Financeable due to Rent Limitations below 60% AMI","vacancy rate",null,null,0.05]
["County",0,1,2,3,4]
["ALAMEDA"]
["ALAMEDA60%",300000,304000,308000,312000,316000,null,300000,302000,304000,306000,308000]
["ALAMEDA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J10)*(1-$E$4))/$E$3)","v":318726.14943404833},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K10)*(1-$E$4))/$E$3)","v":320022.57516409783},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L10)*(1-$E$4))/$E$3)","v":324055.89965758519},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M10)*(1-$E$4))/$E$3)","v":327657.08224105602},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N10)*(1-$E$4))/$E$3)","v":330970.1702178492}]
["ALAMEDA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J9)*(1-$E$4))/$E$3)","v":337308.25156475784},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K9)*(1-$E$4))/$E$3)","v":340045.15032819571},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L9)*(1-$E$4))/$E$3)","v":347967.75201183156},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M9)*(1-$E$4))/$E$3)","v":355314.16448211204},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N9)*(1-$E$4))/$E$3)","v":361796.29313235951},null,300000,303000,306000,309000,312000]
["ALAMEDA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J8)*(1-$E$4))/$E$3)","v":356034.40099880623},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K8)*(1-$E$4))/$E$3)","v":360067.72549229354},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L8)*(1-$E$4))/$E$3)","v":372023.65166941669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M8)*(1-$E$4))/$E$3)","v":383115.29402650689},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N8)*(1-$E$4))/$E$3)","v":392766.46335020871}]
["ALAMEDA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J7)*(1-$E$4))/$E$3)","v":374616.50312951574},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K7)*(1-$E$4))/$E$3)","v":379946.25335305254},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L7)*(1-$E$4))/$E$3)","v":396079.55132700189},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M7)*(1-$E$4))/$E$3)","v":410772.37626756291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N7)*(1-$E$4))/$E$3)","v":423592.58626471908},null,300000,304000,308000,312000,316000]
["ALAMEDA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J6)*(1-$E$4))/$E$3)","v":393342.65256356407},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K6)*(1-$E$4))/$E$3)","v":399968.82851715037},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L6)*(1-$E$4))/$E$3)","v":420135.45098458708},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M6)*(1-$E$4))/$E$3)","v":438429.45850861893},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N6)*(1-$E$4))/$E$3)","v":454562.75648256828}]
["ALAMEDA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J5)*(1-$E$4))/$E$3)","v":411924.75469427358},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K5)*(1-$E$4))/$E$3)","v":419991.40368124825},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L5)*(1-$E$4))/$E$3)","v":444047.30333883344},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M5)*(1-$E$4))/$E$3)","v":466230.58805301378},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N5)*(1-$E$4))/$E$3)","v":485388.87939707865},null,300000,305000,310000,315000,320000]
["ALAMEDA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J4)*(1-$E$4))/$E$3)","v":430650.90412832191},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K4)*(1-$E$4))/$E$3)","v":440013.97884534614},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L4)*(1-$E$4))/$E$3)","v":468103.20299641858},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M4)*(1-$E$4))/$E$3)","v":493887.6702940698},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N4)*(1-$E$4))/$E$3)","v":516359.04961492779}]
["ALAMEDA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J3)*(1-$E$4))/$E$3)","v":449233.00625903148},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K3)*(1-$E$4))/$E$3)","v":459892.50670610508},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L3)*(1-$E$4))/$E$3)","v":492159.10265400383},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M3)*(1-$E$4))/$E$3)","v":521544.75253512582},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N3)*(1-$E$4))/$E$3)","v":547185.17252943816}]
["ALAMEDA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$J$11-'Rent Limits'!J2)*(1-$E$4))/$E$3)","v":467959.15569307981},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!$K$11-'Rent Limits'!K2)*(1-$E$4))/$E$3)","v":479915.08187020291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L11-'Rent Limits'!L2)*(1-$E$4))/$E$3)","v":516070.95500825014},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M11-'Rent Limits'!M2)*(1-$E$4))/$E$3)","v":549345.88207952073},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N11-'Rent Limits'!N2)*(1-$E$4))/$E$3)","v":578155.34274728736}]
["ALPINE"]
["ALPINE60%",300000,302000,304000,306000,308000]
["ALPINE55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J28)*(1-$E$4))/$E$3)","v":312099.97348046198},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K28)*(1-$E$4))/$E$3)","v":312964.257300495},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L28)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M28)*(1-$E$4))/$E$3)","v":318005.9129173542},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N28)*(1-$E$4))/$E$3)","v":320022.57516409783}]
["ALPINE50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J27)*(1-$E$4))/$E$3)","v":324199.94696092402},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K27)*(1-$E$4))/$E$3)","v":325928.51460098999},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L27)*(1-$E$4))/$E$3)","v":331114.21752118802},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M27)*(1-$E$4))/$E$3)","v":336011.82583470835},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N27)*(1-$E$4))/$E$3)","v":340189.19763153454}]
["ALPINE45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J26)*(1-$E$4))/$E$3)","v":336299.920441386},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K26)*(1-$E$4))/$E$3)","v":338892.77190148504},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L26)*(1-$E$4))/$E$3)","v":346671.32628178201},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M26)*(1-$E$4))/$E$3)","v":354017.73875206255},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N26)*(1-$E$4))/$E$3)","v":360211.77279563237}]
["ALPINE40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J25)*(1-$E$4))/$E$3)","v":348399.89392184804},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K25)*(1-$E$4))/$E$3)","v":351857.02920198004},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L25)*(1-$E$4))/$E$3)","v":362228.43504237605},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M25)*(1-$E$4))/$E$3)","v":372023.65166941669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N25)*(1-$E$4))/$E$3)","v":380234.34795973019}]
["ALPINE35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J24)*(1-$E$4))/$E$3)","v":360643.9147056489},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K24)*(1-$E$4))/$E$3)","v":364965.33380581386},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L24)*(1-$E$4))/$E$3)","v":377929.59110630886},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M24)*(1-$E$4))/$E$3)","v":390029.5645867709},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N24)*(1-$E$4))/$E$3)","v":400400.9704271669}]
["ALPINE30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J23)*(1-$E$4))/$E$3)","v":372743.88818611088},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K23)*(1-$E$4))/$E$3)","v":377929.59110630886},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L23)*(1-$E$4))/$E$3)","v":393486.6998669029},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M23)*(1-$E$4))/$E$3)","v":408035.4775041251},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N23)*(1-$E$4))/$E$3)","v":420423.54559126473}]
["ALPINE25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J22)*(1-$E$4))/$E$3)","v":384843.86166657286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K22)*(1-$E$4))/$E$3)","v":390893.84840680391},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L22)*(1-$E$4))/$E$3)","v":409043.80862749694},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M22)*(1-$E$4))/$E$3)","v":426041.39042147924},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N22)*(1-$E$4))/$E$3)","v":440590.16805870144}]
["ALPINE20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J21)*(1-$E$4))/$E$3)","v":396943.8351470349},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K21)*(1-$E$4))/$E$3)","v":403858.10570729885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L21)*(1-$E$4))/$E$3)","v":424600.91738809092},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M21)*(1-$E$4))/$E$3)","v":444047.30333883344},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N21)*(1-$E$4))/$E$3)","v":460612.74322279927}]
["ALPINE15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J29-'Rent Limits'!J20)*(1-$E$4))/$E$3)","v":409043.80862749694},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K29-'Rent Limits'!K20)*(1-$E$4))/$E$3)","v":416822.3630077939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L29-'Rent Limits'!L20)*(1-$E$4))/$E$3)","v":440158.0261486849},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M29-'Rent Limits'!M20)*(1-$E$4))/$E$3)","v":462053.21625618765},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N29-'Rent Limits'!N20)*(1-$E$4))/$E$3)","v":480635.3183868971}]
["AMADOR"]
["AMADOR60%",300000,302000,304000,306000,308000]
["AMADOR55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J46)*(1-$E$4))/$E$3)","v":311667.8315704455},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K46)*(1-$E$4))/$E$3)","v":312388.06808713969},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L46)*(1-$E$4))/$E$3)","v":314980.91954723868},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M46)*(1-$E$4))/$E$3)","v":317285.67640066001},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N46)*(1-$E$4))/$E$3)","v":319158.29134406487}]
["AMADOR50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J45)*(1-$E$4))/$E$3)","v":323191.61583755218},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K45)*(1-$E$4))/$E$3)","v":324776.13617427938},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L45)*(1-$E$4))/$E$3)","v":329817.79179113853},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M45)*(1-$E$4))/$E$3)","v":334427.3054979812},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N45)*(1-$E$4))/$E$3)","v":338316.58268812968}]
["AMADOR45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J44)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K44)*(1-$E$4))/$E$3)","v":337164.20426141901},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L44)*(1-$E$4))/$E$3)","v":344654.66403503838},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M44)*(1-$E$4))/$E$3)","v":351568.93459530239},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N44)*(1-$E$4))/$E$3)","v":357474.87403219455}]
["AMADOR40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J43)*(1-$E$4))/$E$3)","v":346239.18437176553},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K43)*(1-$E$4))/$E$3)","v":349552.2723485587},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L43)*(1-$E$4))/$E$3)","v":359491.53627893818},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M43)*(1-$E$4))/$E$3)","v":368710.56369262352},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N43)*(1-$E$4))/$E$3)","v":376633.16537625936}]
["AMADOR35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J42)*(1-$E$4))/$E$3)","v":357907.01594221103},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K42)*(1-$E$4))/$E$3)","v":361940.3404356984},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L42)*(1-$E$4))/$E$3)","v":374472.45582617691},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M42)*(1-$E$4))/$E$3)","v":385996.24009328359},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N42)*(1-$E$4))/$E$3)","v":395791.45672032423}]
["AMADOR30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J41)*(1-$E$4))/$E$3)","v":369430.80020931771},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K41)*(1-$E$4))/$E$3)","v":374328.40852283803},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L41)*(1-$E$4))/$E$3)","v":389309.32807007676},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M41)*(1-$E$4))/$E$3)","v":403137.86919060472},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N41)*(1-$E$4))/$E$3)","v":414949.74806438904}]
["AMADOR25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J40)*(1-$E$4))/$E$3)","v":380954.58447642438},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K40)*(1-$E$4))/$E$3)","v":386716.47660997772},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L40)*(1-$E$4))/$E$3)","v":404146.20031397662},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M40)*(1-$E$4))/$E$3)","v":420279.49828792596},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N40)*(1-$E$4))/$E$3)","v":434108.03940845391}]
["AMADOR20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J39)*(1-$E$4))/$E$3)","v":392478.36874353106},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K39)*(1-$E$4))/$E$3)","v":399104.54469711741},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L39)*(1-$E$4))/$E$3)","v":418983.07255787641},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M39)*(1-$E$4))/$E$3)","v":437421.12738524709},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N39)*(1-$E$4))/$E$3)","v":453266.33075251878}]
["AMADOR15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J47-'Rent Limits'!J38)*(1-$E$4))/$E$3)","v":404146.20031397662},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K47-'Rent Limits'!K38)*(1-$E$4))/$E$3)","v":411492.6127842571},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L47-'Rent Limits'!L38)*(1-$E$4))/$E$3)","v":433963.99210511509},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M47-'Rent Limits'!M38)*(1-$E$4))/$E$3)","v":454706.8037859071},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N47-'Rent Limits'!N38)*(1-$E$4))/$E$3)","v":472424.6220965836}]
["BUTTE"]
["BUTTE60%",300000,302000,304000,306000,308000]
["BUTTE55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J64)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K64)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L64)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M64)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N64)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["BUTTE50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J63)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K63)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L63)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M63)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N63)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["BUTTE45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J62)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K62)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L62)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M62)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N62)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["BUTTE40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J61)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K61)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L61)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M61)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N61)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["BUTTE35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J60)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K60)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L60)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M60)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N60)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["BUTTE30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J59)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K59)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L59)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M59)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N59)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["BUTTE25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J58)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K58)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L58)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M58)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N58)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["BUTTE20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J57)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K57)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L57)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M57)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N57)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["BUTTE15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J65-'Rent Limits'!J56)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K65-'Rent Limits'!K56)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L65-'Rent Limits'!L56)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M65-'Rent Limits'!M56)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N65-'Rent Limits'!N56)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["CALAVERAS"]
["CALAVERAS60%",300000,302000,304000,306000,308000]
["CALAVERAS55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J82)*(1-$E$4))/$E$3)","v":312099.97348046198},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K82)*(1-$E$4))/$E$3)","v":312964.257300495},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L82)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M82)*(1-$E$4))/$E$3)","v":317861.86561401538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N82)*(1-$E$4))/$E$3)","v":320022.57516409783}]
["CALAVERAS50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J81)*(1-$E$4))/$E$3)","v":324055.89965758519},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K81)*(1-$E$4))/$E$3)","v":325784.46729765116},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L81)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M81)*(1-$E$4))/$E$3)","v":335723.73122803069},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N81)*(1-$E$4))/$E$3)","v":339901.10302485689}]
["CALAVERAS45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J80)*(1-$E$4))/$E$3)","v":336155.87313804717},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K80)*(1-$E$4))/$E$3)","v":338748.72459814616},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L80)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M80)*(1-$E$4))/$E$3)","v":353585.59684204601},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N80)*(1-$E$4))/$E$3)","v":359779.63088561589}]
["CALAVERAS40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J79)*(1-$E$4))/$E$3)","v":348111.79931517038},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K79)*(1-$E$4))/$E$3)","v":351568.93459530239},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L79)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M79)*(1-$E$4))/$E$3)","v":371447.46245606139},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N79)*(1-$E$4))/$E$3)","v":379658.15874637489}]
["CALAVERAS35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J78)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K78)*(1-$E$4))/$E$3)","v":364389.14459245856},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L78)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M78)*(1-$E$4))/$E$3)","v":389309.32807007676},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N78)*(1-$E$4))/$E$3)","v":399680.73391047271}]
["CALAVERAS30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J77)*(1-$E$4))/$E$3)","v":372167.69897275558},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K77)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L77)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M77)*(1-$E$4))/$E$3)","v":407171.19368409208},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N77)*(1-$E$4))/$E$3)","v":419559.26177123177}]
["CALAVERAS25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J76)*(1-$E$4))/$E$3)","v":384267.67245321756},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K76)*(1-$E$4))/$E$3)","v":390173.61189010972},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L76)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M76)*(1-$E$4))/$E$3)","v":425033.0592981074},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N76)*(1-$E$4))/$E$3)","v":439437.78963199077}]
["CALAVERAS20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J75)*(1-$E$4))/$E$3)","v":396223.59863034077},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K75)*(1-$E$4))/$E$3)","v":403137.86919060472},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L75)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M75)*(1-$E$4))/$E$3)","v":442894.92491212278},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N75)*(1-$E$4))/$E$3)","v":459316.31749274977}]
["CALAVERAS15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J83-'Rent Limits'!J74)*(1-$E$4))/$E$3)","v":408323.57211080275},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K83-'Rent Limits'!K74)*(1-$E$4))/$E$3)","v":415958.07918776094},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L83-'Rent Limits'!L74)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M83-'Rent Limits'!M74)*(1-$E$4))/$E$3)","v":460756.79052613815},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N83-'Rent Limits'!N74)*(1-$E$4))/$E$3)","v":479338.89265684766}]
["COLUSA"]
["COLUSA60%",300000,302000,304000,306000,308000]
["COLUSA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J100)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K100)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L100)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M100)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N100)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["COLUSA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J99)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K99)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L99)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M99)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N99)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["COLUSA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J98)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K98)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L98)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M98)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N98)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["COLUSA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J97)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K97)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L97)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M97)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N97)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["COLUSA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J96)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K96)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L96)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M96)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N96)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["COLUSA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J95)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K95)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L95)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M95)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N95)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["COLUSA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J94)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K94)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L94)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M94)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N94)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["COLUSA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J93)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K93)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L93)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M93)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N93)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["COLUSA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J101-'Rent Limits'!J92)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K101-'Rent Limits'!K92)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L101-'Rent Limits'!L92)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M101-'Rent Limits'!M92)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N101-'Rent Limits'!N92)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["CONTRA COSTA"]
["CONTRA COSTA60%",300000,304000,308000,312000,316000]
["CONTRA COSTA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J118)*(1-$E$4))/$E$3)","v":318726.14943404833},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K118)*(1-$E$4))/$E$3)","v":320022.57516409783},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L118)*(1-$E$4))/$E$3)","v":324055.89965758519},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M118)*(1-$E$4))/$E$3)","v":327657.08224105602},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N118)*(1-$E$4))/$E$3)","v":330970.1702178492}]
["CONTRA COSTA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J117)*(1-$E$4))/$E$3)","v":337308.25156475784},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K117)*(1-$E$4))/$E$3)","v":340045.15032819571},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L117)*(1-$E$4))/$E$3)","v":347967.75201183156},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M117)*(1-$E$4))/$E$3)","v":355314.16448211204},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N117)*(1-$E$4))/$E$3)","v":361796.29313235951}]
["CONTRA COSTA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J116)*(1-$E$4))/$E$3)","v":356034.40099880623},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K116)*(1-$E$4))/$E$3)","v":360067.72549229354},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L116)*(1-$E$4))/$E$3)","v":372023.65166941669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M116)*(1-$E$4))/$E$3)","v":383115.29402650689},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N116)*(1-$E$4))/$E$3)","v":392766.46335020871}]
["CONTRA COSTA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J115)*(1-$E$4))/$E$3)","v":374616.50312951574},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K115)*(1-$E$4))/$E$3)","v":379946.25335305254},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L115)*(1-$E$4))/$E$3)","v":395935.50402366306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M115)*(1-$E$4))/$E$3)","v":410772.37626756291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N115)*(1-$E$4))/$E$3)","v":423592.58626471908}]
["CONTRA COSTA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J114)*(1-$E$4))/$E$3)","v":393342.65256356407},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K114)*(1-$E$4))/$E$3)","v":399968.82851715037},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L114)*(1-$E$4))/$E$3)","v":419991.40368124825},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M114)*(1-$E$4))/$E$3)","v":438429.45850861893},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N114)*(1-$E$4))/$E$3)","v":454562.75648256828}]
["CONTRA COSTA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J113)*(1-$E$4))/$E$3)","v":411924.75469427358},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K113)*(1-$E$4))/$E$3)","v":419991.40368124825},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L113)*(1-$E$4))/$E$3)","v":443903.25603549462},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M113)*(1-$E$4))/$E$3)","v":466230.58805301378},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N113)*(1-$E$4))/$E$3)","v":485388.87939707865}]
["CONTRA COSTA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J112)*(1-$E$4))/$E$3)","v":430650.90412832191},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K112)*(1-$E$4))/$E$3)","v":440013.97884534614},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L112)*(1-$E$4))/$E$3)","v":467959.15569307981},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M112)*(1-$E$4))/$E$3)","v":493887.6702940698},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N112)*(1-$E$4))/$E$3)","v":516359.04961492779}]
["CONTRA COSTA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J111)*(1-$E$4))/$E$3)","v":449233.00625903148},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K111)*(1-$E$4))/$E$3)","v":459892.50670610508},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L111)*(1-$E$4))/$E$3)","v":491871.00804732612},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M111)*(1-$E$4))/$E$3)","v":521544.75253512582},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N111)*(1-$E$4))/$E$3)","v":547185.17252943816}]
["CONTRA COSTA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J119-'Rent Limits'!J110)*(1-$E$4))/$E$3)","v":467959.15569307981},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K119-'Rent Limits'!K110)*(1-$E$4))/$E$3)","v":479915.08187020291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L119-'Rent Limits'!L110)*(1-$E$4))/$E$3)","v":515926.90770491131},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M119-'Rent Limits'!M110)*(1-$E$4))/$E$3)","v":549345.88207952073},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N119-'Rent Limits'!N110)*(1-$E$4))/$E$3)","v":578155.34274728736}]
["DEL NORTE"]
["DEL NORTE60%",300000,302000,304000,306000,308000]
["DEL NORTE55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J136)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K136)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L136)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M136)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N136)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["DEL NORTE50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J135)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K135)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L135)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M135)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N135)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["DEL NORTE45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J134)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K134)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L134)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M134)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N134)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["DEL NORTE40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J133)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K133)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L133)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M133)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N133)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["DEL NORTE35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J132)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K132)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L132)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M132)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N132)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["DEL NORTE30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J131)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K131)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L131)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M131)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N131)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["DEL NORTE25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J130)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K130)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L130)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M130)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N130)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["DEL NORTE20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J129)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K129)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L129)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M129)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N129)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["DEL NORTE15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J137-'Rent Limits'!J128)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K137-'Rent Limits'!K128)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L137-'Rent Limits'!L128)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M137-'Rent Limits'!M128)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N137-'Rent Limits'!N128)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["EL DORADO"]
["EL DORADO60%",300000,302000,304000,306000,308000]
["EL DORADO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J154)*(1-$E$4))/$E$3)","v":313540.44651385036},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K154)*(1-$E$4))/$E$3)","v":314404.73033388332},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L154)*(1-$E$4))/$E$3)","v":317429.72370399884},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M154)*(1-$E$4))/$E$3)","v":320022.57516409783},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N154)*(1-$E$4))/$E$3)","v":322471.37932085805}]
["EL DORADO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J153)*(1-$E$4))/$E$3)","v":327080.89302770072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K153)*(1-$E$4))/$E$3)","v":328953.50797110552},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L153)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M153)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N153)*(1-$E$4))/$E$3)","v":344798.71133837721}]
["EL DORADO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J152)*(1-$E$4))/$E$3)","v":340621.33954155102},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K152)*(1-$E$4))/$E$3)","v":343358.23830498889},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L152)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M152)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N152)*(1-$E$4))/$E$3)","v":367270.0906592352}]
["EL DORADO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J151)*(1-$E$4))/$E$3)","v":354017.73875206255},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K151)*(1-$E$4))/$E$3)","v":357907.01594221103},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L151)*(1-$E$4))/$E$3)","v":369430.80020931771},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M151)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N151)*(1-$E$4))/$E$3)","v":389597.42267675442}]
["EL DORADO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J150)*(1-$E$4))/$E$3)","v":367558.18526591291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K150)*(1-$E$4))/$E$3)","v":372455.79357943323},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L150)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M150)*(1-$E$4))/$E$3)","v":400400.9704271669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N150)*(1-$E$4))/$E$3)","v":412068.80199761241}]
["EL DORADO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J149)*(1-$E$4))/$E$3)","v":381098.63177976321},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K149)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L149)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M149)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N149)*(1-$E$4))/$E$3)","v":434396.13401513163}]
["EL DORADO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J148)*(1-$E$4))/$E$3)","v":394639.07829361357},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K148)*(1-$E$4))/$E$3)","v":401409.30155053874},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L148)*(1-$E$4))/$E$3)","v":421575.9240179754},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M148)*(1-$E$4))/$E$3)","v":440590.16805870144},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N148)*(1-$E$4))/$E$3)","v":456867.51333598961}]
["EL DORADO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J147)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K147)*(1-$E$4))/$E$3)","v":415814.03188442206},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L147)*(1-$E$4))/$E$3)","v":439005.6477219743},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M147)*(1-$E$4))/$E$3)","v":460612.74322279927},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N147)*(1-$E$4))/$E$3)","v":479194.84535350878}]
["EL DORADO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J155-'Rent Limits'!J146)*(1-$E$4))/$E$3)","v":421719.97132131422},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K155-'Rent Limits'!K146)*(1-$E$4))/$E$3)","v":430362.80952164426},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L155-'Rent Limits'!L146)*(1-$E$4))/$E$3)","v":456435.37142597314},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M155-'Rent Limits'!M146)*(1-$E$4))/$E$3)","v":480635.3183868971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N155-'Rent Limits'!N146)*(1-$E$4))/$E$3)","v":501666.22467436688}]
["FRESNO"]
["FRESNO60%",300000,302000,304000,306000,308000]
["FRESNO55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J172)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K172)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L172)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M172)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N172)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["FRESNO50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J171)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K171)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L171)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M171)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N171)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["FRESNO45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J170)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K170)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L170)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M170)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N170)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["FRESNO40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J169)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K169)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L169)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M169)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N169)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["FRESNO35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J168)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K168)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L168)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M168)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N168)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["FRESNO30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J167)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K167)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L167)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M167)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N167)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["FRESNO25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J166)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K166)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L166)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M166)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N166)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["FRESNO20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J165)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K165)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L165)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M165)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N165)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["FRESNO15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J173-'Rent Limits'!J164)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K173-'Rent Limits'!K164)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L173-'Rent Limits'!L164)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M173-'Rent Limits'!M164)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N173-'Rent Limits'!N164)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["GLENN"]
["GLENN60%",300000,302000,304000,306000,308000]
["GLENN55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J190)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K190)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L190)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M190)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N190)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["GLENN50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J189)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K189)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L189)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M189)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N189)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["GLENN45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J188)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K188)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L188)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M188)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N188)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["GLENN40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J187)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K187)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L187)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M187)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N187)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["GLENN35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J186)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K186)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L186)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M186)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N186)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["GLENN30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J185)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K185)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L185)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M185)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N185)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["GLENN25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J184)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K184)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L184)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M184)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N184)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["GLENN20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J183)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K183)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L183)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M183)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N183)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["GLENN15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J191-'Rent Limits'!J182)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K191-'Rent Limits'!K182)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L191-'Rent Limits'!L182)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M191-'Rent Limits'!M182)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N191-'Rent Limits'!N182)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["HUMBOLDT"]
["HUMBOLDT60%",300000,302000,304000,306000,308000]
["HUMBOLDT55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J208)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K208)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L208)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M208)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N208)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["HUMBOLDT50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J207)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K207)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L207)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M207)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N207)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["HUMBOLDT45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J206)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K206)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L206)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M206)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N206)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["HUMBOLDT40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J205)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K205)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L205)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M205)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N205)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["HUMBOLDT35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J204)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K204)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L204)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M204)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N204)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["HUMBOLDT30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J203)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K203)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L203)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M203)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N203)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["HUMBOLDT25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J202)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K202)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L202)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M202)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N202)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["HUMBOLDT20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J201)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K201)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L201)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M201)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N201)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["HUMBOLDT15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J209-'Rent Limits'!J200)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K209-'Rent Limits'!K200)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L209-'Rent Limits'!L200)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M209-'Rent Limits'!M200)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N209-'Rent Limits'!N200)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["IMPERIAL"]
["IMPERIAL60%",300000,302000,304000,306000,308000]
["IMPERIAL55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J226)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K226)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L226)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M226)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N226)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["IMPERIAL50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J225)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K225)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L225)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M225)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N225)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["IMPERIAL45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J224)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K224)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L224)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M224)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N224)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["IMPERIAL40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J223)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K223)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L223)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M223)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N223)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["IMPERIAL35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J222)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K222)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L222)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M222)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N222)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["IMPERIAL30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J221)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K221)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L221)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M221)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N221)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["IMPERIAL25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J220)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K220)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L220)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M220)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N220)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["IMPERIAL20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J219)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K219)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L219)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M219)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N219)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["IMPERIAL15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J227-'Rent Limits'!J218)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K227-'Rent Limits'!K218)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L227-'Rent Limits'!L218)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M227-'Rent Limits'!M218)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N227-'Rent Limits'!N218)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["INYO"]
["INYO60%",300000,302000,304000,306000,308000]
["INYO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J244)*(1-$E$4))/$E$3)","v":310803.54775041249},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K244)*(1-$E$4))/$E$3)","v":311523.78426710668},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L244)*(1-$E$4))/$E$3)","v":313828.54112052801},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M244)*(1-$E$4))/$E$3)","v":315989.25067061052},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N244)*(1-$E$4))/$E$3)","v":317861.86561401538}]
["INYO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J243)*(1-$E$4))/$E$3)","v":321607.09550082503},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K243)*(1-$E$4))/$E$3)","v":323047.56853421335},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L243)*(1-$E$4))/$E$3)","v":327657.08224105602},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M243)*(1-$E$4))/$E$3)","v":331978.50134122104},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N243)*(1-$E$4))/$E$3)","v":335723.73122803069}]
["INYO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J242)*(1-$E$4))/$E$3)","v":332410.64325123752},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K242)*(1-$E$4))/$E$3)","v":334571.35280132003},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L242)*(1-$E$4))/$E$3)","v":341485.62336158403},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M242)*(1-$E$4))/$E$3)","v":347967.75201183156},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N242)*(1-$E$4))/$E$3)","v":353585.59684204601}]
["INYO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J241)*(1-$E$4))/$E$3)","v":343070.14369831118},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K241)*(1-$E$4))/$E$3)","v":346095.1370684267},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L241)*(1-$E$4))/$E$3)","v":355314.16448211204},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M241)*(1-$E$4))/$E$3)","v":363957.00268244202},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N241)*(1-$E$4))/$E$3)","v":371303.41515272256}]
["INYO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J240)*(1-$E$4))/$E$3)","v":353873.69144872372},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K240)*(1-$E$4))/$E$3)","v":357762.9686388722},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L240)*(1-$E$4))/$E$3)","v":369286.75290597888},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M240)*(1-$E$4))/$E$3)","v":379946.25335305254},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N240)*(1-$E$4))/$E$3)","v":389165.28076673788}]
["INYO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J239)*(1-$E$4))/$E$3)","v":364677.23919913621},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K239)*(1-$E$4))/$E$3)","v":369286.75290597888},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L239)*(1-$E$4))/$E$3)","v":383115.29402650689},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M239)*(1-$E$4))/$E$3)","v":395935.50402366306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N239)*(1-$E$4))/$E$3)","v":407027.14638075326}]
["INYO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J238)*(1-$E$4))/$E$3)","v":375480.7869495487},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K238)*(1-$E$4))/$E$3)","v":380810.53717308555},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L238)*(1-$E$4))/$E$3)","v":396943.8351470349},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M238)*(1-$E$4))/$E$3)","v":411924.75469427358},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N238)*(1-$E$4))/$E$3)","v":424889.01199476857}]
["INYO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J237)*(1-$E$4))/$E$3)","v":386140.28739662236},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K237)*(1-$E$4))/$E$3)","v":392334.32144019223},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L237)*(1-$E$4))/$E$3)","v":410772.37626756291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M237)*(1-$E$4))/$E$3)","v":427914.00536488404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N237)*(1-$E$4))/$E$3)","v":442750.87760878389}]
["INYO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J245-'Rent Limits'!J236)*(1-$E$4))/$E$3)","v":396943.8351470349},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K245-'Rent Limits'!K236)*(1-$E$4))/$E$3)","v":403858.10570729885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L245-'Rent Limits'!L236)*(1-$E$4))/$E$3)","v":424600.91738809092},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M245-'Rent Limits'!M236)*(1-$E$4))/$E$3)","v":443903.25603549462},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N245-'Rent Limits'!N236)*(1-$E$4))/$E$3)","v":460612.74322279927}]
["KERN"]
["KERN60%",300000,302000,304000,306000,308000]
["KERN55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J262)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K262)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L262)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M262)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N262)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["KERN50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J261)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K261)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L261)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M261)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N261)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["KERN45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J260)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K260)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L260)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M260)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N260)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["KERN40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J259)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K259)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L259)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M259)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N259)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["KERN35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J258)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K258)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L258)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M258)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N258)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["KERN30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J257)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K257)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L257)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M257)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N257)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["KERN25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J256)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K256)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L256)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M256)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N256)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["KERN20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J255)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K255)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L255)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M255)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N255)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["KERN15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J263-'Rent Limits'!J254)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K263-'Rent Limits'!K254)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L263-'Rent Limits'!L254)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M263-'Rent Limits'!M254)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N263-'Rent Limits'!N254)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["KINGS"]
["KINGS60%",300000,302000,304000,306000,308000]
["KINGS55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J280)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K280)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L280)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M280)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N280)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["KINGS50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J279)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K279)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L279)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M279)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N279)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["KINGS45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J278)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K278)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L278)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M278)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N278)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["KINGS40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J277)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K277)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L277)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M277)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N277)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["KINGS35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J276)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K276)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L276)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M276)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N276)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["KINGS30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J275)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K275)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L275)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M275)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N275)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["KINGS25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J274)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K274)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L274)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M274)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N274)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["KINGS20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J273)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K273)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L273)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M273)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N273)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["KINGS15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J281-'Rent Limits'!J272)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K281-'Rent Limits'!K272)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L281-'Rent Limits'!L272)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M281-'Rent Limits'!M272)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N281-'Rent Limits'!N272)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["LAKE"]
["LAKE60%",300000,302000,304000,306000,308000]
["LAKE55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J298)*(1-$E$4))/$E$3)","v":309363.07471702417},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K298)*(1-$E$4))/$E$3)","v":309939.26393037953},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L298)*(1-$E$4))/$E$3)","v":312099.97348046198},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M298)*(1-$E$4))/$E$3)","v":313972.58842386684},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N298)*(1-$E$4))/$E$3)","v":315413.06145725516}]
["LAKE50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J297)*(1-$E$4))/$E$3)","v":318726.14943404833},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K297)*(1-$E$4))/$E$3)","v":320022.57516409783},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L297)*(1-$E$4))/$E$3)","v":324199.94696092402},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M297)*(1-$E$4))/$E$3)","v":327801.12954439485},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N297)*(1-$E$4))/$E$3)","v":330970.1702178492}]
["LAKE45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J296)*(1-$E$4))/$E$3)","v":328089.2241510725},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K296)*(1-$E$4))/$E$3)","v":330105.88639781618},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L296)*(1-$E$4))/$E$3)","v":336155.87313804717},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M296)*(1-$E$4))/$E$3)","v":341773.71796826168},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N296)*(1-$E$4))/$E$3)","v":346527.27897844318}]
["LAKE40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J295)*(1-$E$4))/$E$3)","v":337452.29886809667},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K295)*(1-$E$4))/$E$3)","v":340045.15032819571},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L295)*(1-$E$4))/$E$3)","v":348255.84661850921},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M295)*(1-$E$4))/$E$3)","v":355602.25908878969},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N295)*(1-$E$4))/$E$3)","v":361940.3404356984}]
["LAKE35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J294)*(1-$E$4))/$E$3)","v":346815.37358512089},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K294)*(1-$E$4))/$E$3)","v":350128.46156191407},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L294)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M294)*(1-$E$4))/$E$3)","v":369574.84751265653},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N294)*(1-$E$4))/$E$3)","v":377497.44919629238}]
["LAKE30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J293)*(1-$E$4))/$E$3)","v":356178.44830214506},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K293)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L293)*(1-$E$4))/$E$3)","v":372311.7462760944},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M293)*(1-$E$4))/$E$3)","v":383403.38863318454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N293)*(1-$E$4))/$E$3)","v":393054.55795688636}]
["LAKE25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J292)*(1-$E$4))/$E$3)","v":365541.52301916922},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K292)*(1-$E$4))/$E$3)","v":370151.03672601189},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L292)*(1-$E$4))/$E$3)","v":384411.71975655638},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M292)*(1-$E$4))/$E$3)","v":397375.97705705138},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N292)*(1-$E$4))/$E$3)","v":408467.61941414158}]
["LAKE20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J291)*(1-$E$4))/$E$3)","v":374904.59773619339},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K291)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L291)*(1-$E$4))/$E$3)","v":396367.64593367954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M291)*(1-$E$4))/$E$3)","v":411204.51817757939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N291)*(1-$E$4))/$E$3)","v":424024.72817473556}]
["LAKE15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J299-'Rent Limits'!J290)*(1-$E$4))/$E$3)","v":384267.67245321756},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K299-'Rent Limits'!K290)*(1-$E$4))/$E$3)","v":390317.65919344855},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L299-'Rent Limits'!L290)*(1-$E$4))/$E$3)","v":408467.61941414158},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M299-'Rent Limits'!M290)*(1-$E$4))/$E$3)","v":425177.10660144628},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N299-'Rent Limits'!N290)*(1-$E$4))/$E$3)","v":439581.8369353296}]
["LASSEN"]
["LASSEN60%",300000,302000,304000,306000,308000]
["LASSEN55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J316)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K316)*(1-$E$4))/$E$3)","v":311379.73696376785},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L316)*(1-$E$4))/$E$3)","v":313540.44651385036},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M316)*(1-$E$4))/$E$3)","v":315701.15606393287},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N316)*(1-$E$4))/$E$3)","v":317573.77100733767}]
["LASSEN50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J315)*(1-$E$4))/$E$3)","v":321174.95359080849},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K315)*(1-$E$4))/$E$3)","v":322615.42662419687},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L315)*(1-$E$4))/$E$3)","v":327224.94033103954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M315)*(1-$E$4))/$E$3)","v":331402.31212786568},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N315)*(1-$E$4))/$E$3)","v":335003.49471133651}]
["LASSEN45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J314)*(1-$E$4))/$E$3)","v":331690.40673454339},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K314)*(1-$E$4))/$E$3)","v":333995.16358796472},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L314)*(1-$E$4))/$E$3)","v":340765.38684488984},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M314)*(1-$E$4))/$E$3)","v":347103.46819179854},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N314)*(1-$E$4))/$E$3)","v":352577.26571867423}]
["LASSEN40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J313)*(1-$E$4))/$E$3)","v":342205.85987827822},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K313)*(1-$E$4))/$E$3)","v":345230.85324839369},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L313)*(1-$E$4))/$E$3)","v":354305.8333587402},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M313)*(1-$E$4))/$E$3)","v":362804.62425573135},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N313)*(1-$E$4))/$E$3)","v":370006.98942267307}]
["LASSEN35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J312)*(1-$E$4))/$E$3)","v":352865.36032535188},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K312)*(1-$E$4))/$E$3)","v":356610.59021216154},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L312)*(1-$E$4))/$E$3)","v":367990.32717592939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M312)*(1-$E$4))/$E$3)","v":378505.78031966422},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N312)*(1-$E$4))/$E$3)","v":387580.76043001073}]
["LASSEN30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J311)*(1-$E$4))/$E$3)","v":363380.81346908672},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K311)*(1-$E$4))/$E$3)","v":367990.32717592939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L311)*(1-$E$4))/$E$3)","v":381530.77368977969},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M311)*(1-$E$4))/$E$3)","v":394206.93638359709},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N311)*(1-$E$4))/$E$3)","v":405154.5314373484}]
["LASSEN25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J310)*(1-$E$4))/$E$3)","v":374040.31391616038},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K310)*(1-$E$4))/$E$3)","v":379226.01683635841},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L310)*(1-$E$4))/$E$3)","v":395215.26750696887},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M310)*(1-$E$4))/$E$3)","v":409908.0924475299},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N310)*(1-$E$4))/$E$3)","v":422584.25514134724}]
["LASSEN20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J309)*(1-$E$4))/$E$3)","v":384555.76705989521},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K309)*(1-$E$4))/$E$3)","v":390605.75380012626},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L309)*(1-$E$4))/$E$3)","v":408755.71402081923},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M309)*(1-$E$4))/$E$3)","v":425609.24851146276},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N309)*(1-$E$4))/$E$3)","v":440158.0261486849}]
["LASSEN15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J317-'Rent Limits'!J308)*(1-$E$4))/$E$3)","v":395071.22020363004},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K317-'Rent Limits'!K308)*(1-$E$4))/$E$3)","v":401985.49076389405},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L317-'Rent Limits'!L308)*(1-$E$4))/$E$3)","v":422296.16053466959},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M317-'Rent Limits'!M308)*(1-$E$4))/$E$3)","v":441310.40457539563},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N317-'Rent Limits'!N308)*(1-$E$4))/$E$3)","v":457731.79715602263}]
["LOS ANGELES"]
["LOS ANGELES60%",300000,303000,306000,309000,312000]
["LOS ANGELES55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J334)*(1-$E$4))/$E$3)","v":315845.20336727169},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K334)*(1-$E$4))/$E$3)","v":317141.62909732119},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L334)*(1-$E$4))/$E$3)","v":320454.71707411436},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M334)*(1-$E$4))/$E$3)","v":323623.75774756866},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N334)*(1-$E$4))/$E$3)","v":326360.65651100653}]
["LOS ANGELES50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J333)*(1-$E$4))/$E$3)","v":331834.45403788221},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K333)*(1-$E$4))/$E$3)","v":334139.21089130349},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L333)*(1-$E$4))/$E$3)","v":340909.43414822873},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M333)*(1-$E$4))/$E$3)","v":347247.51549513737},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N333)*(1-$E$4))/$E$3)","v":352721.31302201306}]
["LOS ANGELES45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J332)*(1-$E$4))/$E$3)","v":347679.65740515385},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K332)*(1-$E$4))/$E$3)","v":351136.79268528585},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L332)*(1-$E$4))/$E$3)","v":361364.15122234303},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M332)*(1-$E$4))/$E$3)","v":370871.27324270608},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N332)*(1-$E$4))/$E$3)","v":379081.96953301958}]
["LOS ANGELES40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J331)*(1-$E$4))/$E$3)","v":363524.86077242554},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K331)*(1-$E$4))/$E$3)","v":368134.37447926821},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L331)*(1-$E$4))/$E$3)","v":381674.82099311857},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M331)*(1-$E$4))/$E$3)","v":394495.03099027474},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N331)*(1-$E$4))/$E$3)","v":405298.57874068723}]
["LOS ANGELES35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J330)*(1-$E$4))/$E$3)","v":379514.11144303606},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K330)*(1-$E$4))/$E$3)","v":385276.0035765894},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L330)*(1-$E$4))/$E$3)","v":402129.53806723293},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M330)*(1-$E$4))/$E$3)","v":418118.78873784345},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N330)*(1-$E$4))/$E$3)","v":431659.23525169375}]
["LOS ANGELES30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J329)*(1-$E$4))/$E$3)","v":395359.31481030775},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K329)*(1-$E$4))/$E$3)","v":402273.58537057176},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L329)*(1-$E$4))/$E$3)","v":422584.25514134724},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M329)*(1-$E$4))/$E$3)","v":441742.54648541211},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N329)*(1-$E$4))/$E$3)","v":458019.89176270028}]
["LOS ANGELES25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J328)*(1-$E$4))/$E$3)","v":411348.56548091827},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K328)*(1-$E$4))/$E$3)","v":419271.16716455406},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L328)*(1-$E$4))/$E$3)","v":443038.97221546154},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M328)*(1-$E$4))/$E$3)","v":465366.30423298076},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N328)*(1-$E$4))/$E$3)","v":484380.54827370681}]
["LOS ANGELES20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J327)*(1-$E$4))/$E$3)","v":427193.76884818991},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K327)*(1-$E$4))/$E$3)","v":436268.74895853642},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L327)*(1-$E$4))/$E$3)","v":463493.68928957591},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M327)*(1-$E$4))/$E$3)","v":488990.06198054942},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N327)*(1-$E$4))/$E$3)","v":510741.20478471328}]
["LOS ANGELES15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J335-'Rent Limits'!J326)*(1-$E$4))/$E$3)","v":443038.97221546154},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K335-'Rent Limits'!K326)*(1-$E$4))/$E$3)","v":453410.37805585761},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L335-'Rent Limits'!L326)*(1-$E$4))/$E$3)","v":483948.40636369033},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M335-'Rent Limits'!M326)*(1-$E$4))/$E$3)","v":512613.81972811813},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N335-'Rent Limits'!N326)*(1-$E$4))/$E$3)","v":537101.86129571986}]
["MADERA"]
["MADERA60%",300000,302000,304000,306000,308000]
["MADERA55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J352)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K352)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L352)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M352)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N352)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["MADERA50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J351)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K351)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L351)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M351)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N351)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["MADERA45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J350)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K350)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L350)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M350)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N350)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["MADERA40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J349)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K349)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L349)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M349)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N349)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["MADERA35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J348)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K348)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L348)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M348)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N348)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["MADERA30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J347)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K347)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L347)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M347)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N347)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["MADERA25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J346)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K346)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L346)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M346)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N346)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["MADERA20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J345)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K345)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L345)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M345)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N345)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["MADERA15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J353-'Rent Limits'!J344)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K353-'Rent Limits'!K344)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L353-'Rent Limits'!L344)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M353-'Rent Limits'!M344)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N353-'Rent Limits'!N344)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["MARIN"]
["MARIN60%",300000,305000,310000,315000,320000]
["MARIN55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J370)*(1-$E$4))/$E$3)","v":323479.71044422983},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K370)*(1-$E$4))/$E$3)","v":325208.27808429586},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L370)*(1-$E$4))/$E$3)","v":330105.88639781618},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M370)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N370)*(1-$E$4))/$E$3)","v":338892.77190148504}]
["MARIN50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J369)*(1-$E$4))/$E$3)","v":346815.37358512089},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K369)*(1-$E$4))/$E$3)","v":350272.50886525289},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L369)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M369)*(1-$E$4))/$E$3)","v":369574.84751265653},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N369)*(1-$E$4))/$E$3)","v":377641.4964996312}]
["MARIN45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J368)*(1-$E$4))/$E$3)","v":370295.08402935072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K368)*(1-$E$4))/$E$3)","v":375336.73964620987},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L368)*(1-$E$4))/$E$3)","v":390317.65919344855},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M368)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N368)*(1-$E$4))/$E$3)","v":416534.26840111625}]
["MARIN40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J367)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K367)*(1-$E$4))/$E$3)","v":400400.9704271669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L367)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M367)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N367)*(1-$E$4))/$E$3)","v":455282.99299926241}]
["MARIN35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J366)*(1-$E$4))/$E$3)","v":417110.45761447155},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K366)*(1-$E$4))/$E$3)","v":425609.24851146276},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L366)*(1-$E$4))/$E$3)","v":450673.47929241974},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M366)*(1-$E$4))/$E$3)","v":474009.14243331074},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N366)*(1-$E$4))/$E$3)","v":494175.76490074745}]
["MARIN30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J365)*(1-$E$4))/$E$3)","v":440590.16805870144},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K365)*(1-$E$4))/$E$3)","v":450673.47929241974},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L365)*(1-$E$4))/$E$3)","v":480779.36569023598},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M365)*(1-$E$4))/$E$3)","v":508724.54253796965},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N365)*(1-$E$4))/$E$3)","v":532924.48949889361}]
["MARIN25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J364)*(1-$E$4))/$E$3)","v":463925.83119959245},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K364)*(1-$E$4))/$E$3)","v":475737.71007337677},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L364)*(1-$E$4))/$E$3)","v":510885.25208805216},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M364)*(1-$E$4))/$E$3)","v":543583.98994596733},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N364)*(1-$E$4))/$E$3)","v":571817.26140037877}]
["MARIN20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J363)*(1-$E$4))/$E$3)","v":487405.54164382233},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K363)*(1-$E$4))/$E$3)","v":500801.94085433381},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L363)*(1-$E$4))/$E$3)","v":540991.13848586835},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M363)*(1-$E$4))/$E$3)","v":578299.39005062613},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N363)*(1-$E$4))/$E$3)","v":610565.98599852482}]
["MARIN15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J371-'Rent Limits'!J362)*(1-$E$4))/$E$3)","v":510885.25208805216},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K371-'Rent Limits'!K362)*(1-$E$4))/$E$3)","v":526010.21893862973},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L371-'Rent Limits'!L362)*(1-$E$4))/$E$3)","v":571097.02488368447},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M371-'Rent Limits'!M362)*(1-$E$4))/$E$3)","v":613158.83745862381},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N371-'Rent Limits'!N362)*(1-$E$4))/$E$3)","v":649458.75790000986}]
["MARIPOSA"]
["MARIPOSA60%",300000,302000,304000,306000,308000]
["MARIPOSA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J388)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K388)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L388)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M388)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N388)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["MARIPOSA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J387)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K387)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L387)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M387)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N387)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["MARIPOSA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J386)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K386)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L386)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M386)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N386)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["MARIPOSA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J385)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K385)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L385)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M385)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N385)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["MARIPOSA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J384)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K384)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L384)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M384)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N384)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["MARIPOSA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J383)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K383)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L383)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M383)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N383)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["MARIPOSA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J382)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K382)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L382)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M382)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N382)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["MARIPOSA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J381)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K381)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L381)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M381)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N381)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["MARIPOSA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J389-'Rent Limits'!J380)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K389-'Rent Limits'!K380)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L389-'Rent Limits'!L380)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M389-'Rent Limits'!M380)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N389-'Rent Limits'!N380)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["MENDOCINO"]
["MENDOCINO60%",300000,302000,304000,306000,308000]
["MENDOCINO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J406)*(1-$E$4))/$E$3)","v":310659.50044707366},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K406)*(1-$E$4))/$E$3)","v":311523.78426710668},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L406)*(1-$E$4))/$E$3)","v":313828.54112052801},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M406)*(1-$E$4))/$E$3)","v":315989.25067061052},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N406)*(1-$E$4))/$E$3)","v":317861.86561401538}]
["MENDOCINO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J405)*(1-$E$4))/$E$3)","v":321463.04819748621},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K405)*(1-$E$4))/$E$3)","v":323047.56853421335},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L405)*(1-$E$4))/$E$3)","v":327513.0349377172},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M405)*(1-$E$4))/$E$3)","v":331834.45403788221},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N405)*(1-$E$4))/$E$3)","v":335579.68392469187}]
["MENDOCINO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J404)*(1-$E$4))/$E$3)","v":332122.54864455987},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K404)*(1-$E$4))/$E$3)","v":334427.3054979812},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L404)*(1-$E$4))/$E$3)","v":341341.57605824521},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M404)*(1-$E$4))/$E$3)","v":347823.70470849267},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N404)*(1-$E$4))/$E$3)","v":353297.50223536836}]
["MENDOCINO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J403)*(1-$E$4))/$E$3)","v":342782.04909163353},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K403)*(1-$E$4))/$E$3)","v":345951.08976508788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L403)*(1-$E$4))/$E$3)","v":355026.06987543439},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M403)*(1-$E$4))/$E$3)","v":363668.90807576437},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N403)*(1-$E$4))/$E$3)","v":371015.32054604485}]
["MENDOCINO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J402)*(1-$E$4))/$E$3)","v":353585.59684204601},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K402)*(1-$E$4))/$E$3)","v":357474.87403219455},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L402)*(1-$E$4))/$E$3)","v":368854.6109959624},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M402)*(1-$E$4))/$E$3)","v":379658.15874637489},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N402)*(1-$E$4))/$E$3)","v":388877.18616006023}]
["MENDOCINO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J401)*(1-$E$4))/$E$3)","v":364245.09728911973},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K401)*(1-$E$4))/$E$3)","v":368854.6109959624},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L401)*(1-$E$4))/$E$3)","v":382683.15211649041},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M401)*(1-$E$4))/$E$3)","v":395503.36211364658},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N401)*(1-$E$4))/$E$3)","v":406595.00447073672}]
["MENDOCINO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J400)*(1-$E$4))/$E$3)","v":375048.64503953222},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K400)*(1-$E$4))/$E$3)","v":380378.39526306908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L400)*(1-$E$4))/$E$3)","v":396367.64593367954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M400)*(1-$E$4))/$E$3)","v":411492.6127842571},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N400)*(1-$E$4))/$E$3)","v":424312.82278141327}]
["MENDOCINO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J399)*(1-$E$4))/$E$3)","v":385708.14548660594},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K399)*(1-$E$4))/$E$3)","v":391902.17953017575},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L399)*(1-$E$4))/$E$3)","v":410196.18705420761},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M399)*(1-$E$4))/$E$3)","v":427337.81615152874},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N399)*(1-$E$4))/$E$3)","v":442030.64109208976}]
["MENDOCINO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J407-'Rent Limits'!J398)*(1-$E$4))/$E$3)","v":396367.64593367954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K407-'Rent Limits'!K398)*(1-$E$4))/$E$3)","v":403281.91649394354},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L407-'Rent Limits'!L398)*(1-$E$4))/$E$3)","v":424024.72817473556},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M407-'Rent Limits'!M398)*(1-$E$4))/$E$3)","v":443327.06682213926},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N407-'Rent Limits'!N398)*(1-$E$4))/$E$3)","v":459892.50670610508}]
["MERCED"]
["MERCED60%",300000,302000,304000,306000,308000]
["MERCED55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J424)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K424)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L424)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M424)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N424)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["MERCED50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J423)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K423)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L423)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M423)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N423)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["MERCED45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J422)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K422)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L422)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M422)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N422)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["MERCED40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J421)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K421)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L421)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M421)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N421)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["MERCED35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J420)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K420)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L420)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M420)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N420)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["MERCED30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J419)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K419)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L419)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M419)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N419)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["MERCED25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J418)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K418)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L418)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M418)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N418)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["MERCED20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J417)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K417)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L417)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M417)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N417)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["MERCED15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J425-'Rent Limits'!J416)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K425-'Rent Limits'!K416)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L425-'Rent Limits'!L416)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M425-'Rent Limits'!M416)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N425-'Rent Limits'!N416)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["MODOC"]
["MODOC60%",300000,302000,304000,306000,308000]
["MODOC55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J442)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K442)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L442)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M442)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N442)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["MODOC50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J441)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K441)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L441)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M441)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N441)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["MODOC45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J440)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K440)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L440)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M440)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N440)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["MODOC40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J439)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K439)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L439)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M439)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N439)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["MODOC35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J438)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K438)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L438)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M438)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N438)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["MODOC30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J437)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K437)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L437)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M437)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N437)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["MODOC25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J436)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K436)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L436)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M436)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N436)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["MODOC20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J435)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K435)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L435)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M435)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N435)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["MODOC15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J443-'Rent Limits'!J434)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K443-'Rent Limits'!K434)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L443-'Rent Limits'!L434)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M443-'Rent Limits'!M434)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N443-'Rent Limits'!N434)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["MONO"]
["MONO60%",300000,302000,304000,306000,308000]
["MONO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J460)*(1-$E$4))/$E$3)","v":310659.50044707366},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K460)*(1-$E$4))/$E$3)","v":311523.78426710668},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L460)*(1-$E$4))/$E$3)","v":313828.54112052801},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M460)*(1-$E$4))/$E$3)","v":315989.25067061052},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N460)*(1-$E$4))/$E$3)","v":317861.86561401538}]
["MONO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J459)*(1-$E$4))/$E$3)","v":321463.04819748621},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K459)*(1-$E$4))/$E$3)","v":323047.56853421335},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L459)*(1-$E$4))/$E$3)","v":327513.0349377172},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M459)*(1-$E$4))/$E$3)","v":331834.45403788221},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N459)*(1-$E$4))/$E$3)","v":335579.68392469187}]
["MONO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J458)*(1-$E$4))/$E$3)","v":332122.54864455987},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K458)*(1-$E$4))/$E$3)","v":334427.3054979812},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L458)*(1-$E$4))/$E$3)","v":341341.57605824521},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M458)*(1-$E$4))/$E$3)","v":347823.70470849267},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N458)*(1-$E$4))/$E$3)","v":353297.50223536836}]
["MONO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J457)*(1-$E$4))/$E$3)","v":342782.04909163353},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K457)*(1-$E$4))/$E$3)","v":345951.08976508788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L457)*(1-$E$4))/$E$3)","v":355026.06987543439},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M457)*(1-$E$4))/$E$3)","v":363668.90807576437},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N457)*(1-$E$4))/$E$3)","v":371015.32054604485}]
["MONO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J456)*(1-$E$4))/$E$3)","v":353585.59684204601},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K456)*(1-$E$4))/$E$3)","v":357474.87403219455},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L456)*(1-$E$4))/$E$3)","v":368854.6109959624},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M456)*(1-$E$4))/$E$3)","v":379658.15874637489},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N456)*(1-$E$4))/$E$3)","v":388877.18616006023}]
["MONO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J455)*(1-$E$4))/$E$3)","v":364245.09728911973},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K455)*(1-$E$4))/$E$3)","v":368854.6109959624},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L455)*(1-$E$4))/$E$3)","v":382683.15211649041},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M455)*(1-$E$4))/$E$3)","v":395503.36211364658},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N455)*(1-$E$4))/$E$3)","v":406595.00447073672}]
["MONO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J454)*(1-$E$4))/$E$3)","v":375048.64503953222},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K454)*(1-$E$4))/$E$3)","v":380378.39526306908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L454)*(1-$E$4))/$E$3)","v":396367.64593367954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M454)*(1-$E$4))/$E$3)","v":411492.6127842571},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N454)*(1-$E$4))/$E$3)","v":424312.82278141327}]
["MONO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J453)*(1-$E$4))/$E$3)","v":385708.14548660594},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K453)*(1-$E$4))/$E$3)","v":391902.17953017575},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L453)*(1-$E$4))/$E$3)","v":410196.18705420761},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M453)*(1-$E$4))/$E$3)","v":427337.81615152874},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N453)*(1-$E$4))/$E$3)","v":442030.64109208976}]
["MONO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J461-'Rent Limits'!J452)*(1-$E$4))/$E$3)","v":396367.64593367954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K461-'Rent Limits'!K452)*(1-$E$4))/$E$3)","v":403281.91649394354},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L461-'Rent Limits'!L452)*(1-$E$4))/$E$3)","v":424024.72817473556},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M461-'Rent Limits'!M452)*(1-$E$4))/$E$3)","v":443327.06682213926},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N461-'Rent Limits'!N452)*(1-$E$4))/$E$3)","v":459892.50670610508}]
["MONTEREY"]
["MONTEREY60%",300000,303000,306000,309000,312000]
["MONTEREY55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J478)*(1-$E$4))/$E$3)","v":315124.9668505775},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K478)*(1-$E$4))/$E$3)","v":316277.34527728817},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L478)*(1-$E$4))/$E$3)","v":319590.43325408135},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M478)*(1-$E$4))/$E$3)","v":322471.37932085805},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N478)*(1-$E$4))/$E$3)","v":325208.27808429586}]
["MONTEREY50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J477)*(1-$E$4))/$E$3)","v":330393.98100449383},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K477)*(1-$E$4))/$E$3)","v":332554.69055457634},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L477)*(1-$E$4))/$E$3)","v":339036.81920482387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M477)*(1-$E$4))/$E$3)","v":345086.80594505486},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N477)*(1-$E$4))/$E$3)","v":350272.50886525289}]
["MONTEREY45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J476)*(1-$E$4))/$E$3)","v":345518.9478550714},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K476)*(1-$E$4))/$E$3)","v":348832.03583186452},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L476)*(1-$E$4))/$E$3)","v":358627.25245890522},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M476)*(1-$E$4))/$E$3)","v":367558.18526591291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N476)*(1-$E$4))/$E$3)","v":375480.7869495487}]
["MONTEREY40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J475)*(1-$E$4))/$E$3)","v":360643.9147056489},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K475)*(1-$E$4))/$E$3)","v":365109.38110915269},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L475)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M475)*(1-$E$4))/$E$3)","v":390173.61189010972},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N475)*(1-$E$4))/$E$3)","v":400545.01773050573}]
["MONTEREY35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J474)*(1-$E$4))/$E$3)","v":375912.92885956523},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K474)*(1-$E$4))/$E$3)","v":381386.72638644092},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L474)*(1-$E$4))/$E$3)","v":397664.07166372903},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M474)*(1-$E$4))/$E$3)","v":412789.03851430659},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N474)*(1-$E$4))/$E$3)","v":425753.29581480159}]
["MONTEREY30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J473)*(1-$E$4))/$E$3)","v":391037.89571014274},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K473)*(1-$E$4))/$E$3)","v":397664.07166372903},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L473)*(1-$E$4))/$E$3)","v":417110.45761447155},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M473)*(1-$E$4))/$E$3)","v":435260.41783516458},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N473)*(1-$E$4))/$E$3)","v":450961.57389909739}]
["MONTEREY25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J472)*(1-$E$4))/$E$3)","v":406306.90986405907},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K472)*(1-$E$4))/$E$3)","v":413941.41694101726},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L472)*(1-$E$4))/$E$3)","v":436700.89086855296},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M472)*(1-$E$4))/$E$3)","v":457875.84445936145},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N472)*(1-$E$4))/$E$3)","v":476025.80468005448}]
["MONTEREY20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J471)*(1-$E$4))/$E$3)","v":421431.87671463657},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K471)*(1-$E$4))/$E$3)","v":430218.76221830543},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L471)*(1-$E$4))/$E$3)","v":456147.27681929542},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M471)*(1-$E$4))/$E$3)","v":480347.22378021944},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N471)*(1-$E$4))/$E$3)","v":501234.08276435034}]
["MONTEREY15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J479-'Rent Limits'!J470)*(1-$E$4))/$E$3)","v":436556.84356521408},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K479-'Rent Limits'!K470)*(1-$E$4))/$E$3)","v":446496.10749559361},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L479-'Rent Limits'!L470)*(1-$E$4))/$E$3)","v":475737.71007337677},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M479-'Rent Limits'!M470)*(1-$E$4))/$E$3)","v":502962.65040441632},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N479-'Rent Limits'!N470)*(1-$E$4))/$E$3)","v":526442.36084864615}]
["NAPA"]
["NAPA60%",300000,303000,306000,309000,312000]
["NAPA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J496)*(1-$E$4))/$E$3)","v":316853.53449064353},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K496)*(1-$E$4))/$E$3)","v":318005.9129173542},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L496)*(1-$E$4))/$E$3)","v":321751.14280416386},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M496)*(1-$E$4))/$E$3)","v":324920.18347761821},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N496)*(1-$E$4))/$E$3)","v":327945.17684773367}]
["NAPA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J495)*(1-$E$4))/$E$3)","v":333707.06898128701},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K495)*(1-$E$4))/$E$3)","v":336155.87313804717},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L495)*(1-$E$4))/$E$3)","v":343358.23830498889},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M495)*(1-$E$4))/$E$3)","v":349984.41425857518},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N495)*(1-$E$4))/$E$3)","v":355746.30639212852}]
["NAPA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J494)*(1-$E$4))/$E$3)","v":350560.60347193055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K494)*(1-$E$4))/$E$3)","v":354161.78605540138},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L494)*(1-$E$4))/$E$3)","v":364965.33380581386},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M494)*(1-$E$4))/$E$3)","v":374904.59773619339},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N494)*(1-$E$4))/$E$3)","v":383691.48323986225}]
["NAPA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J493)*(1-$E$4))/$E$3)","v":367270.0906592352},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K493)*(1-$E$4))/$E$3)","v":372167.69897275558},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L493)*(1-$E$4))/$E$3)","v":386572.42930663889},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M493)*(1-$E$4))/$E$3)","v":399968.82851715037},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N493)*(1-$E$4))/$E$3)","v":411492.6127842571}]
["NAPA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J492)*(1-$E$4))/$E$3)","v":384123.62514987873},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K492)*(1-$E$4))/$E$3)","v":390173.61189010972},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L492)*(1-$E$4))/$E$3)","v":408323.57211080275},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M492)*(1-$E$4))/$E$3)","v":425033.0592981074},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N492)*(1-$E$4))/$E$3)","v":439437.78963199077}]
["NAPA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J491)*(1-$E$4))/$E$3)","v":400977.15964052221},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K491)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L491)*(1-$E$4))/$E$3)","v":429930.66761162778},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M491)*(1-$E$4))/$E$3)","v":449953.24277572561},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N491)*(1-$E$4))/$E$3)","v":467382.96647972445}]
["NAPA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J490)*(1-$E$4))/$E$3)","v":417830.69413116574},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K490)*(1-$E$4))/$E$3)","v":426329.48502815695},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L490)*(1-$E$4))/$E$3)","v":451537.76311245281},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M490)*(1-$E$4))/$E$3)","v":475017.47355668258},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N490)*(1-$E$4))/$E$3)","v":495184.0960241193}]
["NAPA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J489)*(1-$E$4))/$E$3)","v":434684.22862180928},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K489)*(1-$E$4))/$E$3)","v":444335.3979455111},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L489)*(1-$E$4))/$E$3)","v":473144.85861327779},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M489)*(1-$E$4))/$E$3)","v":499937.65703430079},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N489)*(1-$E$4))/$E$3)","v":523129.27287185297}]
["NAPA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J497-'Rent Limits'!J488)*(1-$E$4))/$E$3)","v":451537.76311245281},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K497-'Rent Limits'!K488)*(1-$E$4))/$E$3)","v":462341.3108628653},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L497-'Rent Limits'!L488)*(1-$E$4))/$E$3)","v":494896.00141744164},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M497-'Rent Limits'!M488)*(1-$E$4))/$E$3)","v":525001.88781525777},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N497-'Rent Limits'!N488)*(1-$E$4))/$E$3)","v":551074.44971958664}]
["NEVADA"]
["NEVADA60%",300000,302000,304000,306000,308000]
["NEVADA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J514)*(1-$E$4))/$E$3)","v":313252.35190717265},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K514)*(1-$E$4))/$E$3)","v":314116.63572720566},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L514)*(1-$E$4))/$E$3)","v":316997.58179398236},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M514)*(1-$E$4))/$E$3)","v":319590.43325408135},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N514)*(1-$E$4))/$E$3)","v":321751.14280416386}]
["NEVADA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J513)*(1-$E$4))/$E$3)","v":326360.65651100653},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K513)*(1-$E$4))/$E$3)","v":328233.27145441133},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L513)*(1-$E$4))/$E$3)","v":333851.11628462584},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M513)*(1-$E$4))/$E$3)","v":339036.81920482387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N513)*(1-$E$4))/$E$3)","v":343502.28560832771}]
["NEVADA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J512)*(1-$E$4))/$E$3)","v":339468.96111484035},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K512)*(1-$E$4))/$E$3)","v":342349.90718161705},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L512)*(1-$E$4))/$E$3)","v":350704.65077526937},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M512)*(1-$E$4))/$E$3)","v":358627.25245890522},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N512)*(1-$E$4))/$E$3)","v":365253.42841249157}]
["NEVADA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J511)*(1-$E$4))/$E$3)","v":352577.26571867423},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K511)*(1-$E$4))/$E$3)","v":356322.49560548388},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L511)*(1-$E$4))/$E$3)","v":367558.18526591291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M511)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N511)*(1-$E$4))/$E$3)","v":387004.57121665537}]
["NEVADA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J510)*(1-$E$4))/$E$3)","v":365829.61762584688},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K510)*(1-$E$4))/$E$3)","v":370439.13133268955},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L510)*(1-$E$4))/$E$3)","v":384555.76705989521},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M510)*(1-$E$4))/$E$3)","v":397664.07166372903},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N510)*(1-$E$4))/$E$3)","v":408899.76132415805}]
["NEVADA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J509)*(1-$E$4))/$E$3)","v":378937.9222296807},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K509)*(1-$E$4))/$E$3)","v":384555.76705989521},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L509)*(1-$E$4))/$E$3)","v":401409.30155053874},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M509)*(1-$E$4))/$E$3)","v":417110.45761447155},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N509)*(1-$E$4))/$E$3)","v":430650.90412832191}]
["NEVADA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J508)*(1-$E$4))/$E$3)","v":392046.22683351452},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K508)*(1-$E$4))/$E$3)","v":398672.40278710087},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L508)*(1-$E$4))/$E$3)","v":418262.83604118228},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M508)*(1-$E$4))/$E$3)","v":436700.89086855296},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N508)*(1-$E$4))/$E$3)","v":452402.04693248577}]
["NEVADA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J507)*(1-$E$4))/$E$3)","v":405154.5314373484},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K507)*(1-$E$4))/$E$3)","v":412644.99121096777},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L507)*(1-$E$4))/$E$3)","v":435116.37053182576},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M507)*(1-$E$4))/$E$3)","v":456147.27681929542},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N507)*(1-$E$4))/$E$3)","v":474153.18973664963}]
["NEVADA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J515-'Rent Limits'!J506)*(1-$E$4))/$E$3)","v":418406.88334452111},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K515-'Rent Limits'!K506)*(1-$E$4))/$E$3)","v":426761.62693817343},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L515-'Rent Limits'!L506)*(1-$E$4))/$E$3)","v":452113.95232580812},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M515-'Rent Limits'!M506)*(1-$E$4))/$E$3)","v":475737.71007337677},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N515-'Rent Limits'!N506)*(1-$E$4))/$E$3)","v":495904.33254081348}]
["ORANGE"]
["ORANGE60%",300000,304000,308000,312000,316000]
["ORANGE55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J532)*(1-$E$4))/$E$3)","v":318149.96022069303},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K532)*(1-$E$4))/$E$3)","v":319302.3386474037},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L532)*(1-$E$4))/$E$3)","v":323335.663140891},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M532)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N532)*(1-$E$4))/$E$3)","v":329961.83909447736}]
["ORANGE50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J531)*(1-$E$4))/$E$3)","v":336155.87313804717},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K531)*(1-$E$4))/$E$3)","v":338748.72459814616},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L531)*(1-$E$4))/$E$3)","v":346527.27897844318},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M531)*(1-$E$4))/$E$3)","v":353729.6441453849},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N531)*(1-$E$4))/$E$3)","v":359923.67818895471}]
["ORANGE45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J530)*(1-$E$4))/$E$3)","v":354305.8333587402},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K530)*(1-$E$4))/$E$3)","v":358051.06324554986},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L530)*(1-$E$4))/$E$3)","v":369862.94211933424},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M530)*(1-$E$4))/$E$3)","v":380522.4425664079},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N530)*(1-$E$4))/$E$3)","v":389885.51728343207}]
["ORANGE40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J529)*(1-$E$4))/$E$3)","v":372311.7462760944},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K529)*(1-$E$4))/$E$3)","v":377497.44919629238},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L529)*(1-$E$4))/$E$3)","v":393054.55795688636},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M529)*(1-$E$4))/$E$3)","v":407459.28829076973},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N529)*(1-$E$4))/$E$3)","v":419847.35637790943}]
["ORANGE35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J528)*(1-$E$4))/$E$3)","v":390461.70649678743},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K528)*(1-$E$4))/$E$3)","v":396943.8351470349},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L528)*(1-$E$4))/$E$3)","v":416390.22109777742},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M528)*(1-$E$4))/$E$3)","v":434396.13401513163},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N528)*(1-$E$4))/$E$3)","v":449953.24277572561}]
["ORANGE30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J527)*(1-$E$4))/$E$3)","v":408611.6667174804},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K527)*(1-$E$4))/$E$3)","v":416246.1737944386},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L527)*(1-$E$4))/$E$3)","v":439581.8369353296},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M527)*(1-$E$4))/$E$3)","v":461188.93243615457},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N527)*(1-$E$4))/$E$3)","v":479915.08187020291}]
["ORANGE25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J526)*(1-$E$4))/$E$3)","v":426617.57963483455},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K526)*(1-$E$4))/$E$3)","v":435692.55974518112},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L526)*(1-$E$4))/$E$3)","v":462917.5000762206},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M526)*(1-$E$4))/$E$3)","v":488125.77816051652},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N526)*(1-$E$4))/$E$3)","v":509876.92096468026}]
["ORANGE20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J525)*(1-$E$4))/$E$3)","v":444767.53985552758},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K525)*(1-$E$4))/$E$3)","v":454994.89839258476},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L525)*(1-$E$4))/$E$3)","v":486109.11591377278},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M525)*(1-$E$4))/$E$3)","v":514918.57658153947},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N525)*(1-$E$4))/$E$3)","v":539838.76005915762}]
["ORANGE15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J533-'Rent Limits'!J524)*(1-$E$4))/$E$3)","v":462917.5000762206},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K533-'Rent Limits'!K524)*(1-$E$4))/$E$3)","v":474441.28434332728},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L533-'Rent Limits'!L524)*(1-$E$4))/$E$3)","v":509444.77905466384},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M533-'Rent Limits'!M524)*(1-$E$4))/$E$3)","v":541855.4223059013},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N533-'Rent Limits'!N524)*(1-$E$4))/$E$3)","v":569800.59915363498}]
["PLACER"]
["PLACER60%",300000,302000,304000,306000,308000]
["PLACER55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J550)*(1-$E$4))/$E$3)","v":313540.44651385036},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K550)*(1-$E$4))/$E$3)","v":314404.73033388332},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L550)*(1-$E$4))/$E$3)","v":317429.72370399884},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M550)*(1-$E$4))/$E$3)","v":320022.57516409783},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N550)*(1-$E$4))/$E$3)","v":322471.37932085805}]
["PLACER50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J549)*(1-$E$4))/$E$3)","v":327080.89302770072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K549)*(1-$E$4))/$E$3)","v":328953.50797110552},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L549)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M549)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N549)*(1-$E$4))/$E$3)","v":344798.71133837721}]
["PLACER45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J548)*(1-$E$4))/$E$3)","v":340621.33954155102},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K548)*(1-$E$4))/$E$3)","v":343358.23830498889},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L548)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M548)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N548)*(1-$E$4))/$E$3)","v":367270.0906592352}]
["PLACER40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J547)*(1-$E$4))/$E$3)","v":354017.73875206255},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K547)*(1-$E$4))/$E$3)","v":357907.01594221103},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L547)*(1-$E$4))/$E$3)","v":369430.80020931771},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M547)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N547)*(1-$E$4))/$E$3)","v":389597.42267675442}]
["PLACER35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J546)*(1-$E$4))/$E$3)","v":367558.18526591291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K546)*(1-$E$4))/$E$3)","v":372455.79357943323},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L546)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M546)*(1-$E$4))/$E$3)","v":400400.9704271669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N546)*(1-$E$4))/$E$3)","v":412068.80199761241}]
["PLACER30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J545)*(1-$E$4))/$E$3)","v":381098.63177976321},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K545)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L545)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M545)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N545)*(1-$E$4))/$E$3)","v":434396.13401513163}]
["PLACER25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J544)*(1-$E$4))/$E$3)","v":394639.07829361357},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K544)*(1-$E$4))/$E$3)","v":401409.30155053874},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L544)*(1-$E$4))/$E$3)","v":421575.9240179754},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M544)*(1-$E$4))/$E$3)","v":440590.16805870144},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N544)*(1-$E$4))/$E$3)","v":456867.51333598961}]
["PLACER20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J543)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K543)*(1-$E$4))/$E$3)","v":415814.03188442206},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L543)*(1-$E$4))/$E$3)","v":439005.6477219743},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M543)*(1-$E$4))/$E$3)","v":460612.74322279927},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N543)*(1-$E$4))/$E$3)","v":479194.84535350878}]
["PLACER15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J551-'Rent Limits'!J542)*(1-$E$4))/$E$3)","v":421719.97132131422},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K551-'Rent Limits'!K542)*(1-$E$4))/$E$3)","v":430362.80952164426},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L551-'Rent Limits'!L542)*(1-$E$4))/$E$3)","v":456435.37142597314},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M551-'Rent Limits'!M542)*(1-$E$4))/$E$3)","v":480635.3183868971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N551-'Rent Limits'!N542)*(1-$E$4))/$E$3)","v":501666.22467436688}]
["PLUMAS"]
["PLUMAS60%",300000,302000,304000,306000,308000]
["PLUMAS55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J568)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K568)*(1-$E$4))/$E$3)","v":311379.73696376785},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L568)*(1-$E$4))/$E$3)","v":313540.44651385036},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M568)*(1-$E$4))/$E$3)","v":315701.15606393287},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N568)*(1-$E$4))/$E$3)","v":317573.77100733767}]
["PLUMAS50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J567)*(1-$E$4))/$E$3)","v":321174.95359080849},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K567)*(1-$E$4))/$E$3)","v":322615.42662419687},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L567)*(1-$E$4))/$E$3)","v":327224.94033103954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M567)*(1-$E$4))/$E$3)","v":331402.31212786568},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N567)*(1-$E$4))/$E$3)","v":335003.49471133651}]
["PLUMAS45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J566)*(1-$E$4))/$E$3)","v":331690.40673454339},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K566)*(1-$E$4))/$E$3)","v":333995.16358796472},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L566)*(1-$E$4))/$E$3)","v":340765.38684488984},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M566)*(1-$E$4))/$E$3)","v":347103.46819179854},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N566)*(1-$E$4))/$E$3)","v":352577.26571867423}]
["PLUMAS40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J565)*(1-$E$4))/$E$3)","v":342205.85987827822},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K565)*(1-$E$4))/$E$3)","v":345230.85324839369},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L565)*(1-$E$4))/$E$3)","v":354305.8333587402},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M565)*(1-$E$4))/$E$3)","v":362804.62425573135},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N565)*(1-$E$4))/$E$3)","v":370006.98942267307}]
["PLUMAS35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J564)*(1-$E$4))/$E$3)","v":352865.36032535188},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K564)*(1-$E$4))/$E$3)","v":356610.59021216154},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L564)*(1-$E$4))/$E$3)","v":367990.32717592939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M564)*(1-$E$4))/$E$3)","v":378505.78031966422},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N564)*(1-$E$4))/$E$3)","v":387580.76043001073}]
["PLUMAS30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J563)*(1-$E$4))/$E$3)","v":363380.81346908672},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K563)*(1-$E$4))/$E$3)","v":367990.32717592939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L563)*(1-$E$4))/$E$3)","v":381530.77368977969},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M563)*(1-$E$4))/$E$3)","v":394206.93638359709},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N563)*(1-$E$4))/$E$3)","v":405154.5314373484}]
["PLUMAS25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J562)*(1-$E$4))/$E$3)","v":374040.31391616038},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K562)*(1-$E$4))/$E$3)","v":379226.01683635841},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L562)*(1-$E$4))/$E$3)","v":395215.26750696887},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M562)*(1-$E$4))/$E$3)","v":409908.0924475299},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N562)*(1-$E$4))/$E$3)","v":422584.25514134724}]
["PLUMAS20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J561)*(1-$E$4))/$E$3)","v":384555.76705989521},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K561)*(1-$E$4))/$E$3)","v":390605.75380012626},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L561)*(1-$E$4))/$E$3)","v":408755.71402081923},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M561)*(1-$E$4))/$E$3)","v":425609.24851146276},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N561)*(1-$E$4))/$E$3)","v":440158.0261486849}]
["PLUMAS15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J569-'Rent Limits'!J560)*(1-$E$4))/$E$3)","v":395071.22020363004},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K569-'Rent Limits'!K560)*(1-$E$4))/$E$3)","v":401985.49076389405},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L569-'Rent Limits'!L560)*(1-$E$4))/$E$3)","v":422296.16053466959},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M569-'Rent Limits'!M560)*(1-$E$4))/$E$3)","v":441310.40457539563},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N569-'Rent Limits'!N560)*(1-$E$4))/$E$3)","v":457731.79715602263}]
["RIVERSIDE"]
["RIVERSIDE60%",300000,302000,304000,306000,308000]
["RIVERSIDE55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J586)*(1-$E$4))/$E$3)","v":311811.87887378433},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K586)*(1-$E$4))/$E$3)","v":312676.16269381734},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L586)*(1-$E$4))/$E$3)","v":315124.9668505775},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M586)*(1-$E$4))/$E$3)","v":317429.72370399884},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N586)*(1-$E$4))/$E$3)","v":319590.43325408135}]
["RIVERSIDE50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J585)*(1-$E$4))/$E$3)","v":323479.71044422983},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K585)*(1-$E$4))/$E$3)","v":325208.27808429586},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L585)*(1-$E$4))/$E$3)","v":330249.93370115501},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M585)*(1-$E$4))/$E$3)","v":335003.49471133651},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N585)*(1-$E$4))/$E$3)","v":339036.81920482387}]
["RIVERSIDE45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J584)*(1-$E$4))/$E$3)","v":335291.58931801422},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K584)*(1-$E$4))/$E$3)","v":337884.4407781132},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L584)*(1-$E$4))/$E$3)","v":345374.90055173251},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M584)*(1-$E$4))/$E$3)","v":352433.2184153354},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N584)*(1-$E$4))/$E$3)","v":358483.20515556639}]
["RIVERSIDE40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J583)*(1-$E$4))/$E$3)","v":346959.42088845972},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K583)*(1-$E$4))/$E$3)","v":350416.55616859172},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L583)*(1-$E$4))/$E$3)","v":360355.82009897119},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M583)*(1-$E$4))/$E$3)","v":369862.94211933424},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N583)*(1-$E$4))/$E$3)","v":377929.59110630886}]
["RIVERSIDE35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J582)*(1-$E$4))/$E$3)","v":358771.29976224405},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K582)*(1-$E$4))/$E$3)","v":362948.67155907024},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L582)*(1-$E$4))/$E$3)","v":375480.7869495487},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M582)*(1-$E$4))/$E$3)","v":387292.66582333308},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N582)*(1-$E$4))/$E$3)","v":397520.02436039026}]
["RIVERSIDE30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J581)*(1-$E$4))/$E$3)","v":370583.17863602837},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K581)*(1-$E$4))/$E$3)","v":375624.83425288752},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L581)*(1-$E$4))/$E$3)","v":390605.75380012626},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M581)*(1-$E$4))/$E$3)","v":404722.38952733192},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N581)*(1-$E$4))/$E$3)","v":416966.41031113279}]
["RIVERSIDE25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J580)*(1-$E$4))/$E$3)","v":382251.01020647387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K580)*(1-$E$4))/$E$3)","v":388156.94964336604},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L580)*(1-$E$4))/$E$3)","v":405730.7206507037},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M580)*(1-$E$4))/$E$3)","v":422296.16053466959},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N580)*(1-$E$4))/$E$3)","v":436412.79626187525}]
["RIVERSIDE20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J579)*(1-$E$4))/$E$3)","v":394062.88908025826},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K579)*(1-$E$4))/$E$3)","v":400833.11233718344},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L579)*(1-$E$4))/$E$3)","v":420855.68750128127},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M579)*(1-$E$4))/$E$3)","v":439725.88423866848},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N579)*(1-$E$4))/$E$3)","v":455859.18221261777}]
["RIVERSIDE15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J587-'Rent Limits'!J578)*(1-$E$4))/$E$3)","v":405874.76795404259},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K587-'Rent Limits'!K578)*(1-$E$4))/$E$3)","v":413365.22772766196},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L587-'Rent Limits'!L578)*(1-$E$4))/$E$3)","v":435980.65435185877},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M587-'Rent Limits'!M578)*(1-$E$4))/$E$3)","v":457155.60794266732},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N587-'Rent Limits'!N578)*(1-$E$4))/$E$3)","v":475449.61546669912}]
["SACRAMENTO"]
["SACRAMENTO60%",300000,302000,304000,306000,308000]
["SACRAMENTO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J604)*(1-$E$4))/$E$3)","v":313540.44651385036},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K604)*(1-$E$4))/$E$3)","v":314404.73033388332},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L604)*(1-$E$4))/$E$3)","v":317429.72370399884},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M604)*(1-$E$4))/$E$3)","v":320022.57516409783},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N604)*(1-$E$4))/$E$3)","v":322471.37932085805}]
["SACRAMENTO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J603)*(1-$E$4))/$E$3)","v":327080.89302770072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K603)*(1-$E$4))/$E$3)","v":328953.50797110552},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L603)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M603)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N603)*(1-$E$4))/$E$3)","v":344798.71133837721}]
["SACRAMENTO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J602)*(1-$E$4))/$E$3)","v":340621.33954155102},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K602)*(1-$E$4))/$E$3)","v":343358.23830498889},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L602)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M602)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N602)*(1-$E$4))/$E$3)","v":367270.0906592352}]
["SACRAMENTO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J601)*(1-$E$4))/$E$3)","v":354017.73875206255},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K601)*(1-$E$4))/$E$3)","v":357907.01594221103},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L601)*(1-$E$4))/$E$3)","v":369430.80020931771},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M601)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N601)*(1-$E$4))/$E$3)","v":389597.42267675442}]
["SACRAMENTO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J600)*(1-$E$4))/$E$3)","v":367558.18526591291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K600)*(1-$E$4))/$E$3)","v":372455.79357943323},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L600)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M600)*(1-$E$4))/$E$3)","v":400400.9704271669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N600)*(1-$E$4))/$E$3)","v":412068.80199761241}]
["SACRAMENTO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J599)*(1-$E$4))/$E$3)","v":381098.63177976321},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K599)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L599)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M599)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N599)*(1-$E$4))/$E$3)","v":434396.13401513163}]
["SACRAMENTO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J598)*(1-$E$4))/$E$3)","v":394639.07829361357},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K598)*(1-$E$4))/$E$3)","v":401409.30155053874},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L598)*(1-$E$4))/$E$3)","v":421575.9240179754},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M598)*(1-$E$4))/$E$3)","v":440590.16805870144},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N598)*(1-$E$4))/$E$3)","v":456867.51333598961}]
["SACRAMENTO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J597)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K597)*(1-$E$4))/$E$3)","v":415814.03188442206},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L597)*(1-$E$4))/$E$3)","v":439005.6477219743},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M597)*(1-$E$4))/$E$3)","v":460612.74322279927},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N597)*(1-$E$4))/$E$3)","v":479194.84535350878}]
["SACRAMENTO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J605-'Rent Limits'!J596)*(1-$E$4))/$E$3)","v":421719.97132131422},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K605-'Rent Limits'!K596)*(1-$E$4))/$E$3)","v":430362.80952164426},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L605-'Rent Limits'!L596)*(1-$E$4))/$E$3)","v":456435.37142597314},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M605-'Rent Limits'!M596)*(1-$E$4))/$E$3)","v":480635.3183868971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N605-'Rent Limits'!N596)*(1-$E$4))/$E$3)","v":501666.22467436688}]
["SAN BENITO"]
["SAN BENITO60%",300000,302000,304000,306000,308000]
["SAN BENITO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J622)*(1-$E$4))/$E$3)","v":314116.63572720566},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K622)*(1-$E$4))/$E$3)","v":315124.9668505775},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L622)*(1-$E$4))/$E$3)","v":318149.96022069303},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M622)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N622)*(1-$E$4))/$E$3)","v":323335.663140891}]
["SAN BENITO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J621)*(1-$E$4))/$E$3)","v":328089.2241510725},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K621)*(1-$E$4))/$E$3)","v":330105.88639781618},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L621)*(1-$E$4))/$E$3)","v":336155.87313804717},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M621)*(1-$E$4))/$E$3)","v":341773.71796826168},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N621)*(1-$E$4))/$E$3)","v":346527.27897844318}]
["SAN BENITO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J620)*(1-$E$4))/$E$3)","v":342205.85987827822},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K620)*(1-$E$4))/$E$3)","v":345230.85324839369},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L620)*(1-$E$4))/$E$3)","v":354161.78605540138},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M620)*(1-$E$4))/$E$3)","v":362660.57695239253},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N620)*(1-$E$4))/$E$3)","v":369862.94211933424}]
["SAN BENITO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J619)*(1-$E$4))/$E$3)","v":356178.44830214506},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K619)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L619)*(1-$E$4))/$E$3)","v":372167.69897275558},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M619)*(1-$E$4))/$E$3)","v":383403.38863318454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N619)*(1-$E$4))/$E$3)","v":393054.55795688636}]
["SAN BENITO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J618)*(1-$E$4))/$E$3)","v":370295.08402935072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K618)*(1-$E$4))/$E$3)","v":375192.69234287104},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L618)*(1-$E$4))/$E$3)","v":390317.65919344855},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M618)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N618)*(1-$E$4))/$E$3)","v":416390.22109777742}]
["SAN BENITO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J617)*(1-$E$4))/$E$3)","v":384267.67245321756},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K617)*(1-$E$4))/$E$3)","v":390317.65919344855},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L617)*(1-$E$4))/$E$3)","v":408323.57211080275},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M617)*(1-$E$4))/$E$3)","v":425177.10660144628},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N617)*(1-$E$4))/$E$3)","v":439581.8369353296}]
["SAN BENITO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J616)*(1-$E$4))/$E$3)","v":398384.30818042328},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K616)*(1-$E$4))/$E$3)","v":405298.57874068723},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L616)*(1-$E$4))/$E$3)","v":426329.48502815695},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M616)*(1-$E$4))/$E$3)","v":446063.96558557707},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N616)*(1-$E$4))/$E$3)","v":462917.5000762206}]
["SAN BENITO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J615)*(1-$E$4))/$E$3)","v":412356.89660429012},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K615)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L615)*(1-$E$4))/$E$3)","v":444335.3979455111},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M615)*(1-$E$4))/$E$3)","v":466806.77726636908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N615)*(1-$E$4))/$E$3)","v":486109.11591377278}]
["SAN BENITO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J623-'Rent Limits'!J614)*(1-$E$4))/$E$3)","v":426473.53233149578},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K623-'Rent Limits'!K614)*(1-$E$4))/$E$3)","v":435404.46513850347},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L623-'Rent Limits'!L614)*(1-$E$4))/$E$3)","v":462485.35816620413},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M623-'Rent Limits'!M614)*(1-$E$4))/$E$3)","v":487693.63625049999},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N623-'Rent Limits'!N614)*(1-$E$4))/$E$3)","v":509444.77905466384}]
["SAN BERNARDINO"]
["SAN BERNARDINO60%",300000,302000,304000,306000,308000]
["SAN BERNARDINO55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J640)*(1-$E$4))/$E$3)","v":311811.87887378433},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K640)*(1-$E$4))/$E$3)","v":312676.16269381734},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L640)*(1-$E$4))/$E$3)","v":315124.9668505775},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M640)*(1-$E$4))/$E$3)","v":317429.72370399884},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N640)*(1-$E$4))/$E$3)","v":319590.43325408135}]
["SAN BERNARDINO50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J639)*(1-$E$4))/$E$3)","v":323479.71044422983},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K639)*(1-$E$4))/$E$3)","v":325208.27808429586},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L639)*(1-$E$4))/$E$3)","v":330249.93370115501},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M639)*(1-$E$4))/$E$3)","v":335003.49471133651},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N639)*(1-$E$4))/$E$3)","v":339036.81920482387}]
["SAN BERNARDINO45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J638)*(1-$E$4))/$E$3)","v":335291.58931801422},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K638)*(1-$E$4))/$E$3)","v":337884.4407781132},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L638)*(1-$E$4))/$E$3)","v":345374.90055173251},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M638)*(1-$E$4))/$E$3)","v":352433.2184153354},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N638)*(1-$E$4))/$E$3)","v":358483.20515556639}]
["SAN BERNARDINO40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J637)*(1-$E$4))/$E$3)","v":346959.42088845972},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K637)*(1-$E$4))/$E$3)","v":350416.55616859172},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L637)*(1-$E$4))/$E$3)","v":360355.82009897119},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M637)*(1-$E$4))/$E$3)","v":369862.94211933424},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N637)*(1-$E$4))/$E$3)","v":377929.59110630886}]
["SAN BERNARDINO35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J636)*(1-$E$4))/$E$3)","v":358771.29976224405},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K636)*(1-$E$4))/$E$3)","v":362948.67155907024},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L636)*(1-$E$4))/$E$3)","v":375480.7869495487},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M636)*(1-$E$4))/$E$3)","v":387292.66582333308},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N636)*(1-$E$4))/$E$3)","v":397520.02436039026}]
["SAN BERNARDINO30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J635)*(1-$E$4))/$E$3)","v":370583.17863602837},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K635)*(1-$E$4))/$E$3)","v":375624.83425288752},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L635)*(1-$E$4))/$E$3)","v":390605.75380012626},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M635)*(1-$E$4))/$E$3)","v":404722.38952733192},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N635)*(1-$E$4))/$E$3)","v":416966.41031113279}]
["SAN BERNARDINO25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J634)*(1-$E$4))/$E$3)","v":382251.01020647387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K634)*(1-$E$4))/$E$3)","v":388156.94964336604},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L634)*(1-$E$4))/$E$3)","v":405730.7206507037},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M634)*(1-$E$4))/$E$3)","v":422296.16053466959},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N634)*(1-$E$4))/$E$3)","v":436412.79626187525}]
["SAN BERNARDINO20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J633)*(1-$E$4))/$E$3)","v":394062.88908025826},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K633)*(1-$E$4))/$E$3)","v":400833.11233718344},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L633)*(1-$E$4))/$E$3)","v":420855.68750128127},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M633)*(1-$E$4))/$E$3)","v":439725.88423866848},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N633)*(1-$E$4))/$E$3)","v":455859.18221261777}]
["SAN BERNARDINO15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J641-'Rent Limits'!J632)*(1-$E$4))/$E$3)","v":405874.76795404259},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K641-'Rent Limits'!K632)*(1-$E$4))/$E$3)","v":413365.22772766196},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L641-'Rent Limits'!L632)*(1-$E$4))/$E$3)","v":435980.65435185877},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M641-'Rent Limits'!M632)*(1-$E$4))/$E$3)","v":457155.60794266732},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N641-'Rent Limits'!N632)*(1-$E$4))/$E$3)","v":475449.61546669912}]
["SAN DIEGO"]
["SAN DIEGO60%",300000,303000,306000,309000,312000]
["SAN DIEGO55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J658)*(1-$E$4))/$E$3)","v":317429.72370399884},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K658)*(1-$E$4))/$E$3)","v":318726.14943404833},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L658)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M658)*(1-$E$4))/$E$3)","v":325784.46729765116},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N658)*(1-$E$4))/$E$3)","v":328809.46066776669}]
["SAN DIEGO50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J657)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K657)*(1-$E$4))/$E$3)","v":337308.25156475784},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L657)*(1-$E$4))/$E$3)","v":344654.66403503838},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M657)*(1-$E$4))/$E$3)","v":351712.98189864121},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N657)*(1-$E$4))/$E$3)","v":357618.92133553338}]
["SAN DIEGO45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J656)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K656)*(1-$E$4))/$E$3)","v":355890.35369546735},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L656)*(1-$E$4))/$E$3)","v":366981.99605255754},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M656)*(1-$E$4))/$E$3)","v":377497.44919629238},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N656)*(1-$E$4))/$E$3)","v":386428.38200330007}]
["SAN DIEGO40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J655)*(1-$E$4))/$E$3)","v":369430.80020931771},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K655)*(1-$E$4))/$E$3)","v":374472.45582617691},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L655)*(1-$E$4))/$E$3)","v":389309.32807007676},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M655)*(1-$E$4))/$E$3)","v":403281.91649394354},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N655)*(1-$E$4))/$E$3)","v":415093.79536772793}]
["SAN DIEGO35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J654)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K654)*(1-$E$4))/$E$3)","v":393198.60526022525},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L654)*(1-$E$4))/$E$3)","v":411780.70739093469},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M654)*(1-$E$4))/$E$3)","v":429066.38379159477},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N654)*(1-$E$4))/$E$3)","v":443903.25603549462}]
["SAN DIEGO30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J653)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K653)*(1-$E$4))/$E$3)","v":411780.70739093469},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L653)*(1-$E$4))/$E$3)","v":434108.03940845391},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M653)*(1-$E$4))/$E$3)","v":454850.85108924599},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N653)*(1-$E$4))/$E$3)","v":472712.71670326125}]
["SAN DIEGO25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J652)*(1-$E$4))/$E$3)","v":421575.9240179754},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K652)*(1-$E$4))/$E$3)","v":430362.80952164426},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L652)*(1-$E$4))/$E$3)","v":456435.37142597314},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M652)*(1-$E$4))/$E$3)","v":480779.36569023598},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N652)*(1-$E$4))/$E$3)","v":501522.177371028}]
["SAN DIEGO20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J651)*(1-$E$4))/$E$3)","v":439005.6477219743},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K651)*(1-$E$4))/$E$3)","v":448944.91165235377},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L651)*(1-$E$4))/$E$3)","v":478762.7034434923},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M651)*(1-$E$4))/$E$3)","v":506563.83298788709},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N651)*(1-$E$4))/$E$3)","v":530331.63803879463}]
["SAN DIEGO15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J659-'Rent Limits'!J650)*(1-$E$4))/$E$3)","v":456435.37142597314},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K659-'Rent Limits'!K650)*(1-$E$4))/$E$3)","v":467671.06108640216},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L659-'Rent Limits'!L650)*(1-$E$4))/$E$3)","v":501090.03546101146},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M659-'Rent Limits'!M650)*(1-$E$4))/$E$3)","v":532348.30028553831},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N659-'Rent Limits'!N650)*(1-$E$4))/$E$3)","v":559141.09870656137}]
["SAN FRANCISCO"]
["SAN FRANCISCO60%",300000,305000,310000,315000,320000]
["SAN FRANCISCO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J676)*(1-$E$4))/$E$3)","v":323479.71044422983},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K676)*(1-$E$4))/$E$3)","v":325208.27808429586},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L676)*(1-$E$4))/$E$3)","v":330105.88639781618},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M676)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N676)*(1-$E$4))/$E$3)","v":338892.77190148504}]
["SAN FRANCISCO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J675)*(1-$E$4))/$E$3)","v":346815.37358512089},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K675)*(1-$E$4))/$E$3)","v":350272.50886525289},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L675)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M675)*(1-$E$4))/$E$3)","v":369574.84751265653},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N675)*(1-$E$4))/$E$3)","v":377641.4964996312}]
["SAN FRANCISCO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J674)*(1-$E$4))/$E$3)","v":370295.08402935072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K674)*(1-$E$4))/$E$3)","v":375336.73964620987},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L674)*(1-$E$4))/$E$3)","v":390317.65919344855},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M674)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N674)*(1-$E$4))/$E$3)","v":416534.26840111625}]
["SAN FRANCISCO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J673)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K673)*(1-$E$4))/$E$3)","v":400400.9704271669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L673)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M673)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N673)*(1-$E$4))/$E$3)","v":455282.99299926241}]
["SAN FRANCISCO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J672)*(1-$E$4))/$E$3)","v":417110.45761447155},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K672)*(1-$E$4))/$E$3)","v":425609.24851146276},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L672)*(1-$E$4))/$E$3)","v":450673.47929241974},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M672)*(1-$E$4))/$E$3)","v":474009.14243331074},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N672)*(1-$E$4))/$E$3)","v":494175.76490074745}]
["SAN FRANCISCO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J671)*(1-$E$4))/$E$3)","v":440590.16805870144},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K671)*(1-$E$4))/$E$3)","v":450673.47929241974},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L671)*(1-$E$4))/$E$3)","v":480779.36569023598},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M671)*(1-$E$4))/$E$3)","v":508724.54253796965},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N671)*(1-$E$4))/$E$3)","v":532924.48949889361}]
["SAN FRANCISCO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J670)*(1-$E$4))/$E$3)","v":463925.83119959245},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K670)*(1-$E$4))/$E$3)","v":475737.71007337677},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L670)*(1-$E$4))/$E$3)","v":510885.25208805216},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M670)*(1-$E$4))/$E$3)","v":543583.98994596733},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N670)*(1-$E$4))/$E$3)","v":571817.26140037877}]
["SAN FRANCISCO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J669)*(1-$E$4))/$E$3)","v":487405.54164382233},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K669)*(1-$E$4))/$E$3)","v":500801.94085433381},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L669)*(1-$E$4))/$E$3)","v":540991.13848586835},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M669)*(1-$E$4))/$E$3)","v":578299.39005062613},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N669)*(1-$E$4))/$E$3)","v":610565.98599852482}]
["SAN FRANCISCO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J677-'Rent Limits'!J668)*(1-$E$4))/$E$3)","v":510885.25208805216},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K677-'Rent Limits'!K668)*(1-$E$4))/$E$3)","v":526010.21893862973},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L677-'Rent Limits'!L668)*(1-$E$4))/$E$3)","v":571097.02488368447},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M677-'Rent Limits'!M668)*(1-$E$4))/$E$3)","v":613158.83745862381},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N677-'Rent Limits'!N668)*(1-$E$4))/$E$3)","v":649458.75790000986}]
["SAN JOAQUIN"]
["SAN JOAQUIN60%",300000,302000,304000,306000,308000]
["SAN JOAQUIN55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J694)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K694)*(1-$E$4))/$E$3)","v":311955.92617712315},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L694)*(1-$E$4))/$E$3)","v":314260.68303054449},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M694)*(1-$E$4))/$E$3)","v":316421.392580627},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N694)*(1-$E$4))/$E$3)","v":318438.05482737068}]
["SAN JOAQUIN50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J693)*(1-$E$4))/$E$3)","v":322183.28471418034},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K693)*(1-$E$4))/$E$3)","v":323767.80505090754},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L693)*(1-$E$4))/$E$3)","v":328521.36606108904},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M693)*(1-$E$4))/$E$3)","v":332842.785161254},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N693)*(1-$E$4))/$E$3)","v":336732.06235140254}]
["SAN JOAQUIN45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J692)*(1-$E$4))/$E$3)","v":333274.92707127053},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K692)*(1-$E$4))/$E$3)","v":335579.68392469187},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L692)*(1-$E$4))/$E$3)","v":342782.04909163353},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M692)*(1-$E$4))/$E$3)","v":349264.17774188105},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N692)*(1-$E$4))/$E$3)","v":355026.06987543439}]
["SAN JOAQUIN40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J691)*(1-$E$4))/$E$3)","v":344222.52212502185},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K691)*(1-$E$4))/$E$3)","v":347391.5627984762},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L691)*(1-$E$4))/$E$3)","v":356898.68481883919},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M691)*(1-$E$4))/$E$3)","v":365685.57032250805},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N691)*(1-$E$4))/$E$3)","v":373320.07739946619}]
["SAN JOAQUIN35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J690)*(1-$E$4))/$E$3)","v":355314.16448211204},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K690)*(1-$E$4))/$E$3)","v":359347.48897559935},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L690)*(1-$E$4))/$E$3)","v":371159.36784938374},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M690)*(1-$E$4))/$E$3)","v":382106.96290313505},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N690)*(1-$E$4))/$E$3)","v":391758.13222683693}]
["SAN JOAQUIN30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J689)*(1-$E$4))/$E$3)","v":366405.80683920218},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K689)*(1-$E$4))/$E$3)","v":371159.36784938374},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L689)*(1-$E$4))/$E$3)","v":385420.05087992823},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M689)*(1-$E$4))/$E$3)","v":398528.3554837621},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N689)*(1-$E$4))/$E$3)","v":410052.13975086872}]
["SAN JOAQUIN25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J688)*(1-$E$4))/$E$3)","v":377497.44919629238},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K688)*(1-$E$4))/$E$3)","v":382971.24672316806},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L688)*(1-$E$4))/$E$3)","v":399680.73391047271},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M688)*(1-$E$4))/$E$3)","v":414949.74806438904},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N688)*(1-$E$4))/$E$3)","v":428346.14727490058}]
["SAN JOAQUIN20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J687)*(1-$E$4))/$E$3)","v":388445.04425004369},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K687)*(1-$E$4))/$E$3)","v":394783.12559695239},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L687)*(1-$E$4))/$E$3)","v":413797.36963767844},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M687)*(1-$E$4))/$E$3)","v":431371.1406450161},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N687)*(1-$E$4))/$E$3)","v":446640.15479893243}]
["SAN JOAQUIN15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J695-'Rent Limits'!J686)*(1-$E$4))/$E$3)","v":399536.68660713389},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K695-'Rent Limits'!K686)*(1-$E$4))/$E$3)","v":406739.0517740756},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L695-'Rent Limits'!L686)*(1-$E$4))/$E$3)","v":428058.05266822292},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M695-'Rent Limits'!M686)*(1-$E$4))/$E$3)","v":447792.5332256431},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N695-'Rent Limits'!N686)*(1-$E$4))/$E$3)","v":465078.20962630317}]
["SAN LUIS OBISPO"]
["SAN LUIS OBISPO60%",300000,303000,306000,309000,312000]
["SAN LUIS OBISPO55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J712)*(1-$E$4))/$E$3)","v":314548.7776372222},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K712)*(1-$E$4))/$E$3)","v":315701.15606393287},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L712)*(1-$E$4))/$E$3)","v":318726.14943404833},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M712)*(1-$E$4))/$E$3)","v":321607.09550082503},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N712)*(1-$E$4))/$E$3)","v":324199.94696092402}]
["SAN LUIS OBISPO50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J711)*(1-$E$4))/$E$3)","v":329241.60257778317},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K711)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L711)*(1-$E$4))/$E$3)","v":337596.34617143555},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M711)*(1-$E$4))/$E$3)","v":343358.23830498889},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N711)*(1-$E$4))/$E$3)","v":348399.89392184804}]
["SAN LUIS OBISPO45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J710)*(1-$E$4))/$E$3)","v":343790.38021500537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K710)*(1-$E$4))/$E$3)","v":346959.42088845972},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L710)*(1-$E$4))/$E$3)","v":356322.49560548388},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M710)*(1-$E$4))/$E$3)","v":364965.33380581386},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N710)*(1-$E$4))/$E$3)","v":372599.84088277206}]
["SAN LUIS OBISPO40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J709)*(1-$E$4))/$E$3)","v":358339.15785222757},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K709)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L709)*(1-$E$4))/$E$3)","v":375048.64503953222},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M709)*(1-$E$4))/$E$3)","v":386716.47660997772},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N709)*(1-$E$4))/$E$3)","v":396799.78784369607}]
["SAN LUIS OBISPO35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J708)*(1-$E$4))/$E$3)","v":373031.98279278853},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K708)*(1-$E$4))/$E$3)","v":378217.68571298657},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L708)*(1-$E$4))/$E$3)","v":393918.84177691938},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M708)*(1-$E$4))/$E$3)","v":408467.61941414158},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N708)*(1-$E$4))/$E$3)","v":420999.73480462009}]
["SAN LUIS OBISPO30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J707)*(1-$E$4))/$E$3)","v":387580.76043001073},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K707)*(1-$E$4))/$E$3)","v":393918.84177691938},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L707)*(1-$E$4))/$E$3)","v":412644.99121096777},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M707)*(1-$E$4))/$E$3)","v":430074.71491496661},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N707)*(1-$E$4))/$E$3)","v":445199.68176554411}]
["SAN LUIS OBISPO25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J706)*(1-$E$4))/$E$3)","v":402273.58537057176},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K706)*(1-$E$4))/$E$3)","v":409475.95053751342},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L706)*(1-$E$4))/$E$3)","v":431515.18794835493},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M706)*(1-$E$4))/$E$3)","v":451825.85771913046},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N706)*(1-$E$4))/$E$3)","v":469399.62872646819}]
["SAN LUIS OBISPO20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J705)*(1-$E$4))/$E$3)","v":416822.3630077939},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K705)*(1-$E$4))/$E$3)","v":425177.10660144628},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L705)*(1-$E$4))/$E$3)","v":450241.33738240332},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M705)*(1-$E$4))/$E$3)","v":473432.95321995544},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N705)*(1-$E$4))/$E$3)","v":493599.57568739215}]
["SAN LUIS OBISPO15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J713-'Rent Limits'!J704)*(1-$E$4))/$E$3)","v":431371.1406450161},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K713-'Rent Limits'!K704)*(1-$E$4))/$E$3)","v":440878.26266537909},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L713-'Rent Limits'!L704)*(1-$E$4))/$E$3)","v":468967.48681645165},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M713-'Rent Limits'!M704)*(1-$E$4))/$E$3)","v":495184.0960241193},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N713-'Rent Limits'!N704)*(1-$E$4))/$E$3)","v":517799.52264831611}]
["SAN MATEO"]
["SAN MATEO60%",300000,305000,310000,315000,320000]
["SAN MATEO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J730)*(1-$E$4))/$E$3)","v":323479.71044422983},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K730)*(1-$E$4))/$E$3)","v":325208.27808429586},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L730)*(1-$E$4))/$E$3)","v":330105.88639781618},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M730)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N730)*(1-$E$4))/$E$3)","v":338892.77190148504}]
["SAN MATEO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J729)*(1-$E$4))/$E$3)","v":346815.37358512089},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K729)*(1-$E$4))/$E$3)","v":350272.50886525289},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L729)*(1-$E$4))/$E$3)","v":360211.77279563237},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M729)*(1-$E$4))/$E$3)","v":369574.84751265653},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N729)*(1-$E$4))/$E$3)","v":377641.4964996312}]
["SAN MATEO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J728)*(1-$E$4))/$E$3)","v":370295.08402935072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K728)*(1-$E$4))/$E$3)","v":375336.73964620987},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L728)*(1-$E$4))/$E$3)","v":390317.65919344855},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M728)*(1-$E$4))/$E$3)","v":404290.24761731538},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N728)*(1-$E$4))/$E$3)","v":416534.26840111625}]
["SAN MATEO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J727)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K727)*(1-$E$4))/$E$3)","v":400400.9704271669},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L727)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M727)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N727)*(1-$E$4))/$E$3)","v":455282.99299926241}]
["SAN MATEO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J726)*(1-$E$4))/$E$3)","v":417110.45761447155},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K726)*(1-$E$4))/$E$3)","v":425609.24851146276},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L726)*(1-$E$4))/$E$3)","v":450673.47929241974},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M726)*(1-$E$4))/$E$3)","v":474009.14243331074},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N726)*(1-$E$4))/$E$3)","v":494175.76490074745}]
["SAN MATEO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J725)*(1-$E$4))/$E$3)","v":440590.16805870144},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K725)*(1-$E$4))/$E$3)","v":450673.47929241974},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L725)*(1-$E$4))/$E$3)","v":480779.36569023598},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M725)*(1-$E$4))/$E$3)","v":508724.54253796965},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N725)*(1-$E$4))/$E$3)","v":532924.48949889361}]
["SAN MATEO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J724)*(1-$E$4))/$E$3)","v":463925.83119959245},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K724)*(1-$E$4))/$E$3)","v":475737.71007337677},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L724)*(1-$E$4))/$E$3)","v":510885.25208805216},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M724)*(1-$E$4))/$E$3)","v":543583.98994596733},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N724)*(1-$E$4))/$E$3)","v":571817.26140037877}]
["SAN MATEO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J723)*(1-$E$4))/$E$3)","v":487405.54164382233},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K723)*(1-$E$4))/$E$3)","v":500801.94085433381},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L723)*(1-$E$4))/$E$3)","v":540991.13848586835},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M723)*(1-$E$4))/$E$3)","v":578299.39005062613},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N723)*(1-$E$4))/$E$3)","v":610565.98599852482}]
["SAN MATEO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J731-'Rent Limits'!J722)*(1-$E$4))/$E$3)","v":510885.25208805216},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K731-'Rent Limits'!K722)*(1-$E$4))/$E$3)","v":526010.21893862973},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L731-'Rent Limits'!L722)*(1-$E$4))/$E$3)","v":571097.02488368447},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M731-'Rent Limits'!M722)*(1-$E$4))/$E$3)","v":613158.83745862381},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N731-'Rent Limits'!N722)*(1-$E$4))/$E$3)","v":649458.75790000986}]
["SANTA BARBARA"]
["SANTA BARBARA60%",300000,304000,308000,312000,316000]
["SANTA BARBARA55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J748)*(1-$E$4))/$E$3)","v":318726.14943404833},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K748)*(1-$E$4))/$E$3)","v":320022.57516409783},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L748)*(1-$E$4))/$E$3)","v":324055.89965758519},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M748)*(1-$E$4))/$E$3)","v":327657.08224105602},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N748)*(1-$E$4))/$E$3)","v":330970.1702178492}]
["SANTA BARBARA50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J747)*(1-$E$4))/$E$3)","v":337308.25156475784},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K747)*(1-$E$4))/$E$3)","v":340045.15032819571},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L747)*(1-$E$4))/$E$3)","v":347967.75201183156},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M747)*(1-$E$4))/$E$3)","v":355314.16448211204},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N747)*(1-$E$4))/$E$3)","v":361796.29313235951}]
["SANTA BARBARA45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J746)*(1-$E$4))/$E$3)","v":356034.40099880623},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K746)*(1-$E$4))/$E$3)","v":360067.72549229354},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L746)*(1-$E$4))/$E$3)","v":372023.65166941669},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M746)*(1-$E$4))/$E$3)","v":383115.29402650689},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N746)*(1-$E$4))/$E$3)","v":392766.46335020871}]
["SANTA BARBARA40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J745)*(1-$E$4))/$E$3)","v":374616.50312951574},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K745)*(1-$E$4))/$E$3)","v":379946.25335305254},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L745)*(1-$E$4))/$E$3)","v":395935.50402366306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M745)*(1-$E$4))/$E$3)","v":410772.37626756291},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N745)*(1-$E$4))/$E$3)","v":423592.58626471908}]
["SANTA BARBARA35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J744)*(1-$E$4))/$E$3)","v":393342.65256356407},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K744)*(1-$E$4))/$E$3)","v":399968.82851715037},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L744)*(1-$E$4))/$E$3)","v":419991.40368124825},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M744)*(1-$E$4))/$E$3)","v":438429.45850861893},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N744)*(1-$E$4))/$E$3)","v":454562.75648256828}]
["SANTA BARBARA30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J743)*(1-$E$4))/$E$3)","v":411924.75469427358},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K743)*(1-$E$4))/$E$3)","v":419991.40368124825},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L743)*(1-$E$4))/$E$3)","v":443903.25603549462},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M743)*(1-$E$4))/$E$3)","v":466230.58805301378},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N743)*(1-$E$4))/$E$3)","v":485388.87939707865}]
["SANTA BARBARA25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J742)*(1-$E$4))/$E$3)","v":430650.90412832191},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K742)*(1-$E$4))/$E$3)","v":440013.97884534614},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L742)*(1-$E$4))/$E$3)","v":467959.15569307981},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M742)*(1-$E$4))/$E$3)","v":493887.6702940698},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N742)*(1-$E$4))/$E$3)","v":516359.04961492779}]
["SANTA BARBARA20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J741)*(1-$E$4))/$E$3)","v":449233.00625903148},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K741)*(1-$E$4))/$E$3)","v":459892.50670610508},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L741)*(1-$E$4))/$E$3)","v":491871.00804732612},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M741)*(1-$E$4))/$E$3)","v":521544.75253512582},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N741)*(1-$E$4))/$E$3)","v":547185.17252943816}]
["SANTA BARBARA15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J749-'Rent Limits'!J740)*(1-$E$4))/$E$3)","v":467959.15569307981},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K749-'Rent Limits'!K740)*(1-$E$4))/$E$3)","v":479915.08187020291},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L749-'Rent Limits'!L740)*(1-$E$4))/$E$3)","v":515926.90770491131},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M749-'Rent Limits'!M740)*(1-$E$4))/$E$3)","v":549345.88207952073},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N749-'Rent Limits'!N740)*(1-$E$4))/$E$3)","v":578155.34274728736}]
["SANTA CLARA"]
["SANTA CLARA60%",300000,305000,310000,315000,320000]
["SANTA CLARA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J766)*(1-$E$4))/$E$3)","v":322471.37932085805},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K766)*(1-$E$4))/$E$3)","v":324055.89965758519},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L766)*(1-$E$4))/$E$3)","v":328953.50797110552},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M766)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N766)*(1-$E$4))/$E$3)","v":337308.25156475784}]
["SANTA CLARA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J765)*(1-$E$4))/$E$3)","v":344942.75864171603},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K765)*(1-$E$4))/$E$3)","v":348111.79931517038},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L765)*(1-$E$4))/$E$3)","v":357907.01594221103},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M765)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N765)*(1-$E$4))/$E$3)","v":374616.50312951574}]
["SANTA CLARA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J764)*(1-$E$4))/$E$3)","v":367414.13796257402},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K764)*(1-$E$4))/$E$3)","v":372311.7462760944},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L764)*(1-$E$4))/$E$3)","v":386860.52391331655},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M764)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N764)*(1-$E$4))/$E$3)","v":411924.75469427358}]
["SANTA CLARA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J763)*(1-$E$4))/$E$3)","v":389885.51728343207},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K763)*(1-$E$4))/$E$3)","v":396367.64593367954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L763)*(1-$E$4))/$E$3)","v":415669.98458108323},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M763)*(1-$E$4))/$E$3)","v":433675.89749843744},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N763)*(1-$E$4))/$E$3)","v":449088.95895569259}]
["SANTA CLARA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J762)*(1-$E$4))/$E$3)","v":412500.94390762888},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K762)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L762)*(1-$E$4))/$E$3)","v":444623.49255218881},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M762)*(1-$E$4))/$E$3)","v":467094.8718730468},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N762)*(1-$E$4))/$E$3)","v":486397.21052045049}]
["SANTA CLARA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J761)*(1-$E$4))/$E$3)","v":434972.32322848693},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K761)*(1-$E$4))/$E$3)","v":444623.49255218881},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L761)*(1-$E$4))/$E$3)","v":473577.00052329426},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M761)*(1-$E$4))/$E$3)","v":500513.84624765615},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N761)*(1-$E$4))/$E$3)","v":523705.46208520833}]
["SANTA CLARA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J760)*(1-$E$4))/$E$3)","v":457443.70254934492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K760)*(1-$E$4))/$E$3)","v":468679.392209774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L760)*(1-$E$4))/$E$3)","v":502530.50849439984},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M760)*(1-$E$4))/$E$3)","v":533932.82062226557},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N760)*(1-$E$4))/$E$3)","v":561013.71364996617}]
["SANTA CLARA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J759)*(1-$E$4))/$E$3)","v":479915.08187020291},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K759)*(1-$E$4))/$E$3)","v":492735.29186735908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L759)*(1-$E$4))/$E$3)","v":531339.96916216647},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M759)*(1-$E$4))/$E$3)","v":567351.79499687487},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N759)*(1-$E$4))/$E$3)","v":598177.91791138519}]
["SANTA CLARA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J767-'Rent Limits'!J758)*(1-$E$4))/$E$3)","v":502386.46119106095},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K767-'Rent Limits'!K758)*(1-$E$4))/$E$3)","v":516935.23882828315},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L767-'Rent Limits'!L758)*(1-$E$4))/$E$3)","v":560293.47713327198},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M767-'Rent Limits'!M758)*(1-$E$4))/$E$3)","v":600770.76937148417},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N767-'Rent Limits'!N758)*(1-$E$4))/$E$3)","v":635486.16947614308}]
["SANTA CRUZ"]
["SANTA CRUZ60%",300000,304000,308000,312000,316000]
["SANTA CRUZ55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J784)*(1-$E$4))/$E$3)","v":320742.81168079202},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K784)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L784)*(1-$E$4))/$E$3)","v":326648.75111768418},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M784)*(1-$E$4))/$E$3)","v":330826.12291451037},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N784)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["SANTA CRUZ50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J783)*(1-$E$4))/$E$3)","v":341485.62336158403},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K783)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L783)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M783)*(1-$E$4))/$E$3)","v":361652.24582902069},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N783)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["SANTA CRUZ45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J782)*(1-$E$4))/$E$3)","v":362228.43504237605},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K782)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L782)*(1-$E$4))/$E$3)","v":380090.30065639137},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M782)*(1-$E$4))/$E$3)","v":392478.36874353106},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N782)*(1-$E$4))/$E$3)","v":403281.91649394354}]
["SANTA CRUZ40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J781)*(1-$E$4))/$E$3)","v":382971.24672316806},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K781)*(1-$E$4))/$E$3)","v":389021.23346339905},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L781)*(1-$E$4))/$E$3)","v":406739.0517740756},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M781)*(1-$E$4))/$E$3)","v":423304.49165804143},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N781)*(1-$E$4))/$E$3)","v":437565.17468858592}]
["SANTA CRUZ35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J780)*(1-$E$4))/$E$3)","v":403858.10570729885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K780)*(1-$E$4))/$E$3)","v":411204.51817757939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L780)*(1-$E$4))/$E$3)","v":433531.85019509861},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M780)*(1-$E$4))/$E$3)","v":454274.66187589057},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N780)*(1-$E$4))/$E$3)","v":471992.48018656712}]
["SANTA CRUZ30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J779)*(1-$E$4))/$E$3)","v":424600.91738809092},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K779)*(1-$E$4))/$E$3)","v":433531.85019509861},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L779)*(1-$E$4))/$E$3)","v":460180.60131278273},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M779)*(1-$E$4))/$E$3)","v":485100.784790401},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N779)*(1-$E$4))/$E$3)","v":506419.78568454832}]
["SANTA CRUZ25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J778)*(1-$E$4))/$E$3)","v":445343.72906888294},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K778)*(1-$E$4))/$E$3)","v":455715.13490927895},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L778)*(1-$E$4))/$E$3)","v":486973.3997338058},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M778)*(1-$E$4))/$E$3)","v":515926.90770491131},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N778)*(1-$E$4))/$E$3)","v":540847.09118252946}]
["SANTA CRUZ20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J777)*(1-$E$4))/$E$3)","v":466086.54074967495},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K777)*(1-$E$4))/$E$3)","v":478042.46692679811},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L777)*(1-$E$4))/$E$3)","v":513622.15085148998},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M777)*(1-$E$4))/$E$3)","v":546753.03061942174},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N777)*(1-$E$4))/$E$3)","v":575274.3966805106}]
["SANTA CRUZ15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J785-'Rent Limits'!J776)*(1-$E$4))/$E$3)","v":486829.35243046697},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K785-'Rent Limits'!K776)*(1-$E$4))/$E$3)","v":500225.75164097844},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L785-'Rent Limits'!L776)*(1-$E$4))/$E$3)","v":540270.90196917416},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M785-'Rent Limits'!M776)*(1-$E$4))/$E$3)","v":577579.15353393205},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N785-'Rent Limits'!N776)*(1-$E$4))/$E$3)","v":609701.70217849198}]
["SHASTA"]
["SHASTA60%",300000,302000,304000,306000,308000]
["SHASTA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J802)*(1-$E$4))/$E$3)","v":310659.50044707366},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K802)*(1-$E$4))/$E$3)","v":311379.73696376785},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L802)*(1-$E$4))/$E$3)","v":313684.49381718918},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M802)*(1-$E$4))/$E$3)","v":315845.20336727169},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N802)*(1-$E$4))/$E$3)","v":317573.77100733767}]
["SHASTA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J801)*(1-$E$4))/$E$3)","v":321174.95359080849},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K801)*(1-$E$4))/$E$3)","v":322759.4739275357},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L801)*(1-$E$4))/$E$3)","v":327224.94033103954},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M801)*(1-$E$4))/$E$3)","v":331546.3594312045},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N801)*(1-$E$4))/$E$3)","v":335147.54201467533}]
["SHASTA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J800)*(1-$E$4))/$E$3)","v":331834.45403788221},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K800)*(1-$E$4))/$E$3)","v":334139.21089130349},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L800)*(1-$E$4))/$E$3)","v":340909.43414822873},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M800)*(1-$E$4))/$E$3)","v":347247.51549513737},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N800)*(1-$E$4))/$E$3)","v":352721.31302201306}]
["SHASTA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J799)*(1-$E$4))/$E$3)","v":342349.90718161705},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K799)*(1-$E$4))/$E$3)","v":345374.90055173251},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L799)*(1-$E$4))/$E$3)","v":354449.88066207903},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M799)*(1-$E$4))/$E$3)","v":362948.67155907024},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N799)*(1-$E$4))/$E$3)","v":370151.03672601189}]
["SHASTA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J798)*(1-$E$4))/$E$3)","v":353009.40762869071},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K798)*(1-$E$4))/$E$3)","v":356754.63751550036},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L798)*(1-$E$4))/$E$3)","v":368134.37447926821},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M798)*(1-$E$4))/$E$3)","v":378793.87492634193},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N798)*(1-$E$4))/$E$3)","v":387724.80773334956}]
["SHASTA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J797)*(1-$E$4))/$E$3)","v":363524.86077242554},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K797)*(1-$E$4))/$E$3)","v":368134.37447926821},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L797)*(1-$E$4))/$E$3)","v":381674.82099311857},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M797)*(1-$E$4))/$E$3)","v":394495.03099027474},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N797)*(1-$E$4))/$E$3)","v":405298.57874068723}]
["SHASTA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J796)*(1-$E$4))/$E$3)","v":374184.36121949926},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K796)*(1-$E$4))/$E$3)","v":379514.11144303606},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L796)*(1-$E$4))/$E$3)","v":395359.31481030775},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M796)*(1-$E$4))/$E$3)","v":410196.18705420761},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N796)*(1-$E$4))/$E$3)","v":422872.34974802489}]
["SHASTA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J795)*(1-$E$4))/$E$3)","v":384699.81436323409},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K795)*(1-$E$4))/$E$3)","v":390749.80110346503},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L795)*(1-$E$4))/$E$3)","v":408899.76132415805},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M795)*(1-$E$4))/$E$3)","v":425897.34311814042},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N795)*(1-$E$4))/$E$3)","v":440446.12075536262}]
["SHASTA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J803-'Rent Limits'!J794)*(1-$E$4))/$E$3)","v":395359.31481030775},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K803-'Rent Limits'!K794)*(1-$E$4))/$E$3)","v":402129.53806723293},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L803-'Rent Limits'!L794)*(1-$E$4))/$E$3)","v":422584.25514134724},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M803-'Rent Limits'!M794)*(1-$E$4))/$E$3)","v":441742.54648541211},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N803-'Rent Limits'!N794)*(1-$E$4))/$E$3)","v":458019.89176270028}]
["SIERRA"]
["SIERRA60%",300000,302000,304000,306000,308000]
["SIERRA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J820)*(1-$E$4))/$E$3)","v":310803.54775041249},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K820)*(1-$E$4))/$E$3)","v":311523.78426710668},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L820)*(1-$E$4))/$E$3)","v":313972.58842386684},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M820)*(1-$E$4))/$E$3)","v":315989.25067061052},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N820)*(1-$E$4))/$E$3)","v":317861.86561401538}]
["SIERRA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J819)*(1-$E$4))/$E$3)","v":321607.09550082503},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K819)*(1-$E$4))/$E$3)","v":323191.61583755218},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L819)*(1-$E$4))/$E$3)","v":327801.12954439485},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M819)*(1-$E$4))/$E$3)","v":332122.54864455987},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N819)*(1-$E$4))/$E$3)","v":335723.73122803069}]
["SIERRA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J818)*(1-$E$4))/$E$3)","v":332410.64325123752},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K818)*(1-$E$4))/$E$3)","v":334715.40010465885},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L818)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M818)*(1-$E$4))/$E$3)","v":348111.79931517038},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N818)*(1-$E$4))/$E$3)","v":353585.59684204601}]
["SIERRA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J817)*(1-$E$4))/$E$3)","v":343070.14369831118},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K817)*(1-$E$4))/$E$3)","v":346239.18437176553},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L817)*(1-$E$4))/$E$3)","v":355458.21178545087},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M817)*(1-$E$4))/$E$3)","v":364101.0499857809},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N817)*(1-$E$4))/$E$3)","v":371447.46245606139}]
["SIERRA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J816)*(1-$E$4))/$E$3)","v":353873.69144872372},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K816)*(1-$E$4))/$E$3)","v":357762.9686388722},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L816)*(1-$E$4))/$E$3)","v":369430.80020931771},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M816)*(1-$E$4))/$E$3)","v":380090.30065639137},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N816)*(1-$E$4))/$E$3)","v":389309.32807007676}]
["SIERRA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J815)*(1-$E$4))/$E$3)","v":364677.23919913621},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K815)*(1-$E$4))/$E$3)","v":369286.75290597888},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L815)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M815)*(1-$E$4))/$E$3)","v":396079.55132700189},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N815)*(1-$E$4))/$E$3)","v":407171.19368409208}]
["SIERRA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J814)*(1-$E$4))/$E$3)","v":375480.7869495487},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K814)*(1-$E$4))/$E$3)","v":380954.58447642438},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L814)*(1-$E$4))/$E$3)","v":397087.88245037373},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M814)*(1-$E$4))/$E$3)","v":412212.84930095123},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N814)*(1-$E$4))/$E$3)","v":425033.0592981074}]
["SIERRA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J813)*(1-$E$4))/$E$3)","v":386284.33469996124},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K813)*(1-$E$4))/$E$3)","v":392478.36874353106},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L813)*(1-$E$4))/$E$3)","v":410916.42357090174},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M813)*(1-$E$4))/$E$3)","v":428202.09997156181},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N813)*(1-$E$4))/$E$3)","v":442894.92491212278}]
["SIERRA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J821-'Rent Limits'!J812)*(1-$E$4))/$E$3)","v":397087.88245037373},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K821-'Rent Limits'!K812)*(1-$E$4))/$E$3)","v":404002.15301063773},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L821-'Rent Limits'!L812)*(1-$E$4))/$E$3)","v":424889.01199476857},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M821-'Rent Limits'!M812)*(1-$E$4))/$E$3)","v":444191.35064217227},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N821-'Rent Limits'!N812)*(1-$E$4))/$E$3)","v":460756.79052613815}]
["SISKIYOU"]
["SISKIYOU60%",300000,302000,304000,306000,308000]
["SISKIYOU55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J838)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K838)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L838)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M838)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N838)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["SISKIYOU50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J837)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K837)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L837)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M837)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N837)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["SISKIYOU45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J836)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K836)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L836)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M836)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N836)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["SISKIYOU40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J835)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K835)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L835)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M835)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N835)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["SISKIYOU35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J834)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K834)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L834)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M834)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N834)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["SISKIYOU30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J833)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K833)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L833)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M833)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N833)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["SISKIYOU25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J832)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K832)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L832)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M832)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N832)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["SISKIYOU20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J831)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K831)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L831)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M831)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N831)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["SISKIYOU15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J839-'Rent Limits'!J830)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K839-'Rent Limits'!K830)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L839-'Rent Limits'!L830)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M839-'Rent Limits'!M830)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N839-'Rent Limits'!N830)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["SOLANO"]
["SOLANO60%",300000,303000,306000,309000,312000]
["SOLANO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J856)*(1-$E$4))/$E$3)","v":314404.73033388332},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K856)*(1-$E$4))/$E$3)","v":315413.06145725516},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L856)*(1-$E$4))/$E$3)","v":318582.10213070951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M856)*(1-$E$4))/$E$3)","v":321463.04819748621},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N856)*(1-$E$4))/$E$3)","v":323911.85235424637}]
["SOLANO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J8555)*(1-$E$4))/$E$3)","v":473000.81130993902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K8555)*(1-$E$4))/$E$3)","v":485388.87939707865},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L8555)*(1-$E$4))/$E$3)","v":522553.08365849766},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M8555)*(1-$E$4))/$E$3)","v":557124.43645981769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N8555)*(1-$E$4))/$E$3)","v":586942.22825095616}]
["SOLANO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J854)*(1-$E$4))/$E$3)","v":343214.19100165006},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K854)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L854)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M854)*(1-$E$4))/$E$3)","v":364389.14459245856},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N854)*(1-$E$4))/$E$3)","v":371735.55706273904}]
["SOLANO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J853)*(1-$E$4))/$E$3)","v":357618.92133553338},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K853)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L853)*(1-$E$4))/$E$3)","v":374184.36121949926},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M853)*(1-$E$4))/$E$3)","v":385708.14548660594},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N853)*(1-$E$4))/$E$3)","v":395647.40941698541}]
["SOLANO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J852)*(1-$E$4))/$E$3)","v":372167.69897275558},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K852)*(1-$E$4))/$E$3)","v":377209.35458961473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L852)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M852)*(1-$E$4))/$E$3)","v":407171.19368409208},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N852)*(1-$E$4))/$E$3)","v":419559.26177123177}]
["SOLANO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J851)*(1-$E$4))/$E$3)","v":386572.42930663889},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K851)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L851)*(1-$E$4))/$E$3)","v":411348.56548091827},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M851)*(1-$E$4))/$E$3)","v":428634.24188157829},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N851)*(1-$E$4))/$E$3)","v":443471.11412547808}]
["SOLANO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J850)*(1-$E$4))/$E$3)","v":400977.15964052221},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K850)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L850)*(1-$E$4))/$E$3)","v":429930.66761162778},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M850)*(1-$E$4))/$E$3)","v":450097.29007906443},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N850)*(1-$E$4))/$E$3)","v":467382.96647972445}]
["SOLANO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J849)*(1-$E$4))/$E$3)","v":415381.88997440558},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K849)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L849)*(1-$E$4))/$E$3)","v":448368.72243899846},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M849)*(1-$E$4))/$E$3)","v":471416.29097321181},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N849)*(1-$E$4))/$E$3)","v":491294.81883397081}]
["SOLANO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J857-'Rent Limits'!J848)*(1-$E$4))/$E$3)","v":429786.6203082889},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K857-'Rent Limits'!K848)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L857-'Rent Limits'!L848)*(1-$E$4))/$E$3)","v":466950.82456970797},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M857-'Rent Limits'!M848)*(1-$E$4))/$E$3)","v":492879.33917069796},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N857-'Rent Limits'!N848)*(1-$E$4))/$E$3)","v":515206.67118821712}]
["SONOMA"]
["SONOMA60%",300000,303000,306000,309000,312000]
["SONOMA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J874)*(1-$E$4))/$E$3)","v":315845.20336727169},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K874)*(1-$E$4))/$E$3)","v":316997.58179398236},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L874)*(1-$E$4))/$E$3)","v":320454.71707411436},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M874)*(1-$E$4))/$E$3)","v":323479.71044422983},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N874)*(1-$E$4))/$E$3)","v":326360.65651100653}]
["SONOMA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J873)*(1-$E$4))/$E$3)","v":331690.40673454339},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K873)*(1-$E$4))/$E$3)","v":333995.16358796472},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L873)*(1-$E$4))/$E$3)","v":340765.38684488984},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M873)*(1-$E$4))/$E$3)","v":347103.46819179854},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N873)*(1-$E$4))/$E$3)","v":352577.26571867423}]
["SONOMA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J872)*(1-$E$4))/$E$3)","v":347535.61010181502},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K872)*(1-$E$4))/$E$3)","v":350992.74538194702},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L872)*(1-$E$4))/$E$3)","v":361220.10391900421},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M872)*(1-$E$4))/$E$3)","v":370583.17863602837},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N872)*(1-$E$4))/$E$3)","v":378937.9222296807}]
["SONOMA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J871)*(1-$E$4))/$E$3)","v":363380.81346908672},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K871)*(1-$E$4))/$E$3)","v":367990.32717592939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L871)*(1-$E$4))/$E$3)","v":381530.77368977969},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M871)*(1-$E$4))/$E$3)","v":394206.93638359709},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N871)*(1-$E$4))/$E$3)","v":405154.5314373484}]
["SONOMA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J870)*(1-$E$4))/$E$3)","v":379370.06413969724},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K870)*(1-$E$4))/$E$3)","v":384987.90896991175},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L870)*(1-$E$4))/$E$3)","v":401985.49076389405},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M870)*(1-$E$4))/$E$3)","v":417830.69413116574},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N870)*(1-$E$4))/$E$3)","v":431515.18794835493}]
["SONOMA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J869)*(1-$E$4))/$E$3)","v":395215.26750696887},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K869)*(1-$E$4))/$E$3)","v":401985.49076389405},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L869)*(1-$E$4))/$E$3)","v":422440.20783800841},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M869)*(1-$E$4))/$E$3)","v":441310.40457539563},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N869)*(1-$E$4))/$E$3)","v":457731.79715602263}]
["SONOMA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J868)*(1-$E$4))/$E$3)","v":411060.47087424056},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K868)*(1-$E$4))/$E$3)","v":418983.07255787641},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L868)*(1-$E$4))/$E$3)","v":442750.87760878389},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M868)*(1-$E$4))/$E$3)","v":464934.16232296429},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N868)*(1-$E$4))/$E$3)","v":484092.4536670291}]
["SONOMA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J867)*(1-$E$4))/$E$3)","v":426905.67424151226},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K867)*(1-$E$4))/$E$3)","v":435980.65435185877},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L867)*(1-$E$4))/$E$3)","v":463205.59468289826},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M867)*(1-$E$4))/$E$3)","v":488413.87276719417},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N867)*(1-$E$4))/$E$3)","v":510309.0628746968}]
["SONOMA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J875-'Rent Limits'!J866)*(1-$E$4))/$E$3)","v":442750.87760878389},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K875-'Rent Limits'!K866)*(1-$E$4))/$E$3)","v":452978.23614584107},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L875-'Rent Limits'!L866)*(1-$E$4))/$E$3)","v":483660.31175701262},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M875-'Rent Limits'!M866)*(1-$E$4))/$E$3)","v":512037.63051476283},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N875-'Rent Limits'!N866)*(1-$E$4))/$E$3)","v":536669.71938570333}]
["STANISLAUS"]
["STANISLAUS60%",300000,302000,304000,306000,308000]
["STANISLAUS55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J892)*(1-$E$4))/$E$3)","v":310659.50044707366},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K892)*(1-$E$4))/$E$3)","v":311379.73696376785},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L892)*(1-$E$4))/$E$3)","v":313684.49381718918},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M892)*(1-$E$4))/$E$3)","v":315845.20336727169},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N892)*(1-$E$4))/$E$3)","v":317717.81831067649}]
["STANISLAUS50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J891)*(1-$E$4))/$E$3)","v":321319.00089414732},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K891)*(1-$E$4))/$E$3)","v":322903.52123087452},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L891)*(1-$E$4))/$E$3)","v":327368.98763437837},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M891)*(1-$E$4))/$E$3)","v":331690.40673454339},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N891)*(1-$E$4))/$E$3)","v":335291.58931801422}]
["STANISLAUS45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J890)*(1-$E$4))/$E$3)","v":331978.50134122104},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K890)*(1-$E$4))/$E$3)","v":334283.25819464237},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L890)*(1-$E$4))/$E$3)","v":341053.48145156755},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M890)*(1-$E$4))/$E$3)","v":347535.61010181502},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N890)*(1-$E$4))/$E$3)","v":353009.40762869071}]
["STANISLAUS40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J889)*(1-$E$4))/$E$3)","v":342493.95448495587},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K889)*(1-$E$4))/$E$3)","v":345662.99515841022},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L889)*(1-$E$4))/$E$3)","v":354737.97526875674},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M889)*(1-$E$4))/$E$3)","v":363236.76616574789},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N889)*(1-$E$4))/$E$3)","v":370583.17863602837}]
["STANISLAUS35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J888)*(1-$E$4))/$E$3)","v":353153.45493202953},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K888)*(1-$E$4))/$E$3)","v":357042.73212217801},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L888)*(1-$E$4))/$E$3)","v":368422.46908594586},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M888)*(1-$E$4))/$E$3)","v":379081.96953301958},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N888)*(1-$E$4))/$E$3)","v":388300.99694670492}]
["STANISLAUS30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J887)*(1-$E$4))/$E$3)","v":363812.95537910319},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K887)*(1-$E$4))/$E$3)","v":368422.46908594586},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L887)*(1-$E$4))/$E$3)","v":382106.96290313505},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M887)*(1-$E$4))/$E$3)","v":394927.17290029122},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N887)*(1-$E$4))/$E$3)","v":405874.76795404259}]
["STANISLAUS25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J886)*(1-$E$4))/$E$3)","v":374472.45582617691},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K886)*(1-$E$4))/$E$3)","v":379946.25335305254},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L886)*(1-$E$4))/$E$3)","v":395791.45672032423},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M886)*(1-$E$4))/$E$3)","v":410772.37626756291},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N886)*(1-$E$4))/$E$3)","v":423592.58626471908}]
["STANISLAUS20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J885)*(1-$E$4))/$E$3)","v":385131.95627325057},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K885)*(1-$E$4))/$E$3)","v":391325.99031682039},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L885)*(1-$E$4))/$E$3)","v":409475.95053751342},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M885)*(1-$E$4))/$E$3)","v":426473.53233149578},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N885)*(1-$E$4))/$E$3)","v":441166.35727205675}]
["STANISLAUS15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J893-'Rent Limits'!J884)*(1-$E$4))/$E$3)","v":395791.45672032423},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K893-'Rent Limits'!K884)*(1-$E$4))/$E$3)","v":402705.72728058824},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L893-'Rent Limits'!L884)*(1-$E$4))/$E$3)","v":423160.4443547026},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M893-'Rent Limits'!M884)*(1-$E$4))/$E$3)","v":442318.73569876747},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N893-'Rent Limits'!N884)*(1-$E$4))/$E$3)","v":458884.17558273324}]
["SUTTER"]
["SUTTER60%",300000,302000,304000,306000,308000]
["SUTTER55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J910)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K910)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L910)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M910)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N910)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["SUTTER50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J909)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K909)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L909)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M909)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N909)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["SUTTER45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J908)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K908)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L908)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M908)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N908)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["SUTTER40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J907)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K907)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L907)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M907)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N907)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["SUTTER35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J906)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K906)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L906)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M906)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N906)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["SUTTER30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J905)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K905)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L905)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M905)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N905)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["SUTTER25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J904)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K904)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L904)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M904)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N904)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["SUTTER20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J903)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K903)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L903)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M903)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N903)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["SUTTER15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J911-'Rent Limits'!J902)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K911-'Rent Limits'!K902)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L911-'Rent Limits'!L902)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M911-'Rent Limits'!M902)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N911-'Rent Limits'!N902)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["TEHAMA"]
["TEHAMA60%",300000,302000,304000,306000,308000]
["TEHAMA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J928)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K928)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L928)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M928)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N928)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["TEHAMA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J927)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K927)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L927)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M927)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N927)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["TEHAMA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J926)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K926)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L926)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M926)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N926)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["TEHAMA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J925)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K925)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L925)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M925)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N925)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["TEHAMA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J924)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K924)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L924)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M924)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N924)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["TEHAMA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J923)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K923)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L923)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M923)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N923)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["TEHAMA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J922)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K922)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L922)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M922)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N922)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["TEHAMA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J921)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K921)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L921)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M921)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N921)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["TEHAMA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J929-'Rent Limits'!J920)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K929-'Rent Limits'!K920)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L929-'Rent Limits'!L920)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M929-'Rent Limits'!M920)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N929-'Rent Limits'!N920)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["TRINITY"]
["TRINITY60%",300000,302000,304000,306000,308000]
["TRINITY55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J946)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K946)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L946)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M946)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N946)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["TRINITY50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J945)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K945)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L945)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M945)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N945)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["TRINITY45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J944)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K944)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L944)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M944)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N944)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["TRINITY40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J943)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K943)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L943)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M943)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N943)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["TRINITY35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J942)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K942)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L942)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M942)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N942)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["TRINITY30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J941)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K941)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L941)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M941)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N941)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["TRINITY25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J940)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K940)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L940)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M940)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N940)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["TRINITY20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J939)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K939)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L939)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M939)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N939)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["TRINITY15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J947-'Rent Limits'!J938)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K947-'Rent Limits'!K938)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L947-'Rent Limits'!L938)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M947-'Rent Limits'!M938)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N947-'Rent Limits'!N938)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["TULARE"]
["TULARE60%",300000,302000,304000,306000,308000]
["TULARE55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J964)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K964)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L964)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M964)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N964)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["TULARE50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J963)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K963)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L963)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M963)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N963)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["TULARE45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J962)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K962)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L962)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M962)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N962)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["TULARE40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J961)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K961)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L961)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M961)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N961)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["TULARE35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J960)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K960)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L960)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M960)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N960)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["TULARE30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J959)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K959)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L959)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M959)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N959)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["TULARE25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J958)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K958)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L958)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M958)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N958)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["TULARE20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J957)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K957)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L957)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M957)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N957)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["TULARE15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J965-'Rent Limits'!J956)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K965-'Rent Limits'!K956)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L965-'Rent Limits'!L956)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M965-'Rent Limits'!M956)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N965-'Rent Limits'!N956)*(1-$E$4))/$E$3)","v":455138.94569592364}]
["TUOLUMNE"]
["TUOLUMNE60%",300000,302000,304000,306000,308000]
["TUOLUMNE55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J982)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K982)*(1-$E$4))/$E$3)","v":311955.92617712315},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L982)*(1-$E$4))/$E$3)","v":314260.68303054449},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M982)*(1-$E$4))/$E$3)","v":316421.392580627},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N982)*(1-$E$4))/$E$3)","v":318438.05482737068}]
["TUOLUMNE50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J981)*(1-$E$4))/$E$3)","v":322183.28471418034},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K981)*(1-$E$4))/$E$3)","v":323767.80505090754},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L981)*(1-$E$4))/$E$3)","v":328521.36606108904},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M981)*(1-$E$4))/$E$3)","v":332986.83246459288},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N981)*(1-$E$4))/$E$3)","v":336876.10965474136}]
["TUOLUMNE45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J980)*(1-$E$4))/$E$3)","v":333274.92707127053},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K980)*(1-$E$4))/$E$3)","v":335723.73122803069},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L980)*(1-$E$4))/$E$3)","v":342782.04909163353},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M980)*(1-$E$4))/$E$3)","v":349408.22504521988},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N980)*(1-$E$4))/$E$3)","v":355314.16448211204}]
["TUOLUMNE40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J979)*(1-$E$4))/$E$3)","v":344366.56942836067},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K979)*(1-$E$4))/$E$3)","v":347535.61010181502},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L979)*(1-$E$4))/$E$3)","v":357042.73212217801},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M979)*(1-$E$4))/$E$3)","v":365973.6649291857},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N979)*(1-$E$4))/$E$3)","v":373608.1720061439}]
["TUOLUMNE35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J978)*(1-$E$4))/$E$3)","v":355602.25908878969},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K978)*(1-$E$4))/$E$3)","v":359491.53627893818},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L978)*(1-$E$4))/$E$3)","v":371447.46245606139},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M978)*(1-$E$4))/$E$3)","v":382539.10481315159},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N978)*(1-$E$4))/$E$3)","v":392046.22683351452}]
["TUOLUMNE30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J977)*(1-$E$4))/$E$3)","v":366693.90144587989},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K977)*(1-$E$4))/$E$3)","v":371447.46245606139},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L977)*(1-$E$4))/$E$3)","v":385708.14548660594},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M977)*(1-$E$4))/$E$3)","v":398960.49739377858},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N977)*(1-$E$4))/$E$3)","v":410484.28166088526}]
["TUOLUMNE25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J976)*(1-$E$4))/$E$3)","v":377785.54380297009},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K976)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L976)*(1-$E$4))/$E$3)","v":399968.82851715037},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M976)*(1-$E$4))/$E$3)","v":415525.93727774441},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N976)*(1-$E$4))/$E$3)","v":428922.33648825594}]
["TUOLUMNE20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J975)*(1-$E$4))/$E$3)","v":388877.18616006023},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K975)*(1-$E$4))/$E$3)","v":395215.26750696887},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L975)*(1-$E$4))/$E$3)","v":414229.51154769491},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M975)*(1-$E$4))/$E$3)","v":431947.32985837141},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N975)*(1-$E$4))/$E$3)","v":447216.34401228779}]
["TUOLUMNE15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J983-'Rent Limits'!J974)*(1-$E$4))/$E$3)","v":399968.82851715037},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K983-'Rent Limits'!K974)*(1-$E$4))/$E$3)","v":407171.19368409208},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L983-'Rent Limits'!L974)*(1-$E$4))/$E$3)","v":428490.1945782394},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M983-'Rent Limits'!M974)*(1-$E$4))/$E$3)","v":448512.76974233729},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N983-'Rent Limits'!N974)*(1-$E$4))/$E$3)","v":465654.39883965848}]
["VENTURA"]
["VENTURA60%",300000,303000,306000,309000,312000]
["VENTURA55%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J1000)*(1-$E$4))/$E$3)","v":316853.53449064353},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K1000)*(1-$E$4))/$E$3)","v":317861.86561401538},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L1000)*(1-$E$4))/$E$3)","v":321607.09550082503},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M1000)*(1-$E$4))/$E$3)","v":324920.18347761821},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N1000)*(1-$E$4))/$E$3)","v":327801.12954439485}]
["VENTURA50%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J999)*(1-$E$4))/$E$3)","v":333563.02167794819},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K999)*(1-$E$4))/$E$3)","v":335867.77853136952},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L999)*(1-$E$4))/$E$3)","v":343070.14369831118},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M999)*(1-$E$4))/$E$3)","v":349840.36695523636},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N999)*(1-$E$4))/$E$3)","v":355458.21178545087}]
["VENTURA45%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J998)*(1-$E$4))/$E$3)","v":350272.50886525289},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K998)*(1-$E$4))/$E$3)","v":353729.6441453849},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L998)*(1-$E$4))/$E$3)","v":364677.23919913621},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M998)*(1-$E$4))/$E$3)","v":374616.50312951574},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N998)*(1-$E$4))/$E$3)","v":383259.34132984572}]
["VENTURA40%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J997)*(1-$E$4))/$E$3)","v":366981.99605255754},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K997)*(1-$E$4))/$E$3)","v":371735.55706273904},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L997)*(1-$E$4))/$E$3)","v":386140.28739662236},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M997)*(1-$E$4))/$E$3)","v":399536.68660713389},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N997)*(1-$E$4))/$E$3)","v":410916.42357090174}]
["VENTURA35%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J996)*(1-$E$4))/$E$3)","v":383835.53054320108},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K996)*(1-$E$4))/$E$3)","v":389741.46998009324},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L996)*(1-$E$4))/$E$3)","v":407747.38289744745},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M996)*(1-$E$4))/$E$3)","v":424456.8700847521},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N996)*(1-$E$4))/$E$3)","v":438717.55311529659}]
["VENTURA30%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J995)*(1-$E$4))/$E$3)","v":400545.01773050573},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K995)*(1-$E$4))/$E$3)","v":407603.33559410856},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L995)*(1-$E$4))/$E$3)","v":429210.43109493359},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M995)*(1-$E$4))/$E$3)","v":449233.00625903148},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N995)*(1-$E$4))/$E$3)","v":466518.68265969143}]
["VENTURA25%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J994)*(1-$E$4))/$E$3)","v":417254.50491781044},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K994)*(1-$E$4))/$E$3)","v":425609.24851146276},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L994)*(1-$E$4))/$E$3)","v":450817.52659575862},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M994)*(1-$E$4))/$E$3)","v":474153.18973664963},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N994)*(1-$E$4))/$E$3)","v":494175.76490074745}]
["VENTURA20%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J993)*(1-$E$4))/$E$3)","v":433963.99210511509},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K993)*(1-$E$4))/$E$3)","v":443471.11412547808},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L993)*(1-$E$4))/$E$3)","v":472280.57479324477},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M993)*(1-$E$4))/$E$3)","v":499073.37321426778},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N993)*(1-$E$4))/$E$3)","v":521976.89444514224}]
["VENTURA15%",{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1001-'Rent Limits'!J992)*(1-$E$4))/$E$3)","v":450817.52659575862},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1001-'Rent Limits'!K992)*(1-$E$4))/$E$3)","v":461477.02704283234},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1001-'Rent Limits'!L992)*(1-$E$4))/$E$3)","v":493887.6702940698},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1001-'Rent Limits'!M992)*(1-$E$4))/$E$3)","v":523849.50938854716},{"$f":"+$D$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1001-'Rent Limits'!N992)*(1-$E$4))/$E$3)","v":549778.02398953715}]
["YOLO"]
["YOLO60%",300000,302000,304000,306000,308000]
["YOLO55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1018)*(1-$E$4))/$E$3)","v":313252.35190717265},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1018)*(1-$E$4))/$E$3)","v":314260.68303054449},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1018)*(1-$E$4))/$E$3)","v":316997.58179398236},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1018)*(1-$E$4))/$E$3)","v":319590.43325408135},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1018)*(1-$E$4))/$E$3)","v":321895.19010750268}]
["YOLO50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1017)*(1-$E$4))/$E$3)","v":326504.70381434535},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1017)*(1-$E$4))/$E$3)","v":328377.31875775021},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1017)*(1-$E$4))/$E$3)","v":333995.16358796472},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1017)*(1-$E$4))/$E$3)","v":339324.91381150152},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1017)*(1-$E$4))/$E$3)","v":343790.38021500537}]
["YOLO45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1016)*(1-$E$4))/$E$3)","v":339757.055721518},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1016)*(1-$E$4))/$E$3)","v":342638.0017882947},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1016)*(1-$E$4))/$E$3)","v":350992.74538194702},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1016)*(1-$E$4))/$E$3)","v":358915.34706558287},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1016)*(1-$E$4))/$E$3)","v":365685.57032250805}]
["YOLO40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1015)*(1-$E$4))/$E$3)","v":352865.36032535188},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1015)*(1-$E$4))/$E$3)","v":356754.63751550036},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1015)*(1-$E$4))/$E$3)","v":367990.32717592939},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1015)*(1-$E$4))/$E$3)","v":378505.78031966422},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1015)*(1-$E$4))/$E$3)","v":387580.76043001073}]
["YOLO35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1014)*(1-$E$4))/$E$3)","v":366117.71223252453},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1014)*(1-$E$4))/$E$3)","v":370871.27324270608},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1014)*(1-$E$4))/$E$3)","v":385131.95627325057},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1014)*(1-$E$4))/$E$3)","v":398240.26087708439},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1014)*(1-$E$4))/$E$3)","v":409619.99784085224}]
["YOLO30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1013)*(1-$E$4))/$E$3)","v":379370.06413969724},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1013)*(1-$E$4))/$E$3)","v":385131.95627325057},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1013)*(1-$E$4))/$E$3)","v":402129.53806723293},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1013)*(1-$E$4))/$E$3)","v":417830.69413116574},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1013)*(1-$E$4))/$E$3)","v":431515.18794835493}]
["YOLO25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1012)*(1-$E$4))/$E$3)","v":392622.41604686988},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1012)*(1-$E$4))/$E$3)","v":399248.59200045624},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1012)*(1-$E$4))/$E$3)","v":419127.11986121524},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1012)*(1-$E$4))/$E$3)","v":437565.17468858592},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1012)*(1-$E$4))/$E$3)","v":453410.37805585761}]
["YOLO20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1011)*(1-$E$4))/$E$3)","v":405874.76795404259},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1011)*(1-$E$4))/$E$3)","v":413509.27503100072},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1011)*(1-$E$4))/$E$3)","v":436124.70165519766},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1011)*(1-$E$4))/$E$3)","v":457155.60794266732},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1011)*(1-$E$4))/$E$3)","v":475305.56816336029}]
["YOLO15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1019-'Rent Limits'!J1010)*(1-$E$4))/$E$3)","v":419127.11986121524},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1019-'Rent Limits'!K1010)*(1-$E$4))/$E$3)","v":427625.91075820639},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1019-'Rent Limits'!L1010)*(1-$E$4))/$E$3)","v":453122.28344917996},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1019-'Rent Limits'!M1010)*(1-$E$4))/$E$3)","v":476746.04119674861},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1019-'Rent Limits'!N1010)*(1-$E$4))/$E$3)","v":497200.75827086298}]
["YUBA"]
["YUBA60%",300000,302000,304000,306000,308000]
["YUBA55%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1036)*(1-$E$4))/$E$3)","v":310515.45314373483},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1036)*(1-$E$4))/$E$3)","v":311091.6423570902},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1036)*(1-$E$4))/$E$3)","v":313396.39921051153},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1036)*(1-$E$4))/$E$3)","v":315557.10876059404},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1036)*(1-$E$4))/$E$3)","v":317285.67640066001}]
["YUBA50%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1035)*(1-$E$4))/$E$3)","v":320886.85898413084},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1035)*(1-$E$4))/$E$3)","v":322327.33201751916},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1035)*(1-$E$4))/$E$3)","v":326792.79842102301},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1035)*(1-$E$4))/$E$3)","v":330970.1702178492},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1035)*(1-$E$4))/$E$3)","v":334427.3054979812}]
["YUBA45%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1034)*(1-$E$4))/$E$3)","v":331258.26482452685},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1034)*(1-$E$4))/$E$3)","v":333418.97437460936},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1034)*(1-$E$4))/$E$3)","v":340189.19763153454},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1034)*(1-$E$4))/$E$3)","v":346383.23167510435},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1034)*(1-$E$4))/$E$3)","v":351712.98189864121}]
["YUBA40%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1033)*(1-$E$4))/$E$3)","v":341629.67066492286},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1033)*(1-$E$4))/$E$3)","v":344510.61673169956},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1033)*(1-$E$4))/$E$3)","v":353441.54953870719},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1033)*(1-$E$4))/$E$3)","v":361796.29313235951},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1033)*(1-$E$4))/$E$3)","v":368854.6109959624}]
["YUBA35%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1032)*(1-$E$4))/$E$3)","v":352145.12380865769},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1032)*(1-$E$4))/$E$3)","v":355746.30639212852},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1032)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1032)*(1-$E$4))/$E$3)","v":377353.40189295355},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1032)*(1-$E$4))/$E$3)","v":386140.28739662236}]
["YUBA30%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1031)*(1-$E$4))/$E$3)","v":362516.5296490537},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1031)*(1-$E$4))/$E$3)","v":366837.94874921872},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1031)*(1-$E$4))/$E$3)","v":380234.34795973019},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1031)*(1-$E$4))/$E$3)","v":392766.46335020871},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1031)*(1-$E$4))/$E$3)","v":403425.96379728243}]
["YUBA25%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1030)*(1-$E$4))/$E$3)","v":372887.93548944971},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1030)*(1-$E$4))/$E$3)","v":378073.63840964774},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1030)*(1-$E$4))/$E$3)","v":393630.74717024178},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1030)*(1-$E$4))/$E$3)","v":408179.52480746387},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1030)*(1-$E$4))/$E$3)","v":420567.59289460361}]
["YUBA20%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1029)*(1-$E$4))/$E$3)","v":383259.34132984572},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1029)*(1-$E$4))/$E$3)","v":389165.28076673788},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1029)*(1-$E$4))/$E$3)","v":407027.14638075326},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1029)*(1-$E$4))/$E$3)","v":423592.58626471908},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1029)*(1-$E$4))/$E$3)","v":437853.26929526357}]
["YUBA15%",{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!J1037-'Rent Limits'!J1028)*(1-$E$4))/$E$3)","v":393774.79447358055},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!K1037-'Rent Limits'!K1028)*(1-$E$4))/$E$3)","v":400256.92312382808},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!L1037-'Rent Limits'!L1028)*(1-$E$4))/$E$3)","v":420423.54559126473},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!M1037-'Rent Limits'!M1028)*(1-$E$4))/$E$3)","v":439149.69502531306},{"$f":"+$B$2+PV($C$3/12,$D$3,-(('Rent Limits'!N1037-'Rent Limits'!N1028)*(1-$E$4))/$E$3)","v":455138.94569592364}]

{"sheet":"Drop Down","index":10,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["Contacts","Contacts","Site & Units","Alameda","Bay Area","Rents","Dev Sources","Dev Sources","Dev Sources","Target Population"]
["FORM OF ENTITY","Partner or Member Role","Site Control","Alpine","Balance of State","Income Limit","Required Payment","Repayment Terms Type","Interest Rate Type ","At-Risk of Homelessness","City","Federally Recognized Tribe"]
["Yet to be formed L.P.","Managing General Partner of Owner","Fee Title","Amador","Balance of State","None","Interest Only","Fully Amortized","Fixed for Term","Homeless","County ","Indian Health Organization"]
["Yet to be formed LLC","General Partner of Owner","Purchase Option","Butte","Balance of State",0.15,"Deferred","Amortized with Call","Fixed with Reset","Homeless Youth or Youth at Risk of Homelessness","Council of Governement","Non-Federally Recognized Tribe"]
["Limited Partnership","Administrative General Partner of Owner","Lease","Calaveras","Balance of State",0.2,"None","Residual Receipts","Fixed, then Variable","Seniors","Metropolitan Planning Organization","Tribally Designated Housing Entity"]
["Limited Liability Company","Managing Member","Lease Option","Colusa","Balance of State",0.25,"Other","Deferred","Variable","Transition-Aged Youth","Regional Transportation Planning Agency","Urban Indian Organization"]
["Non-profit Corporation","Other","DDA","Contra Costa","Bay Area",0.3,null,"Interest Only","Other",null,"Public Housing Authority (PHA)","City"]
["Non-profit Public Benefit Corporation",null,"Eminent Domain","Del Norte","Balance of State",0.35,null,"Fixed to Float",null,null,"Other local public entity","City and County"]
["For-profit Corporation ",null,"Other -specify in Applicant Notes","El Dorado","Sacramento Area",0.4,null,"Partial Int. Only",null,null,"Tribal Entity","County"]
["Tribal Government",null,null,"Fresno","San Joaquin Valley",0.45,null,null,null,null,"Nonprofit Corporation","Housing Authority"]
["Public Agency",null,null,"Glenn","Balance of State",0.5,null,null,null,null,"For-profit Corporation","Nonprofit Corporation"]
["Joint Powers Authority",null,"New Construction of a Rental Housing Development","Humboldt","Balance of State",0.55000000000000004,null,null,null,null,null,"For-profit Corporation"]
["Individual(s)",null,"Rehabilitation of a Rental Housing Development","Imperial","Southern California",0.6,null,null,null,null,null,"Other Public Agency"]
["Other",null,"Conversion of a nonresidential structure to a Rental Housing Development","Inyo","Balance of State",0.65,null,null,null,"i. Acquisition or rehabilitation, or acquisition and rehabilitation, of motels, hotels, hostels, or other sites and assets, including apartments or homes, adult residential facilities, residential care facilities for the elderly, manufactured housing, commercial properties, and other buildings with existing uses that could be converted to permanent or interim housing."]
[null,null,"Other describe below","Kern","San Joaquin Valley",0.7,null,null,null,"ii. Master leasing of properties for non-congregant housing. If Yes, provide a recent market study and/or rent roll, and/or other supporting documentation."]
[null,null,null,"Kings","San Joaquin Valley",0.75,null,null,null,"iii. Conversion of units from nonresidential to residential."]
[null,null,null,"Lake","Balance of State",0.8,null,null,null,"iv. New construction of dwelling units."]
[null,null,"a. Fee title which, for tribal trust land, may be evidenced by a title status report or an attorney’s opinion regarding chain of title and current title status.","Lassen","Balance of State",0.9,null,null,null,"v. The purchase of affordability covenants and restrictions for units. If Yes, provide a recent market study and/or rent roll, and/or other supporting documentation."]
[null,null,"b. Leasehold interest on the property with provisions that enable the lessee to make improvements on and encumber the property","Los Angeles","Los Angeles County",1,null,null,null,"vi. Relocation costs for individuals who are being displaced as a result of your Homekey Project."]
[null,null,"c. Leasehold estate held by a Tribal Entity in federal tribal trust lands property, or a valid sublease thereof approved by the Bureau of Indian Affairs","Madera","San Joaquin Valley",1.1000000000000001,null,null,null,"vii. Capitalized operating subsidies for units purchased, converted, constructed, or altered with funds provided pursuant to HSC §50675.1.3."]
[null,null,"d. An executed disposition and development agreement, or irrevocable offer of dedication to a public agency","Marin","Bay Area",1.2]
[null,null,"e. A sales contract, or other enforceable agreement for the acquisition of the property","Mariposa","Balance of State"]
[null,null,"f. A letter of intent, executed by a sufficiently authorized signatory of the Eligible Applicant, that expressly represents to the Department","Mendocino","Balance of State"]
[null,null,"g. Other forms of site control that give the Department assurance (equivalent to items a. through f.) (describe in cell A69 below)","Merced","San Joaquin Valley",null,null,null,null,"Sustained source"]
[null,null,null,"Modoc","Balance of State",null,null,null,null,"Subsidy carried by the tenant or participant"]
[null,null,null,"Mono","Balance of State",null,null,null,null,"Intent to pursue funding"]
[null,null,null,"Monterey","Central Coast"]
[null,null,null,"Napa","Bay Area",null,null,null,null,"Operating Subsidy Enforceable Funding Commitment (EFC)"]
[null,null,null,"Nevada","Balance of State",null,null,null,null,"Intent to Pursue Funding"]
[null,null,null,"Orange","Southern California"]
[null,null,null,"Placer","Sacramento Area",null,null,null,null,"within 1/2 mile radius of project"]
[null,null,null,"Plumas","Balance of State",null,null,null,null,"within 1 mile radius of project"]
[null,null,null,"Riverside","Southern California",null,null,null,null,"within 2 miles radius of project"]
[null,null,null,"Sacramento","Sacramento Area"]
[null,null,null,"San Benito","Central Coast"]
[null,null,null,"San Bernardino","Southern California",null,null,null,null,"1. Acquisition"]
[null,null,null,"San Diego","San Diego County",null,null,null,null,"1. Rehabilitation"]
[null,null,null,"San Francisco","Bay Area",null,null,null,null,"1. Acquisition & Rehabilitation"]
[null,null,null,"San Joaquin","San Joaquin Valley",null,null,null,null,"1. New Construction & Acq/Rehab"]
[null,null,null,"San Luis Obispo","Central Coast",null,null,null,null,"2. Conversion of units from nonresidential to residential"]
[null,null,null,"San Mateo","Bay Area",null,null,null,null,"3. New construction of dwelling units"]
[null,null,null,"Santa Barbara","Central Coast"]
[null,null,null,"Santa Clara","Bay Area"]
[null,null,null,"Santa Cruz","Central Coast"]
[null,null,null,"Shasta","Balance of State"]
[null,null,null,"Sierra","Balance of State"]
[null,null,null,"Siskiyou","Balance of State"]
[null,null,null,"Solano","Bay Area"]
[null,null,null,"Sonoma","Bay Area"]
[null,null,null,"Stanislaus","San Joaquin Valley"]
[null,null,null,"Sutter","Sacramento Area"]
[null,null,null,"Tehama","Balance of State"]
[null,null,null,"Trinity","Balance of State"]
[null,null,null,"Tulare","San Joaquin Valley"]
[null,null,null,"Tuolumne","Balance of State"]
[null,null,null,"Ventura","Southern California"]
[null,null,null,"Yolo","Sacramento Area"]
[null,null,null,"Yuba","Sacramento Area"]

{"sheet":"Operating","index":11,"n_rows":142,"n_cols":15,"rows_kept":142,"cut":false,"hidden":false,"merged":[[86,0,86,1],[37,0,37,1],[75,0,75,1],[76,0,76,1],[142,0,142,5],[45,0,45,5],[127,0,127,5],[138,0,138,5],[92,0,92,1],[90,0,90,1],[139,0,139,1],[132,0,132,1],[114,0,114,1],[118,0,118,1],[119,0,119,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[124,0,124,1],[129,0,129,1],[130,0,130,1],[131,0,131,1],[85,0,85,1],[79,0,79,1],[78,0,78,1],[33,0,33,1],[42,0,42,1],[49,0,49,1],[54,0,54,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[50,0,50,1],[44,0,44,2],[46,0,46,1],[38,0,38,1],[65,0,65,1],[51,0,51,1],[36,0,36,1],[39,0,39,1],[40,0,40,1],[30,0,30,3],[22,0,22,1],[36,3,36,4],[77,0,77,1],[35,0,35,1],[34,0,34,1],[57,0,57,1],[58,0,58,1],[53,0,53,1],[55,0,55,1],[56,0,56,1],[43,0,43,1],[47,0,47,1],[48,0,48,1],[31,0,31,5],[32,0,32,1],[41,0,41,1],[63,0,63,1],[64,0,64,1],[0,0,0,5],[1,0,1,1],[1,2,1,5],[3,0,3,4],[25,0,25,4],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[2,0,2,5],[23,0,23,5],[18,4,19,4],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[137,0,137,2],[125,0,125,2],[126,0,126,2],[52,0,52,2],[113,0,113,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[134,0,134,1],[89,0,89,1],[91,0,91,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[83,0,83,1],[105,0,105,1],[106,0,106,1],[100,0,100,1],[87,0,87,1],[88,0,88,1],[93,0,93,1],[99,0,99,1],[101,0,101,1],[128,0,128,1],[107,0,107,1],[108,0,108,1],[109,0,109,1],[135,0,135,1],[136,0,136,1],[123,0,123,1],[117,0,117,1],[116,0,116,1],[115,0,115,5],[133,0,133,1],[111,0,111,1],[110,0,110,1],[112,0,112,1]]}
[{"$f":"IF(Overview!E20=\"\",\"\",Overview!E20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedback/Comments"]
[{"$f":"Overview!AJ1","v":"2023-08-10"},null,"Year 1 Annual Income and Expenses"]
[]
["Employee Information",null,null,null,null,"Comments"]
["No.","FTE","Employee Job Title","Salary/Wages","Value of Free Rent"]
[null,null,"On-Site Manager(s)",0,0]
[null,null,"On-Site Assistant Manager(s)",0,0]
[null,null,"Supportive Services Staff Supervisor(s)",0]
[null,null,"Supportive Services Coordinator, On-Site",0]
[null,null,"Other Supportive Services Staff (inc. Case Manager)",0]
[null,null,"On-Site Maintenance Employee(s)",0,0]
[null,null,"On-Site Leasing Agent/Administrative Employee(s)",0,0]
[null,null,"On-Site Security Employee(s)",0,0]
[null,null,"Other Supportive Services Costs: (specify)",0,0]
[null,null,"Other Supportive Services Costs: (specify)",0,0]
[null,null,"Other Supportive Services Costs: (specify)",0,0]
[null,null,"Other Supportive Services Costs: (specify)",0,0]
[" Acct. No.",null,"Total Salaries and Value of Free Rent Units",{"$f":"SUM($D$6:$D$17)","v":0},{"$f":"SUM(E6:E17)","v":0}]
[6711,null,"Payroll Taxes",null,"Show free rent as an expense?"]
[6722,null,"Workers Compensation",null,null,null,null,"Count free rent as an "]
[6723,null,"Employee Benefits",null,null,null,null,"expense?"]
[null,null,"Employee(s) Payroll Taxes, Workers Comp. & Benefits",{"$f":"SUM(D19:D21)","v":0},null,null,null,{"$f":"IF($E$21=\"Yes\",1,0)","v":0}]
[null,null,"Total Employee(s) Expenses",{"$f":"D22+D18","v":0}]
[]
[]
["Employee Units"]
["Income Limit",null,"Job Title(s) of Employee(s) Living On-Site","Unit Type\n(No. of bdrms.)","Square Footage",null,"Income Limit","Job Title(s) of Employee(s) Living On-Site"]
[null,null,null,null,null,null,0.6,"On-Site Manager(s)"]
[null,null,null,null,null,null,0.55000000000000004,"On-Site Assistant Manager(s)"]
[null,null,null,null,null,null,0.5,"On-Site Maintenance Employee(s)"]
["Total Square Footage",null,null,null,{"$f":"SUM(E28:E30)","v":0},null,"None","On-Site Leasing Agent/Administrative Employee(s)"]
["Year 1 Annual Operating Budget",null,null,null,null,null,"Other","On-Site Security Employee(s)"]
[" Acct. No.",null,"Revenue - Income","Residential ","Commercial ","Comments",null,"Services Coordinator"]
["5120/5140",null,"Rent Revenue - Gross Potential",null,0]
[null,null,"Restricted Unit Rents",{"$f":"'Cash Flow'!$D$5","v":0}]
[null,null,"Unrestricted Unit Rents",{"$f":"'Cash Flow'!$D$6","v":0}]
[5121,null,"Tenant Assistance Payments"]
[null,null,{"$f":"IF(Overview!$S$28=\"Interim Housing\",\"\",'Unit Mix'!J3)","v":"Rental Subsidy Program #1 Name"},{"$f":"'Unit Mix'!K16","v":0}]
[null,null,{"$f":"IF(Overview!$S$28=\"Interim Housing\",\"\",'Unit Mix'!L3)","v":"Rental Subsidy Program #2 Name"},{"$f":"'Unit Mix'!M16","v":0}]
[null,null,{"$f":"'Award and Match'!C20","v":0},{"$f":"'Award and Match'!D25","v":0},0]
[null,null,{"$f":"'Award and Match'!C22","v":0},{"$f":"'Award and Match'!D26","v":0},0]
[5910,null,"Laundry and Vending Revenue",0]
[5170,null,"Garage and Parking Spaces",0,0]
[5990,null,"Interim Housing Revenue",0,0]
["Gross Potential Income (GPI)",null,null,{"$f":"SUM(D34:D44)","v":0},{"$f":"SUM(E34:E44)","v":0}]
[]
[null,null,"Vacancy Rate:  Restricted Units",0.05]
[null,null,"Vacancy Rate:  Unrestricted Units",0.05]
[null,null,"Vacancy Rate:  Tenant Assistance Payments",0.05]
[null,null,"Vacancy Rate:  Laundry & Vending & Other Income  ",0.05]
[null,null,"Vacancy Rate:  Commercial Income ",null,0.5]
["5220/5240",null,"Vacancy Loss(es)",{"$f":"(D35*D47)+(D36*D48)+(SUM(D38,D39)*D49)+(SUM(D42,D43,D44)*D50)","v":0},{"$f":"+E45*E51","v":0}]
["Effective Gross Income (EGI)",null,"Effective Gross Income (EGI)",{"$f":"+D45-D52","v":0},{"$f":"+E45-E52","v":0}]
[" Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[" ",null,"Administrative Expenses: 6200/6300"]
[6203,null,"Conventions and Meetings",0,0]
[6210,null,"Advertising and Marketing",0,0]
[6250,null,"Other Renting Expenses",0,0]
[6310,null,"Office/Administrative Salaries -- from above",{"$f":"D12","v":0},0]
[6311,null,"Office Expenses",0,0]
[6312,null,"Office or Model Apartment Rent",0,0]
[6320,null,"Management Fee",0,0]
[6330,null,"Site/Resident Manager(s) Salaries -- from above",{"$f":"D6+D7","v":0},0]
[6331,null,"Administrative Free Rent Unit  -- from above",{"$f":"IF(H22=1,E6+E7+E12,0)","v":0},0]
[6340,null,"Legal Expense -- Project",0,0]
[6350,null,"Audit Expense",0,0]
[6351,null,"Bookkeeping Fees/Accounting Services",0,0]
[6390,null,"Miscellaneous Administrative Expenses",0,0]
["6263T",null,"  Total Administrative Expenses",{"$f":"SUM(D56:D68)","v":0},{"$f":"SUM(E56:E68)","v":0}]
[" Acct. No.",null,"Expenses","Residential ","Commercial ","Comments"]
[null,null,"Utilities Expenses: 6400"]
[6450,null,"Electricity",0,0]
[6451,null,"Water",0,0]
[6452,null,"Gas",0,0]
[6453,null,"Sewer",0,0]
[null,null,"Other Utilities: (specify)",0,0]
["6400T",null,"  Total Utilities Expenses",{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0}]
[null,null,"Operating and Maintenance Expenses: 6500",null,null,"Comments"]
[6510,null,"Payroll -- from above",{"$f":"$D$11+$D$13+$D$16+$D$17+$D$14+$D$15","v":0},0]
[6515,null,"Supplies ",0,0]
[6520,null,"Contracts",0,0]
[6521,null,"Operating & Maintenance Free Rent Unit -- from above",{"$f":"IF($H$22=1,$E$11+$E$16+$E$17+$E$15+$E$14,0)","v":0},0]
[6525,null,"Garbage and Trash Removal",0,0]
[6530,null,"Security Contract",0,0]
[6531,null,"Security Free Rent Unit -- from above",{"$f":"IF($H$22=1,$E$13,0)","v":0},0]
[6546,null,"Heating/Cooling Repairs and Maintenance",0,0]
[6548,null,"Snow Removal",0,0]
[6570,null,"Vehicle & Maintenance Equipment Operation/Reports",0,0]
[6590,null,"Miscellaneous Operating and Maintenance Expenses",0,0]
["6500T",null,"Total Operating & Maintenance Expenses",{"$f":"SUM(D79:D89)","v":0},{"$f":"SUM(E79:E89)","v":0}]
[null,null,"Taxes and Insurance: 6700",null,null,"Comments"]
[6710,null,"Real Estate Taxes",0,0]
[6711,null,"Payroll Taxes (Project's Share) -- from above",{"$f":"$D$19","v":0},0]
[6720,null,"Property and Liability Insurance (Hazard)",0,0]
[6729,null,"Other Insurance (e.g. Earthquake)",0,0]
[6721,null,"Fidelity Bond Insurance",0,0]
[6722,null,"Worker's Compensation -- from above",{"$f":"$D$20","v":0},0]
[6723,null,"Health Insurance/Other Employee Benefits--from above",{"$f":"$D$21","v":0},0]
[6790,null,"Miscellaneous Taxes, Licenses, Permits & Insurance",0,0]
["6700T",null,"  Total Taxes and Insurance",{"$f":"SUM(D92:D99)","v":0},{"$f":"SUM(E92:E99)","v":0}]
[null,null,"Supportive Services Costs: 6900",null,null,"Comments"]
[6990,null,"Staff Supervisor(s) Salaries - from above",{"$f":"$D$8","v":0},0]
[6990,null,"Services Coordinator Salaries, On-Site - from above",{"$f":"$D$9","v":0},0]
[6990,null,"Other Supportive Services Staff Salaries - from above",{"$f":"$D$10","v":0},0]
[6990,null,"Supportive Services Admin Overhead",0,0]
[6990,null,"Tenant Transportation (per SSP)",0,0]
[6990,null,"Staff training (per SSP)",0,0]
[6990,null,"Equipment",0,0]
[6990,null,"Supplies",0,0]
[6990,null,"Travel",0,0]
[6990,null,"Office Rent/Occupancy Costs (don't include rent/leasing costs for SH units)",0,0]
[6990,null,"Training",0,0]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
[6990,null,"Other Supportive Services Costs: (specify)",0,0]
["6900T",null,"  Total Supportive Services Costs",{"$f":"SUM(D102:D114)","v":0},{"$f":"SUM(E102:E114)","v":0}]
[]
[null,null,"Total Operating Expenses",{"$f":"D69+D77+D90+D100+D115","v":0},{"$f":"E69+E77+E90+E100+E115","v":0},"Comments"]
[null,null,"Funded Reserves: 7200","Residential","Commercial"]
[7210,null,"Required Replacement Reserve Deposits",0,0]
[7220,null,"Other Reserves: (specify)",0,0]
[7230,null,"Other Reserves: (specify)",0,0]
[7240,null,"Other Reserves: (specify)",0,0]
[null,null,"Total Reserves",{"$f":"SUM(D119:D122)","v":0},{"$f":"SUM(E119:E122)","v":0}]
[null,null,"Ground Lease","Residential","Commercial"]
[null,null,"Ground Lease",0,0]
["Total Ground Lease",null,null,{"$f":"SUM(D125:D125)","v":0},{"$f":"SUM(E125:E125)","v":0}]
["Net Operating Income",null,null,{"$f":"D53-D117-D123-D126","v":0},{"$f":"E53-E117-E123-E126","v":0}]
[]
[null,null,"Financial Expenses: 6800",null,null,"Comments"]
[6820,null,"1st Mortgage Debt Service",0,0]
[6830,null,"2nd Mortgage Debt Service ",0,0]
[6840,null,"3rd Mortgage Debt Service",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
[6890,null,"Misc. Financial Expenses: (specify)",0,0]
["6800T",null,"Total Financial Expenses",{"$f":"SUM(D130:D136)","v":0},{"$f":"SUM(E130:E136)","v":0}]
["Cash Flow",null,null,{"$f":"+D127-D137","v":0},{"$f":"+E127-E137","v":0}]
[]
[7190,null,"Asset Management/Similar Fees",0,0]
[]
["Applicant Comments"]

{"sheet":"Cash Flow","index":12,"n_rows":79,"n_cols":21,"rows_kept":79,"cut":false,"hidden":false,"merged":[[65,0,65,1],[79,0,79,17],[73,0,73,2],[74,0,74,2],[76,0,76,2],[75,0,75,1],[71,0,71,2],[70,0,70,2],[0,0,0,17],[1,0,1,16],[2,0,2,7],[2,8,2,9],[4,0,4,1],[16,0,16,1],[10,0,10,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[11,0,11,1],[15,0,15,1],[14,0,14,17],[9,0,9,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[17,0,17,1],[32,0,32,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[20,0,20,1],[29,0,29,1],[26,0,26,1],[31,0,31,17],[21,0,21,17],[64,0,64,2],[62,0,62,1],[50,0,50,1],[51,0,51,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[52,0,52,1],[54,0,54,1],[56,0,56,2],[58,0,58,2],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[37,0,37,1],[38,0,38,1],[41,0,41,1],[44,0,44,1],[39,0,39,1],[43,0,43,17]]}
["Cash Flow Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedback/Comments"]
[{"$f":"IF(Overview!E20=\"\",\"\",Overview!E20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["Income from Restricted Units will be based on Proposed Rents.",null,null,null,null,null,null,null,"Proposed Rents",null,{"$f":"IF(I3<>\"Proposed Rents\",1,0)","v":0}]
["Income From Housing Units",null,"Inflation","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
["Restricted Unit  Rents",null,2.5000000000000001E-2,{"$f":"IF(K3=1,'Unit Mix'!F16,'Unit Mix'!G16)","v":0},{"$f":"D5*(1+$C$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q5*(1+$C$5)","v":0}]
["Unrestricted Unit Rents",null,2.5000000000000001E-2,{"$f":"'Unit Mix'!H16","v":0},{"$f":"D6*(1+$C$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q6*(1+$C$6)","v":0}]
["Tenant Assistance Payments"]
[{"$f":"Operating!C38","v":"Rental Subsidy Program #1 Name"},null,2.5000000000000001E-2,{"$f":"Operating!D38","v":0},0]
[{"$f":"Operating!C39","v":"Rental Subsidy Program #2 Name"},null,2.5000000000000001E-2,{"$f":"Operating!D39","v":0},0]
["Operating Subsidies"]
[{"$f":"IF(Operating!C40=\"\",\"\",Operating!C40)","v":0},null,null,{"$f":"Operating!D40","v":0},{"$f":"'Award and Match'!E25","v":0},{"$f":"'Award and Match'!F25","v":0},{"$f":"'Award and Match'!G25","v":0},{"$f":"'Award and Match'!H25","v":0},{"$f":"'Award and Match'!I25","v":0},{"$f":"'Award and Match'!J25","v":0},{"$f":"'Award and Match'!K25","v":0},{"$f":"'Award and Match'!L25","v":0},{"$f":"'Award and Match'!M25","v":0},{"$f":"'Award and Match'!N25","v":0},{"$f":"'Award and Match'!O25","v":0},{"$f":"'Award and Match'!P25","v":0},{"$f":"'Award and Match'!Q25","v":0},{"$f":"'Award and Match'!R25","v":0}]
[{"$f":"IF(Operating!C41=\"\",\"\",Operating!C41)","v":0},null,null,{"$f":"Operating!D41","v":0},{"$f":"'Award and Match'!E26","v":0},{"$f":"'Award and Match'!F26","v":0},{"$f":"'Award and Match'!G26","v":0},{"$f":"'Award and Match'!H26","v":0},{"$f":"'Award and Match'!I26","v":0},{"$f":"'Award and Match'!J26","v":0},{"$f":"'Award and Match'!K26","v":0},{"$f":"'Award and Match'!L26","v":0},{"$f":"'Award and Match'!M26","v":0},{"$f":"'Award and Match'!N26","v":0},{"$f":"'Award and Match'!O26","v":0},{"$f":"'Award and Match'!P26","v":0},{"$f":"'Award and Match'!Q26","v":0},{"$f":"'Award and Match'!R26","v":0}]
["Gross Potential Income - Housing",null,null,{"$f":"SUM(D5:D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other Income"]
["Laundry & Vending",null,2.5000000000000001E-2,{"$f":"Operating!D42","v":0},{"$f":"D16*(1+$C$16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q16*(1+$C$16)","v":0}]
["Other Income    ",null,2.5000000000000001E-2,{"$f":"Operating!D43+Operating!D44","v":0},{"$f":"D17*(1+$C$17)","v":0},{"$f":"E17*(1+$C$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17*(1+$C$17)","v":0}]
["Commercial Income",null,2.5000000000000001E-2,{"$f":"Operating!E45","v":0},{"$f":"D18*(1+$C$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q18*(1+$C$18)","v":0}]
["Gross Potential Income - Other",null,null,{"$f":"SUM(D16:D18)","v":0},{"$f":"SUM(E16:E18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gross Potential Income - Total",null,null,{"$f":"D13+D19","v":0},{"$f":"E13+E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy Assumptions"]
["Restricted Units",null,{"$f":"Operating!$D$47","v":0.05},{"$f":"$C23*D5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Unrestricted Units",null,{"$f":"Operating!$D$48","v":0.05},{"$f":"$C24*D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tenant Assistance Payments",null,{"$f":"Operating!$D$49","v":0.05},{"$f":"$C25*(D8+D9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laundry/Vending/Other Income ",null,{"$f":"Operating!$D$50","v":0.05},{"$f":"$C26*(D16+D17)","v":0},{"$f":"$C26*(E16+E17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Commercial Income ",null,{"$f":"Operating!$E$51","v":0.5},{"$f":"$C27*D18","v":0},{"$f":"$C27*E18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Vacancy Loss",null,null,{"$f":"SUM(D23:D27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Effective Gross Income",null,null,{"$f":"D21-D28","v":0},{"$f":"E21-E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses & Reserve Deposits"]
["Residential Exp. (w/o Real Estate Taxes & Sup. Services)",null,3.5000000000000003E-2,{"$f":"Operating!D117-Operating!D100-Operating!D115","v":0},{"$f":"(1+$C$33)*D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$33)*Q33","v":0}]
["Real Estate Taxes",null,3.5000000000000003E-2,{"$f":"Operating!D100","v":0},{"$f":"(1+$C$34)*D34","v":0},{"$f":"(1+$C$34)*E34","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$34)*Q34","v":0}]
["Supportive Services Costs",null,3.5000000000000003E-2,{"$f":"Operating!D115","v":0},{"$f":"(1+$C$35)*D35","v":0},{"$f":"(1+$C$35)*E35","v":0},{"$f":"(1+$C$35)*F35","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Replacement Reserve",null,0,{"$f":"Operating!D119","v":0},{"$f":"(1+$C$36)*D36","v":0},{"$f":"(1+$C$36)*E36","v":0},{"$f":"(1+$C$36)*F36","v":0},{"$f":"(1+$C$36)*G36","v":0},{"$f":"(1+$C$36)*H36","v":0},{"$f":"(1+$C$36)*I36","v":0},{"$f":"(1+$C$36)*J36","v":0},{"$f":"(1+$C$36)*K36","v":0},0,{"$f":"Operating!$D$119","v":0},{"$f":"(1+$C$36)*N36","v":0},0,0,{"$f":"(1+$C$36)*Q36","v":0}]
["Other Reserves",null,3.5000000000000003E-2,{"$f":"Operating!D120+Operating!D121+Operating!D122+Operating!E120+Operating!E121+Operating!E122","v":0},{"$f":"(1+$C$37)*D37","v":0},{"$f":"(1+$C$37)*E37","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$37)*Q37","v":0}]
["Ground Lease",null,3.5000000000000003E-2,{"$f":"Operating!D125+Operating!E125","v":0},{"$f":"(1+$C$38)*D38","v":0},{"$f":"(1+$C$38)*E38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$38)*Q38","v":0}]
["Commercial Expenses",null,3.5000000000000003E-2,{"$f":"Operating!E117","v":0},{"$f":"(1+$C$39)*D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$39)*Q39","v":0}]
["Total Expenses & Reserves",null,null,{"$f":"SUM(D33:D39)","v":0},{"$f":"SUM(E33:E39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Operating Income",null,null,{"$f":"D30-D40","v":0},{"$f":"E30-E40","v":0},{"$f":"F30-F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service"]
[{"$f":"Operating!$C$130","v":"1st Mortgage Debt Service"},null,null,{"$f":"Operating!$D$130","v":0},{"$f":"$D$45","v":0},{"$f":"$D$45","v":0},{"$f":"$D$45","v":0},{"$f":"$D$45","v":0},0,0,0,0,0,0,0,0,0,0]
["Bridge Loan (repaid from Investor equity)",null,null,0,0,0,0,0]
[{"$f":"Operating!$C$131","v":"2nd Mortgage Debt Service "},null,null,{"$f":"Operating!D131+Operating!E131","v":0},{"$f":"$D$47","v":0},{"$f":"$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!$C$132","v":"3rd Mortgage Debt Service"},null,null,{"$f":"Operating!D132+Operating!E132","v":0},{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!$C$133","v":"Misc. Financial Expenses: (specify)"},null,0.03,{"$f":"Operating!D133+Operating!E133","v":0},{"$f":"(1+C49)*D49","v":0},{"$f":"(1+$C$49)*E49","v":0},{"$f":"(1+$C$49)*F49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$49)*Q49","v":0}]
[{"$f":"Operating!$C$134","v":"Misc. Financial Expenses: (specify)"},null,0.03,{"$f":"Operating!D134+Operating!E134","v":0},{"$f":"(1+$C$50)*D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!$C$135","v":"Misc. Financial Expenses: (specify)"},null,0.03,{"$f":"Operating!D135+Operating!E135","v":0},{"$f":"(1+$C$51)*D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Operating!$C$136","v":"Misc. Financial Expenses: (specify)"},null,0.03,{"$f":"Operating!D136+Operating!E136","v":0},{"$f":"(1+$CT$52)*D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$52)*Q52","v":0}]
["Total Required Debt Service",null,null,{"$f":"SUM(D45:D52)-D46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow after all debt service",null,null,{"$f":"D42-D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service Coverage Ratio (DSCR)",null,null,{"$f":"IF(D53<=0,0,((D42/D53)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow After Debt Service - HCD Projects"]
["Asset Mgmt./ Similar Fees",null,null,{"$f":"IF(D55>=D61,D61,MAX(0,D55))","v":0},{"$f":"IF(E55>=E61,E61,MAX(0,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Max Asset Mgmt/Similar Fees ",null,0.03,{"$f":"Operating!$D$140","v":0},{"$f":"(1+$C$61)*D61","v":0},{"$f":"(1+$C$61)*E61","v":0},{"$f":"(1+$C$61)*F61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$C$61)*Q61","v":0}]
["Target NOI to get to 1.1 DSCR",null,null,{"$f":"$D$53*1.1","v":0}]
["Subsidy needed to get to 1.1 DSCR",null,null,{"$f":"-$D$62+$D$42","v":0}]
[]
["Reserves & Debt (not payable by HK Op Subsidy)"]
["Reserve Expenses",null,null,{"$f":"D36+D37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Required Debt Service",null,null,{"$f":"D53","v":0},{"$f":"E53","v":0},0,0,0,{"$f":"I53","v":0},0,0,0,0,0,0,0,0,0]
["Total Reserve Expenses and Debt",null,null,{"$f":"D66+D67","v":0},{"$f":"E66+E67","v":0},{"$f":"F66+F67","v":0},{"$f":"G66+G67","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Reserve Exp. and Debt unpaid",null,null,{"$f":"D68","v":0},{"$f":"E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Homekey Operating Subsidy amount",null,null,{"$f":"'Award and Match'!$U$10","v":0}]
["Homekey Operating Subsidy Draw*",null,null,{"$f":"IF(D42>=0,0,-MAX(D42,-D72))","v":0},{"$f":"IF(E42>=0,0,-MAX(E42,-D77))","v":0},{"$f":"IF(F42>=0,0,-MAX(F42,-E77))","v":0},{"$f":"IF(G42>=0,0,-MAX(G42,-F77))","v":0},{"$f":"IF(H42>=0,0,-MAX(H42,-G77))","v":0}]
["Cash Flow after HK Op Subsidy draw",null,null,{"$f":"D42+D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NOI after all draws",null,null,{"$f":"D42+D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR with Homekey draws",null,null,{"$f":"IF(D53<=0,0,(D75/D53))","v":0},{"$f":"IF(E53<=0,0,(E75/E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["*HK Op Subsidy balance after draws",null,null,{"$f":"D72-D73","v":0},{"$f":"D77-E73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Applicant Comments:"]

{"sheet":"Supportive Services Plan","index":13,"n_rows":147,"n_cols":36,"rows_kept":147,"cut":false,"hidden":false,"merged":[[142,0,142,37],[143,0,143,37],[144,0,144,37],[147,0,147,37],[90,8,90,15],[91,8,91,15],[92,8,92,15],[93,8,93,15],[90,16,90,23],[91,16,91,23],[140,0,140,11],[140,12,140,24],[140,25,140,37],[141,0,141,11],[141,12,141,24],[141,25,141,37],[138,0,138,11],[138,12,138,24],[138,25,138,37],[139,0,139,11],[139,12,139,24],[139,25,139,37],[133,0,133,37],[134,0,134,37],[135,0,135,37],[136,0,136,37],[137,0,137,11],[137,12,137,24],[137,25,137,37],[131,0,131,10],[131,11,131,14],[131,15,131,23],[131,24,131,32],[131,33,131,37],[132,0,132,10],[132,11,132,14],[132,15,132,23],[132,24,132,32],[132,33,132,37],[129,0,129,10],[129,11,129,14],[129,15,129,23],[129,24,129,32],[129,33,129,37],[130,0,130,10],[130,11,130,14],[130,15,130,23],[130,24,130,32],[130,33,130,37],[127,0,127,10],[127,11,127,14],[127,15,127,23],[127,24,127,32],[127,33,127,37],[128,0,128,10],[128,11,128,14],[128,15,128,23],[128,24,128,32],[128,33,128,37],[125,0,125,10],[125,11,125,14],[125,15,125,23],[125,24,125,32],[125,33,125,37],[126,0,126,10],[126,11,126,14],[126,15,126,23],[126,24,126,32],[126,33,126,37],[123,0,123,10],[123,11,123,14],[123,15,123,23],[123,24,123,32],[123,33,123,37],[124,0,124,10],[124,11,124,14],[124,15,124,23],[124,24,124,32],[124,33,124,37],[121,0,121,10],[121,11,121,14],[121,15,121,23],[121,24,121,32],[121,33,121,37],[122,0,122,10],[122,11,122,14],[122,15,122,23],[122,24,122,32],[122,33,122,37],[120,0,120,7],[120,9,120,10],[120,11,120,14],[120,15,120,23],[120,24,120,32],[120,33,120,37],[119,0,119,7],[119,9,119,10],[119,11,119,14],[119,15,119,23],[119,24,119,32],[119,33,119,37],[118,0,118,7],[118,9,118,10],[118,11,118,14],[118,15,118,23],[118,24,118,32],[118,33,118,37],[117,0,117,7],[117,9,117,10],[117,11,117,14],[117,15,117,23],[117,24,117,32],[117,33,117,37],[116,0,116,7],[116,9,116,10],[116,11,116,14],[116,15,116,23],[116,24,116,32],[116,33,116,37],[115,0,115,7],[115,9,115,10],[115,11,115,14],[115,15,115,23],[115,24,115,32],[115,33,115,37],[114,0,114,7],[114,9,114,10],[114,11,114,14],[114,15,114,23],[114,24,114,32],[114,33,114,37],[113,0,113,7],[113,9,113,10],[113,11,113,14],[113,15,113,23],[113,24,113,32],[113,33,113,37],[112,0,112,7],[112,9,112,10],[112,11,112,14],[112,15,112,23],[112,24,112,32],[112,33,112,37],[111,0,111,7],[111,9,111,10],[111,11,111,14],[111,15,111,23],[111,24,111,32],[111,33,111,37],[110,0,110,7],[110,9,110,10],[110,11,110,14],[110,15,110,23],[110,24,110,32],[110,33,110,37],[109,0,109,7],[109,9,109,10],[109,11,109,14],[109,15,109,23],[109,24,109,32],[109,33,109,37],[108,0,108,7],[108,9,108,10],[108,11,108,14],[108,15,108,23],[108,24,108,32],[108,33,108,37],[107,0,107,7],[107,9,107,10],[107,11,107,14],[107,15,107,23],[107,24,107,32],[107,33,107,37],[106,0,106,7],[106,9,106,10],[106,11,106,14],[106,15,106,23],[106,24,106,32],[106,33,106,37],[104,0,104,10],[104,11,104,14],[104,15,104,23],[104,24,104,32],[104,33,104,37],[105,0,105,10],[105,11,105,14],[105,15,105,23],[105,24,105,32],[105,33,105,37],[102,0,102,10],[102,11,102,14],[102,15,102,23],[102,24,102,32],[102,33,102,37],[103,0,103,10],[103,11,103,14],[103,15,103,23],[103,24,103,32],[103,33,103,37],[100,0,100,10],[100,11,100,14],[100,15,100,23],[100,24,100,32],[100,33,100,37],[101,0,101,10],[101,11,101,14],[101,15,101,23],[101,24,101,32],[101,33,101,37],[98,0,98,10],[98,11,98,14],[98,15,98,23],[98,24,98,32],[98,33,98,37],[99,0,99,10],[99,11,99,14],[99,15,99,23],[99,24,99,32],[99,33,99,37],[94,0,94,37],[95,0,95,37],[96,0,96,37],[97,0,97,10],[97,11,97,14],[97,15,97,23],[97,24,97,32],[97,33,97,37],[93,0,93,7],[93,32,93,37],[93,16,93,23],[93,24,93,31],[92,0,92,7],[92,32,92,37],[92,16,92,23],[92,24,92,31],[91,0,91,7],[91,32,91,37],[91,24,91,31],[89,0,89,37],[90,0,90,7],[90,32,90,37],[90,24,90,31],[87,0,87,3],[87,4,87,24],[87,25,87,28],[87,29,87,34],[87,35,87,37],[88,0,88,37],[85,0,85,3],[85,4,85,24],[85,25,85,28],[85,29,85,34],[85,35,85,37],[86,0,86,3],[86,4,86,24],[86,25,86,28],[86,29,86,34],[86,35,86,37],[83,0,83,3],[83,4,83,24],[83,25,83,28],[83,29,83,34],[83,35,83,37],[84,0,84,3],[84,4,84,24],[84,25,84,28],[84,29,84,34],[84,35,84,37],[81,0,81,3],[81,4,81,24],[81,25,81,28],[81,29,81,34],[81,35,81,37],[82,0,82,3],[82,4,82,24],[82,25,82,28],[82,29,82,34],[82,35,82,37],[79,0,79,3],[79,4,79,24],[79,25,79,28],[79,29,79,34],[79,35,79,37],[80,0,80,3],[80,4,80,24],[80,25,80,28],[80,29,80,34],[80,35,80,37],[77,0,77,3],[77,4,77,24],[77,25,77,28],[77,29,77,34],[77,35,77,37],[78,0,78,3],[78,4,78,24],[78,25,78,28],[78,29,78,34],[78,35,78,37],[75,0,75,3],[75,4,75,24],[75,25,75,28],[75,29,75,34],[75,35,75,37],[76,0,76,3],[76,4,76,24],[76,25,76,28],[76,29,76,34],[76,35,76,37],[72,0,72,37],[73,0,73,37],[74,0,74,3],[74,4,74,24],[74,25,74,26],[74,27,74,28],[74,29,74,34],[74,35,74,37],[67,0,67,37],[68,0,68,37],[69,0,69,37],[70,0,70,37],[71,0,71,37],[66,0,66,4],[66,5,66,15],[66,16,66,19],[66,20,66,22],[66,23,66,27],[66,28,66,37],[65,0,65,4],[65,5,65,15],[65,16,65,19],[65,20,65,22],[65,23,65,27],[65,28,65,37],[64,0,64,4],[64,5,64,15],[64,16,64,19],[64,20,64,22],[64,23,64,27],[64,28,64,37],[63,0,63,4],[63,5,63,15],[63,16,63,19],[63,20,63,22],[63,23,63,27],[63,28,63,37],[62,0,62,4],[62,5,62,15],[62,16,62,19],[62,20,62,22],[62,23,62,27],[62,28,62,37],[61,0,61,4],[61,5,61,15],[61,16,61,19],[61,20,61,22],[61,23,61,27],[61,28,61,37],[60,0,60,4],[60,5,60,15],[60,16,60,19],[60,20,60,22],[60,23,60,27],[60,28,60,37],[59,0,59,4],[59,5,59,15],[59,16,59,19],[59,20,59,22],[59,23,59,27],[59,28,59,37],[58,0,58,4],[58,5,58,15],[58,16,58,19],[58,20,58,22],[58,23,58,27],[58,28,58,37],[57,0,57,4],[57,5,57,15],[57,16,57,19],[57,20,57,22],[57,23,57,27],[57,28,57,37],[56,0,56,4],[56,5,56,15],[56,16,56,19],[56,20,56,22],[56,23,56,27],[56,28,56,37],[52,0,52,37],[53,0,53,37],[54,0,54,37],[55,0,55,4],[55,5,55,15],[55,16,55,19],[55,20,55,22],[55,23,55,27],[55,28,55,37],[48,0,48,9],[48,10,48,23],[48,24,48,37],[49,0,49,37],[50,0,50,37],[51,0,51,37],[46,0,46,9],[46,10,46,23],[46,24,46,37],[47,0,47,9],[47,10,47,23],[47,24,47,37],[44,0,44,9],[44,10,44,23],[44,24,44,37],[45,0,45,9],[45,10,45,23],[45,24,45,37],[42,0,42,9],[42,10,42,23],[42,24,42,37],[43,0,43,9],[43,10,43,23],[43,24,43,37],[36,0,36,37],[37,0,37,37],[38,0,38,37],[39,0,39,37],[40,0,40,37],[41,0,41,9],[41,10,41,23],[41,24,41,37],[33,0,33,35],[33,36,33,37],[34,0,34,35],[34,36,34,37],[35,0,35,35],[35,36,35,37],[29,0,29,35],[29,36,29,37],[30,0,30,35],[30,36,30,37],[31,0,31,37],[32,0,32,35],[32,36,32,37],[25,0,25,37],[26,0,26,35],[26,36,26,37],[27,0,27,35],[27,36,27,37],[28,0,28,35],[28,36,28,37],[22,0,22,35],[22,36,22,37],[23,0,23,35],[23,36,23,37],[24,0,24,35],[24,36,24,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[19,0,19,37],[20,0,20,37],[21,0,21,35],[21,36,21,37],[10,0,10,37],[11,0,11,37],[12,0,12,37],[13,0,13,37],[14,0,14,37],[15,0,15,37],[4,0,4,37],[5,0,5,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[0,0,0,34],[0,35,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,2],[3,3,3,10],[3,11,3,29],[3,30,3,35],[3,36,3,37]]}
["§300(A)(11) Supportive Services Plan (SSP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["Part I. Plan Narrative "]
["Tribal communities encompass the expertise on designing and implementing Supportive Services that provides culturally responsive solutions to their communities. Given the unique needs of Tribes, Homekey Tribal NOFA supports tribal self-determined community-need based supportive services. Applicants shall submit a concise and detailed Supportive Services Plan narrative to demonstrate its consideration of, and early engagement of Target Population and sub-populations to be served by the project. At a minimum, supportive services assistance narrative shall include: \n\n  1)  Provide details of early engage or planned engagement with the Target Population to inform the design of the Supportive Services.\n  2)  A description of the services to be offered, how frequently each service will be offered or provided depending on the nature of the service, who is anticipated to be providing the services, and the location,   whether on or off-site, and general hours of availability of the services.\n  3)  Description of the Target Population to be served, and identification of any additional subpopulation target or occupancy preference for the Homekey Project that the Applicant wishes to undertake beyond what is permitted under the Target Population. (all sub-population targeting must be approved by HCD prior to standard agreement issuance and must be consistent with federal and state fair housing requirements)\n  4)  A tenant and participant engagement plan including a description of tenant/participant outreach, engagement and retention strategies to be used.\n  5)  For services provided off-site, the plan must describe what public or private transportation options will be available to tenants and participants in order to provide them reasonable access to these services. Reasonable access is access that does not require walking more than one-half mile.\n  6)  A staffing plan with staffing levels sufficient to reasonably meet the needs of the Target Population.\n  7)  If a service provider has been selected, Commitment letter(s) or MOU(s) documenting how the complete development and management team (which may include the  Applicant, developer, property manager, lead service provider, etc.) are connected and will work together on the Project.\n  8)  Supportive Services applicant eligibility and screening standards. Must include confidentiality policy and substance abuse policy.\n  9)  Appeal and Grievance Procedures\n10) Policies and practices to facilitate Voluntary Moving On strategies"]
["File Name",null,null,"SSP Narrative",null,null,null,null,null,null,null,"Submit Supportive Services Plan Narrative  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Part II. Tenant Selection"]
["Section 1: Tenant Selection Criteria"]
["Target Population and Eligibility Criteria"]
["a. Describe the criteria that will be used to ensure that tenants are eligible to occupy the Homekey Assisted Units and include a detail description of how proposed supportive services will align with tenant needs."]
[]
["d. Describe any additional eligibility criteria other than those indicated above, i.e., information needed to determine if the tenant can comply with lease terms. NOTE: Selection criteria designed to assess anything other than the ability to comply with lease terms generally run afoul of fair housing laws designed to protect equal access to housing for people with disabilities. See Between the Lines, A Question and Answer Guide on Legal Issues in Supportive Housing Chapter 4."]
[]
["e. Identify all disclosures that will be provided to applicants/tenants. Example: Megan's Law disclosures, HMIS reporting, etc."]
[]
["Section 2: Referrals"]
["a. Describe how the local CES will be used to fill Homekey Assisted Units based on the use of a standardized assessment tool which prioritizes those with the highest need and the most barriers to housing retention. Include the CES agency’s name, primary staff person’s name, and contact information. If the local CES is not yet operational, describe when it'll be established and the plan to use it."]
[]
["b. If using a separate comparable prioritization system than CES to refer persons At Risk of Homelessness describe that system. All referral protocols for Homekey Assisted Units must be developed in collaboration with the local CoC and implemented consistent with the requirements set forth in the Homekey Tribal NOFA. "]
[]
["Section 3: Housing First Certification §501"]
["The Eligible Applicant shall certify to employ the core components of Housing First, as set forth at Welfare and Institutions Code §8255, subdivision (b), in its property management and tenant selection practices. Complete the checklist below to certify compliance with Housing First. "]
["Tenant Screening"]
["1. If the program cannot serve someone, it works through the coordinated entry process to ensure that those individuals or families have access to housing and services elsewhere."]
["2. The supportive services and project does everything possible not to reject an individual or family based on poor credit or financial history, poor or lack of rental history, minor criminal convictions, or behaviors that are interpreted as indicating a lack of “housing readiness.”"]
["3. Access to the project supportive services will not be contingent on sobriety, minimum income requirements, lack of a criminal record, completion of treatment, participation in services, or any other unnecessary condition not imposed by the terms of the funding itself."]
["4. People with disabilities are offered clear opportunities to request reasonable accommodations within applications and screening processes and during tenancy. Building and units include physical features that accommodate disabilities."]
["Housing-Based Voluntary Services"]
["1. If serving youth experiencing homelessness, services use a positive youth development model and culturally competent services to engage with tenants."]
["2. Services are informed by a harm-reduction philosophy that recognizes that substance use/ addiction are a part of some tenants’ lives. Tenants are engaged in non-judgmental communication regarding substance use and are offered education regarding safer practices and how to avoid risky behaviors."]
["3. Case managers and service coordinators who are trained in and actively employ evidence-based practices for client engagement, including, but not limited to, motivational interviewing and client-centered counseling."]
["4. Participation in services or compliance with service plans are not conditions of tenancy but are reviewed with tenants and regularly offered as a resource to tenants. Housing and service goals and plans are highly tenant driven."]
["5. Supportive services emphasize engagement and problem-solving over therapeutic goals."]
["Housing Permanency"]
["1. Substance use in and of itself, without other lease violations, is not considered a reason for eviction."]
["2. Tenants in supportive housing are given reasonable flexibility in paying their share of rent on time and offered special payment arrangements for rent arrears and/or assistance with financial management, including representative payee arrangements."]
["3. Every effort is made to provide a tenant the opportunity to transfer from one housing situation, program, or project to another if tenancy is in jeopardy. Whenever possible, eviction back into homelessness is avoided."]
["4. Program Requires Housing Providers to Provide Tenants with Leases and Reflects Tenants’ Rights & Responsibilities Of Tenancy Under CA Law (including eviction protections)."]
["Describe any known conflicts and/or the mitigation strategy for when Homekey funding or other program requirements conflict with Housing First practices, as applicable."]
[]
["Part III. Supportive Services Detail"]
["Section 1: Supportive Services Provider Information"]
["If already identified, list the supportive service provider (s) for the Target Population and any proposed sub-populations to be served by the Project. If more than one Provider will be offering services, describe how services will be coordinated. "]
["Provider Name",null,null,null,null,null,null,null,null,null,"Populations the Provider will serve",null,null,null,null,null,null,null,null,null,null,null,null,null,"Services Provider will offer"]
[]
[]
[]
[]
[]
[]
[]
["Describe any known conflicts and/or the mitigation strategy for when Homekey Tribal funding or other program requirements conflict with Housing First practices, as applicable."]
[]
["If your tenants and participants include minor children and/or adult dependents of Homekey Tenants, describe any additional criteria that will be used to ensure applicants are eligible to occupy the Homekey Assisted Units. "]
[" "]
["Section 2: Supportive Services Chart"]
["Required Services: List and describe all services as required in §300 to be offered to tenants of the Homekey Assisted Units. "]
[" Resident Service",null,null,null,null,"Service Description",null,null,null,null,null,null,null,null,null,null,"Frequency",null,null,null,"Hours",null,null,"Service Provider",null,null,null,null,"Off-site Service Location"]
["List each service separately",null,null,null,null,"Describe service, including the degree to which services are provided.",null,null,null,null,null,null,null,null,null,null,"Frequency of services provided",null,null,null,"Provide the hours of availability ",null,null,"Provider's Name",null,null,null,null,"If service is on-site, leave blank. Enter distance, in miles, to off-site service and list resident commuting options. Reasonable access is access that does not require walking more that one-half mile. "]
["Case management "]
["Peer support activities"]
["Substance use services"]
["Behavioral health services"]
["Physical health services"]
["Assistance obtaining benefits and essential documentation"]
["Education and employment services"]
["Other services, such as housing retention skills, legal assistance, family connection services, etc. "]
["Other Residential Services (specify)"]
["Other Residential Services (specify)"]
["Part IV. Staffing"]
["Section 1a: Staffing Description"]
["Describe the overall staffing pattern, including the roles and responsibilities for each position listed in the Staffing Chart below. List the target populations served through each position."]
[]
["Section 1b: Staffing Chart"]
["List all staff positions that will provide services to the tenants of the Homekey Assisted Units. Include any staff positions of partnering organizations who have committed time to the Project. Include the services coordination staff. For each position, list the position title, minimum requirements, the full-time equivalent (FTE), the organization under which the position resides, and the location of the position (on-site or off-site). Do not include staff which serve non-Homekey Units and supervisors, peer support positions, or HMIS Administration positions. If a staff position serves both tenants in Homekey and non-Homekey units, include only that portion (i.e., % FTE) of the staff position dedicated to Homekey Assisted Units. Attach a copy of each positions duty statement, if these documents are available. "]
["NOTE: Indicate which staff position will be responsible for Homeless Management Information System data entry and CoC coordination."]
["Title",null,null,null,"Minimum requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total FTE:",null,{"$f":"SUM(Z77:AC88)","v":0},null,"Employing Organization",null,null,null,null,null,"Location"]
["List each staff position ",null,null,null,"List minimum required staff preparation include (education & experience).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicate FTE staff positions for Homekey units (half-time is 0.5)",null,null,null,"List which organization will employ each staff position ",null,null,null,null,null,"Select \"On-Site\" or \"Off-Site\""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Section 2: Staffing Ratios "]
["1. Complete case manager staffing ratio chart to show how many staff are assigned per client (for example 2:1, 3:1, etc.). Include all case management. Provide only the number of ongoing direct service staff positions that will provide services to the tenants of the Homekey Assisted Units, (for example, case manager, psychiatric nurse, services coordinator, etc.). \nDo not include supervisors, peer support positions, or HMIS Administration positions. Describe staffing ratio special circumstances below."]
["Population Type:",null,null,null,null,null,null,null,"Homeless \n(cannot exceed 25 to 1 ratio)",null,null,null,null,null,null,null," At-Risk of Homelessness\n(cannot exceed 40 to 1 ratio)",null,null,null,null,null,null,null,"Homeless Youth, or Youth at Risk of Homelessness\n(cannot exceed 15 to 1 ratio)",null,null,null,null,null,null,null,"Totals"]
["Units Serving Subpopulation",null,null,null,null,null,null,null,{"$f":"'Unit Mix'!O15","v":0},null,null,null,null,null,null,null,{"$f":"'Unit Mix'!N15","v":0},null,null,null,null,null,null,null,{"$f":"'Unit Mix'!Q15","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE92,I92,Q92,Y92)","v":0}]
["Staff Serving Subpopulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE93,I93,Q93,Y93)","v":0}]
["Case Manager Ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(I92/I93,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(Q92/Q93,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(Y92/Y93,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(AG92/AG93,\"\")","v":""}]
[]
["Part V. Supportive Services Budget"]
["Provide a line item supportive services budget for the Project using the format below. Complete both income and expense portions of the budget on a yearly basis. Include all costs associated with implementing your SSP, including any in-kind services. Include income and expenses for all staff positions and partnering organizations who have committed time to the Project. Total expenses should equal total income. Add expense item categories & lines as necessary. Don't include costs associated with providing services in non-Homekey Assisted Units. If costs are associated with both Homekey & non-Homekey Assisted Units, include only the Homekey Assisted Units portion."]
["Income Source/Program Name",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Type",null,null,null,null,null,null,null,null,"Funding Status",null,null,null,null,null,null,null,null,"% of Total Budget"]
[{"$f":"IF('Award and Match'!$C$20=\"\",\"\",'Award and Match'!$C$20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$104=0,0,L99/$L$104)","v":0}]
[{"$f":"IF('Award and Match'!$C$22=\"\",\"\",'Award and Match'!$C$22)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$104=0,0,L100/$L$104)","v":0}]
["Operating Subsidy (Homekey Tribal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$104=0,0,L101/$L$104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$104=0,0,L102/$L$104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$104=0,0,L103/$L$104)","v":0}]
["Total Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L99:O103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$104=0,0,L104/$L$104)","v":0}]
["Expense Item",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Type",null,null,null,null,null,null,null,null,"Funding Status",null,null,null,null,null,null,null,null,"% of Total Budget"]
["Staff Salaries: List by title of position. (This list must match the Staffing Chart above.)"]
[{"$f":"A77","v":0},null,null,null,null,null,null,null,"FTE:",{"$f":"Z77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$133=0,0,L107/$L$133)","v":0}]
[{"$f":"A78","v":0},null,null,null,null,null,null,null,"FTE:",{"$f":"Z78","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,0]
[0,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,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,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Supportive Services Staff Supervisor(s)",null,null,null,null,null,null,null,"FTE:",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Supportive Services Coordinator, On-Site",null,null,null,null,null,null,null,"FTE:",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Supportive Services Staff (inc. Case Manager)",null,null,null,null,null,null,null,"FTE:",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fringe Benefits ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Staff Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L107:O122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tenant Transportation (per SSP)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Staff training (per SSP)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Equipment",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Supplies",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Travel",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Office Rent/Occupancy Costs (don't include rent/leasing costs for SH units)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Training",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Supportive Services Costs: (specify)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Supportive Services Costs: (specify)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L123:O132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Part VI. Measurable Outcomes and Plan for Evaluation"]
["Specific target populations will likely have varying outcomes and evaluation strategies. List outcomes and evaluations plans specific to each target population."]
["Section 1: Measurable Outcomes"]
["Outcomes are what you expect to happen for the people served by your Project. Outcomes are sometimes called results. Outcome objectives are time-specific measurable goals that identify how you know if you are achieving your desired results. Outcome objectives are sometimes called outcome benchmarks or indicators. Categorize the outcomes for your Project into the following three categories: "]
["Category",null,null,null,null,null,null,null,null,null,null,null,"Outcomes",null,null,null,null,null,null,null,null,null,null,null,null,"Outcome Objectives"]
["Residential Stability: Tenants maintain permanent housing (see examples in cell comments to the right)"]
["Increased Skills and/or Income: Tenants gain job-related skills, participate in job-related training and/or education, gain stipend part-time or full-time supported employment, gain access to mainstream service/income support Programs for which they are eligible (see examples in cell comments to the right)"]
["Greater Self- Determination: Tenants gain daily living skills and ability to plan and advocate for themselves to maximize independence and self-sufficiency (see examples in cell comments to the right)"]
["Other (specify)"]
["Section 2: Plan for Evaluation"]
["Describe your evaluation plan, including how you intend to collect, track and analyze data on the effectiveness of your Project, including the outcomes Projected above. Indicate who will analyze the data and perform your Program evaluation. (e.g., staff, consultant, etc.)."]
[]
[]
["Applicant Comments"]

{"sheet":"Supportive Services Plan1","index":14,"n_rows":168,"n_cols":43,"rows_kept":168,"cut":false,"hidden":true,"merged":[[128,11,128,14],[128,15,128,23],[128,24,128,32],[128,33,128,37],[126,0,126,7],[126,9,126,10],[126,11,126,14],[126,15,126,23],[126,24,126,32],[126,33,126,37],[127,0,127,7],[127,9,127,10],[127,11,127,14],[127,15,127,23],[127,24,127,32],[127,33,127,37],[100,0,100,7],[101,0,101,7],[98,32,98,37],[99,32,99,37],[100,32,100,37],[101,32,101,37],[101,8,101,13],[98,14,98,19],[99,14,99,19],[100,14,100,19],[101,14,101,19],[98,20,98,25],[99,20,99,25],[100,20,100,25],[101,20,101,25],[34,0,34,35],[35,0,35,35],[36,0,36,35],[37,0,37,35],[14,0,14,37],[39,0,39,37],[25,0,25,35],[26,0,26,35],[28,36,28,37],[29,36,29,37],[30,36,30,37],[31,36,31,37],[28,0,28,35],[29,0,29,35],[30,0,30,35],[31,0,31,35],[35,36,35,37],[36,36,36,37],[37,36,37,37],[33,0,33,37],[32,36,32,37],[32,0,32,35],[34,36,34,37],[27,0,27,37],[161,0,161,11],[161,12,161,24],[161,25,161,37],[163,0,163,37],[164,0,164,37],[165,0,165,37],[162,0,162,11],[162,12,162,24],[162,25,162,37],[159,0,159,11],[159,12,159,24],[159,25,159,37],[160,0,160,11],[160,12,160,24],[160,25,160,37],[142,0,142,37],[143,0,143,37],[154,0,154,37],[156,0,156,37],[158,0,158,11],[158,12,158,24],[158,25,158,37],[155,0,155,37],[157,0,157,37],[153,0,153,2],[153,3,153,10],[153,11,153,29],[152,36,152,37],[144,36,144,37],[147,36,147,37],[148,36,148,37],[149,36,149,37],[152,0,152,27],[134,0,134,10],[134,11,134,14],[134,15,134,23],[134,24,134,32],[134,33,134,37],[137,0,137,10],[137,11,137,14],[137,15,137,23],[137,24,137,32],[137,33,137,37],[135,0,135,10],[135,11,135,14],[135,15,135,23],[135,24,135,32],[135,33,135,37],[136,0,136,10],[136,11,136,14],[136,15,136,23],[136,24,136,32],[136,33,136,37],[132,0,132,10],[132,11,132,14],[132,15,132,23],[132,24,132,32],[132,33,132,37],[133,0,133,10],[133,11,133,14],[133,15,133,23],[133,24,133,32],[133,33,133,37],[117,0,117,7],[117,9,117,10],[117,11,117,14],[117,15,117,23],[117,24,117,32],[117,33,117,37],[116,0,116,7],[116,9,116,10],[116,11,116,14],[116,15,116,23],[116,24,116,32],[116,33,116,37],[114,33,114,37],[115,0,115,7],[115,9,115,10],[115,11,115,14],[115,15,115,23],[115,24,115,32],[115,33,115,37],[113,0,113,10],[113,11,113,14],[113,15,113,23],[113,24,113,32],[113,33,113,37],[114,0,114,7],[114,9,114,10],[114,11,114,14],[114,15,114,23],[114,24,114,32],[111,0,111,10],[111,11,111,14],[111,15,111,23],[111,24,111,32],[111,33,111,37],[112,0,112,10],[112,11,112,14],[112,15,112,23],[112,24,112,32],[112,33,112,37],[109,0,109,10],[109,11,109,14],[109,15,109,23],[109,24,109,32],[109,33,109,37],[110,0,110,10],[110,11,110,14],[110,15,110,23],[110,24,110,32],[110,33,110,37],[106,0,106,10],[106,11,106,14],[106,15,106,23],[106,24,106,32],[106,33,106,37],[108,0,108,10],[108,11,108,14],[108,15,108,23],[108,24,108,32],[108,33,108,37],[95,0,95,3],[95,4,95,24],[95,25,95,28],[95,29,95,34],[95,35,95,37],[96,0,96,37],[103,0,103,37],[104,0,104,37],[105,0,105,10],[105,11,105,14],[105,15,105,23],[105,24,105,32],[105,33,105,37],[97,0,97,37],[102,0,102,37],[98,8,98,13],[99,8,99,13],[100,8,100,13],[98,26,98,31],[99,26,99,31],[100,26,100,31],[101,26,101,31],[98,0,98,7],[99,0,99,7],[93,0,93,3],[93,4,93,24],[93,25,93,28],[93,29,93,34],[93,35,93,37],[94,0,94,3],[94,4,94,24],[94,25,94,28],[94,29,94,34],[94,35,94,37],[91,0,91,3],[91,4,91,24],[91,25,91,28],[91,29,91,34],[91,35,91,37],[92,0,92,3],[92,4,92,24],[92,25,92,28],[92,29,92,34],[92,35,92,37],[89,0,89,3],[89,4,89,24],[89,25,89,28],[89,29,89,34],[89,35,89,37],[90,0,90,3],[90,4,90,24],[90,25,90,28],[90,29,90,34],[90,35,90,37],[87,0,87,3],[87,4,87,24],[87,25,87,28],[87,29,87,34],[87,35,87,37],[88,0,88,3],[88,4,88,24],[88,25,88,28],[88,29,88,34],[88,35,88,37],[85,0,85,3],[85,4,85,24],[85,25,85,28],[85,29,85,34],[85,35,85,37],[86,0,86,3],[86,4,86,24],[86,25,86,28],[86,29,86,34],[86,35,86,37],[83,0,83,3],[83,4,83,24],[83,25,83,28],[83,29,83,34],[83,35,83,37],[84,0,84,3],[84,4,84,24],[84,25,84,28],[84,29,84,34],[84,35,84,37],[82,0,82,3],[82,4,82,24],[82,25,82,26],[82,27,82,28],[82,29,82,34],[82,35,82,37],[76,0,76,37],[77,0,77,37],[78,0,78,37],[79,0,79,37],[80,0,80,37],[81,0,81,37],[68,0,68,37],[69,0,69,37],[70,0,70,37],[71,0,71,37],[72,0,72,37],[75,0,75,37],[66,0,66,4],[66,28,66,37],[67,0,67,4],[67,28,67,37],[66,23,66,27],[67,23,67,27],[66,5,66,15],[66,16,66,19],[66,20,66,22],[67,5,67,15],[67,16,67,19],[67,20,67,22],[73,0,73,37],[74,0,74,37],[64,28,64,37],[65,0,65,4],[65,28,65,37],[64,23,64,27],[65,23,65,27],[64,5,64,15],[64,16,64,19],[64,20,64,22],[65,5,65,15],[65,16,65,19],[65,20,65,22],[57,0,57,4],[57,28,57,37],[61,0,61,4],[61,28,61,37],[57,23,57,27],[61,23,61,27],[57,5,57,15],[57,16,57,19],[57,20,57,22],[61,5,61,15],[61,16,61,19],[61,20,61,22],[60,0,60,4],[60,5,60,15],[60,16,60,19],[60,20,60,22],[60,23,60,27],[60,28,60,37],[58,0,58,4],[58,5,58,15],[58,16,58,19],[58,20,58,22],[58,23,58,27],[58,28,58,37],[55,0,55,4],[55,28,55,37],[56,0,56,4],[56,28,56,37],[55,23,55,27],[56,20,56,22],[56,23,56,27],[55,20,55,22],[55,16,55,19],[55,5,55,15],[56,5,56,15],[56,16,56,19],[49,0,49,37],[50,0,50,37],[51,0,51,37],[52,0,52,37],[53,0,53,37],[54,0,54,37],[45,0,45,9],[45,10,45,23],[45,24,45,37],[46,0,46,9],[46,10,46,23],[46,24,46,37],[47,0,47,9],[47,10,47,23],[47,24,47,37],[48,0,48,9],[48,10,48,23],[48,24,48,37],[43,0,43,9],[43,10,43,23],[43,24,43,37],[44,0,44,9],[44,10,44,23],[44,24,44,37],[38,0,38,37],[40,0,40,37],[41,0,41,9],[41,10,41,23],[41,24,41,37],[42,0,42,9],[42,10,42,23],[42,24,42,37],[24,36,24,37],[25,36,25,37],[26,36,26,37],[24,0,24,35],[19,0,19,37],[20,0,20,37],[21,0,21,37],[22,0,22,37],[23,36,23,37],[23,0,23,35],[13,0,13,37],[15,0,15,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[10,0,10,37],[11,0,11,37],[0,0,0,34],[0,35,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[5,36,5,37],[5,0,5,35],[12,0,12,37],[118,0,118,7],[118,9,118,10],[118,11,118,14],[118,15,118,23],[118,24,118,32],[118,33,118,37],[119,0,119,7],[119,9,119,10],[119,11,119,14],[119,15,119,23],[119,24,119,32],[119,33,119,37],[120,0,120,7],[120,9,120,10],[120,11,120,14],[120,15,120,23],[120,24,120,32],[120,33,120,37],[121,0,121,7],[121,9,121,10],[121,11,121,14],[121,15,121,23],[121,24,121,32],[121,33,121,37],[125,33,125,37],[130,11,130,14],[130,15,130,23],[130,24,130,32],[130,33,130,37],[131,0,131,10],[122,0,122,7],[122,9,122,10],[122,11,122,14],[122,15,122,23],[122,24,122,32],[122,33,122,37],[123,0,123,7],[123,9,123,10],[123,11,123,14],[123,15,123,23],[123,24,123,32],[123,33,123,37],[131,11,131,14],[131,15,131,23],[131,24,131,32],[131,33,131,37],[128,0,128,7],[128,9,128,10],[62,16,62,19],[62,20,62,22],[63,5,63,15],[63,16,63,19],[63,20,63,22],[64,0,64,4],[168,0,168,37],[129,0,129,10],[129,11,129,14],[129,15,129,23],[129,24,129,32],[129,33,129,37],[130,0,130,10],[124,0,124,7],[124,9,124,10],[124,11,124,14],[124,15,124,23],[124,24,124,32],[124,33,124,37],[125,0,125,7],[125,9,125,10],[125,11,125,14],[125,15,125,23],[125,24,125,32],[140,0,140,10],[140,11,140,14],[140,15,140,23],[140,24,140,32],[140,33,140,37],[141,0,141,37],[59,0,59,4],[59,5,59,15],[59,16,59,19],[59,20,59,22],[59,23,59,27],[59,28,59,37],[107,0,107,10],[107,11,107,14],[107,15,107,23],[107,24,107,32],[107,33,107,37],[62,0,62,4],[62,28,62,37],[63,0,63,4],[63,28,63,37],[62,23,62,27],[63,23,63,27],[62,5,62,15],[138,0,138,10],[138,11,138,14],[138,15,138,23],[138,24,138,32],[138,33,138,37],[139,0,139,10],[139,11,139,14],[139,15,139,23],[139,24,139,32],[139,33,139,37],[153,36,153,37],[153,30,153,35],[150,0,150,27],[149,0,149,27],[144,28,144,35],[144,0,144,27],[145,0,145,27],[145,28,145,35],[146,0,146,27],[146,28,146,35],[147,0,147,27],[147,28,147,35],[148,0,148,27],[148,28,148,35],[149,28,149,35],[150,28,150,35],[151,0,151,27],[151,28,151,35],[152,28,152,35],[150,36,150,37],[151,36,151,37],[145,36,145,37],[146,36,146,37]]}
["§300(iii) Supportive Services Plan (SSP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"},null,null,null,null,null,null,"Feedback/Comments"]
["Part I. Tenant Selection "]
["§502 asks for a detailed description of the Tenant Selection process. Using the titled sections below, the narrative should be as specific as possible, delineating the roles of property management and the support service provider and how these functions will be coordinated. Your description should clearly and conclusively document processes to ensure compliance with the Homekey Round 3 NOFA for Tenant Selection and Housing First Practices. "]
["Section 1: Tenant Selection Criteria"]
["Target Population and Eligibility Criteria"]
["a. Do you use Housing First Practices? "]
["b. Describe the criteria that will be used to ensure that tenants are eligible to occupy the Homekey Assisted Units. "]
[]
["c. Description of the Target Population to be served, and identification of any additional subpopulation target or occupancy preference for the Project. (all sub-population targeting must be approved by HCD prior to standard agreement issuance and must be consistent with federal and state fair housing requirements)."]
[]
["d. Describe any additional eligibility criteria other than those indicated above, i.e., information needed to determine if the tenant can comply with lease terms. NOTE: Selection criteria designed to assess anything other than the ability to comply with lease terms generally run afoul of fair housing laws designed to protect equal access to housing for people with disabilities. See Between the Lines, A Question and Answer Guide on Legal Issues in Supportive Housing Chapter 4."]
[]
["e. Identify all disclosures that will be provided to applicants/tenants. Example: Megan's Law disclosures, HMIS reporting, etc."]
[]
["Section 2: Referrals"]
["The following addresses the required use of the Coordinated Entry System (CES) for all referrals into Homekey Assisted Units or an alternate comparable prioritization system for those At Risk of Homelessness based on greatest need. Note that use of standard waiting lists is prohibited, in that both of these systems must prioritize referrals based on highest acuity needs, rather than first-come first served."]
["a. Describe how the local CES will be used to fill Homekey Assisted Units based on the use of a standardized assessment tool which prioritizes those with the highest need and the most barriers to housing retention. Include the CES agency’s name, primary staff person’s name, and contact information. If the local CES is not yet operational, describe when it'll be established and the plan to use it."]
[]
["b. If using a separate comparable prioritization system than CES to refer persons At Risk of Homelessness describe that system. All referral protocols for Homekey Assisted Units must be developed in collaboration with the local CoC and implemented consistent with the requirements set forth in the Homekey NOFA. "]
[]
["Section 3: Housing First Certification §501"]
["The Eligible Applicant shall certify to employ the core components of Housing First, as set forth at Welfare and Institutions Code §8255, subdivision (b), in its property management and tenant selection practices. Complete the checklist below to certify compliance with Housing First. "]
["Tenant Screening"]
["1. If the project cannot serve someone, it works through the coordinated entry process to ensure that those individuals or families have access to housing and services elsewhere."]
["2. The project does everything possible not to reject an individual or family based on poor credit or financial history, poor or lack of rental history, minor criminal convictions, or behaviors that are interpreted as indicating a lack of “housing readiness.”"]
["3. Access to the project is not contingent on sobriety, minimum income requirements, lack of a criminal record, completion of treatment, participation in services, or any other unnecessary condition not imposed by the terms of the funding itself."]
["4. People with disabilities are offered clear opportunities to request reasonable accommodations within applications and screening processes and during tenancy. Building and units include physical features that accommodate disabilities."]
["Housing-Based Voluntary Services"]
["1. If serving youth experiencing homelessness, services use a positive youth development model and culturally competent services to engage with tenants."]
["2. Services are informed by a harm-reduction philosophy that recognizes that substance use/ addiction are a part of some tenants’ lives. Tenants are engaged in non-judgmental communication regarding substance use and are offered education regarding safer practices and how to avoid risky behaviors."]
["3. Case managers and service coordinators who are trained in and actively employ evidence-based practices for client engagement, including, but not limited to, motivational interviewing and client-centered counseling."]
["4. Participation in services or compliance with service plans are not conditions of tenancy but are reviewed with tenants and regularly offered as a resource to tenants. Housing and service goals and plans are highly tenant driven."]
["5. Supportive services emphasize engagement and problem-solving over therapeutic goals."]
["Housing Permanency"]
["1. Substance use in and of itself, without other lease violations, is not considered a reason for eviction."]
["2. Tenants in supportive housing are given reasonable flexibility in paying their share of rent on time and offered special payment arrangements for rent arrears and/or assistance with financial management, including representative payee arrangements."]
["3. Every effort is made to provide a tenant the opportunity to transfer from one housing situation, program, or project to another if tenancy is in jeopardy. Whenever possible, eviction back into homelessness is avoided."]
["4. Program Requires Housing Providers to Provide Tenants with Leases and Reflects Tenants’ Rights & Responsibilities Of Tenancy Under CA Law (including eviction protections)."]
["Part II. Supportive Services Detail"]
["Section 1: Supportive Services Provider Information"]
["If already identified, list the supportive service provider (s) for the Target Population and any proposed sub-populations to be served by the Project. If more than one Provider will be offering services, describe how services will be coordinated. "]
["Provider Name",null,null,null,null,null,null,null,null,null,"Populations the Provider will serve",null,null,null,null,null,null,null,null,null,null,null,null,null,"Services Provider will offer"]
[]
[]
[]
[]
[]
[]
[]
["Describe any known conflicts and/or the mitigation strategy for when Homekey funding or other program requirements conflict with Housing First practices, as applicable."]
[]
["If your tenants and participants include minor children and/or adult dependents of Homekey Tenants, describe any additional criteria that will be used to ensure applicants are eligible to occupy the Homekey Assisted Units. "]
[]
["Section 2: Supportive Services Chart"]
["Required Services: List and describe all services as required in §300 to be offered to tenants of the Homekey Assisted Units. "]
[" Resident Service",null,null,null,null,"Service Description",null,null,null,null,null,null,null,null,null,null,"Frequency",null,null,null,"Hours",null,null,"Service Provider",null,null,null,null,"Off-site Service Location"]
["List each service separately",null,null,null,null,"Describe service, including the degree to which services are provided.",null,null,null,null,null,null,null,null,null,null,"Frequency of services provided",null,null,null,"Provide the hours of availability ",null,null,"Provider's Name",null,null,null,null,"If service is on-site, leave blank. Enter distance, in miles, to off-site service and list resident commuting options. Reasonable access is access that does not require walking more that one-half mile. "]
["Case management "]
["Peer support activities"]
["Mental health care"]
["Substance use services"]
["Behavioral health services"]
["Physical health services"]
["Assistance obtaining benefits and essential documentation"]
["Education and employment services"]
["Other services, such as housing retention skills, legal assistance, family connection services, etc. "]
["Other Residential Services (specify)"]
["Other Residential Services (specify)"]
["Section 3: Supportive Services Coordination"]
["1. Describe the accessibility of community services to which you propose linkages, whether they are on-site or in close proximity to the Project, and the frequency, travel time and cost to the tenant for transportation required to access the services to include both public transportation and private transportation services (e.g. van owned by the provider). If available, provide documentation, in the form of Memorandum of Understanding, Memorandum of Agreement, letters of support or contracts demonstrating who will be responsible for ensuring access to services and how accessibility will be accomplished."]
[]
["2. Describe how the supportive services will be provided in a manner that is culturally and linguistically competent for persons of different races, ethnicities, sexual orientations, gender identities, and gender expressions. This includes explaining how services will be provided to Homekey tenants who do not speak English, or have other communication barriers, including sensory disabilities, and how communication among the services providers, the property manager and these tenants will be facilitated. Additionally, describe how services will accommodate trauma-based, barriers to services. If available, provide documentation, in the form of Memorandum of Understanding, Memorandum of Agreement, letters of support or contracts demonstrating who will be responsible for ensuring access to services and how accessibility will be accomplished."]
[]
["3. Describe how you will engage with tenant and/or participant to encourage voluntary participation in services as well as in community building, such as resident councils or similar forums. Included a description of tenant/participant outreach, engagement and retention strategies to be used."]
[]
["Part III. Staffing"]
["Section 1a: Staffing Description"]
["Describe the overall staffing pattern, including the roles and responsibilities for each position listed in the Staffing Chart below. List the target populations served through each position."]
[]
["Section 1b: Staffing Chart"]
["List all staff positions that will provide services to the tenants of the Homekey Assisted Units. Include any staff positions of partnering organizations who have committed time to the Project. Include the services coordination staff. For each position, list the position title, minimum requirements, the full-time equivalent (FTE), the organization under which the position resides, and the location of the position (on-site or off-site). Do not include staff which serve non-Homekey Units and supervisors, peer support positions, or HMIS Administration positions. If a staff position serves both tenants in Homekey and non-Homekey units, include only that portion (i.e., % FTE) of the staff position dedicated to Homekey Assisted Units. Attach a copy of each positions duty statement, if these documents are available. "]
["NOTE: Indicate which staff position will be responsible for Homeless Management Information System data entry and CoC coordination."]
["Title",null,null,null,"Minimum requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total FTE:",null,{"$f":"SUM(Z85:AC96)","v":0},null,"Employing Organization",null,null,null,null,null,"Location"]
["List each staff position ",null,null,null,"List minimum required staff preparation include (education & experience).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicate FTE staff positions for Homekey units (half-time is 0.5)",null,null,null,"List which organization will employ each staff position ",null,null,null,null,null,"Select \"On-Site\" or \"Off-Site\""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Section 2: Staffing Ratios "]
["1. Complete case manager staffing ratio chart to show how many staff are assigned per client (for example 2:1, 3:1, etc.). Include all case management. Provide only the number of ongoing direct service staff positions that will provide services to the tenants of the Homekey Assisted Units, (for example, case manager, psychiatric nurse, services coordinator, etc.). \nDo not include supervisors, peer support positions, or HMIS Administration positions. Describe staffing ratio special circumstances below."]
["Population Type:",null,null,null,null,null,null,null,"Chronically Homeless \n(cannot exceed 20 to 1 ratio)",null,null,null,null,null,"Homeless \n(cannot exceed 25 to 1 ratio)",null,null,null,null,null," At-Risk of Homelessness\n(cannot exceed 40 to 1 ratio)",null,null,null,null,null,"Homeless Youth, or Youth at Risk of Homelessness\n(cannot exceed 15 to 1 ratio)",null,null,null,null,null,"Totals"]
["Units Serving Subpopulation",null,null,null,null,null,null,null,{"$f":"'Unit Mix'!P15","v":0},null,null,null,null,null,{"$f":"'Unit Mix'!Q15","v":0},null,null,null,null,null,{"$f":"'Unit Mix'!O15","v":0},null,null,null,null,null,{"$f":"'Unit Mix'!R15","v":0},null,null,null,null,null,{"$f":"SUM(I100,O100,U100,AA100)","v":0}]
["Staff Serving Subpopulation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I101,O101,U101,AA101)","v":0}]
["Case Manager Ratio",null,null,null,null,null,null,null,{"$f":"IFERROR(I100/I101,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(O100/O101,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(U100/U101,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(AA100/AA101,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(AG100/AG101,\"\")","v":""}]
[]
["Part IV. Supportive Services Budget"]
["Provide a line item supportive services budget for the Project using the format below. Complete both income and expense portions of the budget on a yearly basis. Include all costs associated with implementing your SSP, including any in-kind services. Include income and expenses for all staff positions and partnering organizations who have committed time to the Project. Total expenses should equal total income. Add expense item categories & lines as necessary. Don't include costs associated with providing services in non-Homekey Assisted Units. If costs are associated with both Homekey & non-Homekey Assisted Units, include only the Homekey Assisted Units portion."]
["Income Source/Program Name",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Type",null,null,null,null,null,null,null,null,"Funding Status",null,null,null,null,null,null,null,null,"% of Total Budget"]
[{"$f":"IF('Award and Match'!$C$20=\"\",\"\",'Award and Match'!$C$20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$112=0,0,L107/$L$112)","v":0}]
[{"$f":"IF('Award and Match'!$C$22=\"\",\"\",'Award and Match'!$C$22)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$112=0,0,L108/$L$112)","v":0}]
["Homekey Operating Subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$112=0,0,L109/$L$112)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$112=0,0,L110/$L$112)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$112=0,0,L111/$L$112)","v":0}]
["Total Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L107:O111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$112=0,0,L112/$L$112)","v":0}]
["Expense Item",null,null,null,null,null,null,null,null,null,null,"Amount",null,null,null,"Type",null,null,null,null,null,null,null,null,"Funding Status",null,null,null,null,null,null,null,null,"% of Total Budget"]
["Staff Salaries: List by title of position. (This list must match the Staffing Chart above.)"]
[{"$f":"A85","v":0},null,null,null,null,null,null,null,"FTE:",{"$f":"Z85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$141=0,0,L115/$L$141)","v":0}]
[{"$f":"A86","v":0},null,null,null,null,null,null,null,"FTE:",{"$f":"Z86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,null,null,null,null,null,null,null,"FTE:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!$C$8","v":"Supportive Services Staff Supervisor(s)"},null,null,null,null,null,null,null,"FTE:",null,null,{"$f":"Operating!$D$8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!$C$9","v":"Supportive Services Coordinator, On-Site"},null,null,null,null,null,null,null,"FTE:",null,null,{"$f":"Operating!$D$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!$C$10","v":"Other Supportive Services Staff (inc. Case Manager)"},null,null,null,null,null,null,null,"FTE:",null,null,{"$f":"Operating!$D$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fringe Benefits ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Staff Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L115:O130)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C106","v":"Tenant Transportation (per SSP)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C107","v":"Staff training (per SSP)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C108","v":"Equipment"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C109","v":"Supplies"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C110","v":"Travel"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C111","v":"Office Rent/Occupancy Costs (don't include rent/leasing costs for SH units)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C112","v":"Training"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C113","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"Operating!C114","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!D114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L131:O140)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Part V. Property Management Plans and Tenant Selection"]
["Section 1: Property Management Plans and Tenant Selection"]
["The Property Management Plan and tenant selection policies submitted with the Homekey application will be evaluated for the following consistent with state Housing First requirements. These documents must identify, describe, and utilize Housing First and low-barrier tenant selection processes that prioritize those with the highest needs for available housing. The descriptions of the use of Housing First and tenant selection in this SSP must be consistent with the Property Management Plan and the tenant selection policies. The Property Management Plan and tenant selection policies should address the following and be consistent with state Housing First requirements, as well as and other Homekey program requirements:"]
["1. Applicant eligibility and screening standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["2. Confidentiality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["3. Substance abuse policy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["4. Communication between property manager and supportive services staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["5. Eviction policies and eviction prevention procedures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["6. Process for assisting tenants to apply for different forms of cash and non-cash benefits to aid the household in retaining their housing, if needed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["7. How applicants and residents will be assisted in making reasonable accommodation requests, in coordination with the services provider and persuasive to outside entities, such as Housing Authorities, to ensure that persons with disabilities have access to and can maintain housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["8. Policies and practices to facilitate Voluntary Moving On strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["9. Appeal and Grievance Procedures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Property Management Plan?"]
["File Name",null,null,"Property Management Plan",null,null,null,null,null,null,null,"Submit Property Management Plan and Tenant Selection Policies ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Part VI. Measurable Outcomes and Plan for Evaluation"]
["Specific target populations will likely have varying outcomes and evaluation strategies. List outcomes and evaluations plans specific to each target population."]
["Section 1: Measurable Outcomes"]
["Outcomes are what you expect to happen for the people served by your Project. Outcomes are sometimes called results. Outcome objectives are time-specific measurable goals that identify how you know if you are achieving your desired results. Outcome objectives are sometimes called outcome benchmarks or indicators. Categorize the outcomes for your Project into the following three categories: "]
["Category",null,null,null,null,null,null,null,null,null,null,null,"Outcomes",null,null,null,null,null,null,null,null,null,null,null,null,"Outcome Objectives"]
["Residential Stability: Tenants maintain permanent housing (see examples in cell comments to the right)"]
["Increased Skills and/or Income: Tenants gain job-related skills, participate in job-related training and/or education, gain stipend part-time or full-time supported employment, gain access to mainstream service/income support Programs for which they are eligible (see examples in cell comments to the right)"]
["Greater Self- Determination: Tenants gain daily living skills and ability to plan and advocate for themselves to maximize independence and self-sufficiency (see examples in cell comments to the right)"]
["Other (specify)"]
["Section 2: Plan for Evaluation"]
["Describe your evaluation plan, including how you intend to collect, track and analyze data on the effectiveness of your Project, including the outcomes Projected above. Indicate who will analyze the data and perform your Program evaluation. (e.g., staff, consultant, etc.)."]
[]
[]
["Applicant Comments"]

{"sheet":"Dev Fee 2023-1","index":15,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":true,"merged":[[8,6,8,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4],[2,2,2,8],[26,0,26,6],[9,0,9,4],[9,6,9,7],[10,0,10,8],[11,0,11,8],[17,0,17,8],[23,0,23,8]]}
["HCD 2023 Developer Fee Calculator - revised 5/1/23 (complete BLUE shaded cells)"]
["Project Phase:",null,"Origination","Proposed Project Type:",null,"9% Credits Adaptive Reuse","TCAC Project #:"]
["Project Name:",null,{"$f":"IF(Overview!E20=\"\",\"\",Overview!E20)","v":""}]
["Project's Developer Fee Summary",null,null,null,null,null,"HCD Limit","Project Amt."]
[null,"Maximum Total Developer Fee - d.",null,null,null,null,{"$f":"$H$27","v":0},{"$f":"$F$9","v":0},{"$f":"MAX(0,ROUND($H$5,0)-ROUND($G$5,0))","v":0}]
[null,"Max Developer Fee payable from development funding sources - d.",null,null,null,null,{"$f":"$G$5","v":0},{"$f":"MAX(0,$H$5-$F$10-$I$10)","v":0},{"$f":"MAX(0,ROUND($H$6,0)-ROUND($G$6,0))","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,{"$f":"MAX(0,MIN(G5,3500000)-G6)","v":0},{"$f":"MAX(0,MIN($G$5,$H$5-$F$10)-$H$6)","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,{"$f":"$G$5-$G$6-$G$7","v":0},{"$f":"MAX(0,$H$5-$H$6-$H$7-$F$10)","v":0}]
["Total Budgeted or Actual Developer Fee",null,null,null,null,{"$f":"'Dev Budget'!$T$124","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,null,"Deferred Developer Fee"]
["UMR §8312(a) for Projects without tax credits (choose only one in the 'a', 'b' or 'c' subsections)",null,null,null,null,null,null,null,null,null,12500]
["a.  New construction and substantial rehab projects UMR §8312(a)(1)",null,null,null,null,null,null,null,null,null,44001,"per unit"]
[null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $44,000 per unit",null,null,null,null,null,null,null,null,"Construction","Rehab"]
["a1.","Number of units (include manager's unit)",null,null,null,{"$f":"IFERROR(IF(OR($K$14>$K$12,$L$14>$K$12),'Unit Mix'!$B$15,0),0)","v":0},null,null,null,null,{"$f":"SUM('Dev Budget'!T47-'Dev Budget'!T37-'Dev Budget'!T36)/'Unit Mix'!B15","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Dev Budget'!T30-'Dev Budget'!T22-'Dev Budget'!T23)/'Unit Mix'!B15","v":{"$error":"#DIV/0!"}}]
["a2.","First 30 units at: ",null,32000,"each",null,{"$f":"IF($F$14>29,$D$15*30,+$F$14*$D$15)","v":0}]
["a3.","Units in excess of 30 at:  ",null,12500,"each",null,{"$f":"IF($F$14<30,0,($F$14-30)*$D$16)","v":0}]
["a4.","Total new construction and substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+$G$15+$G$16","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $12,500 - $44,000 per unit"]
["b1.","Number of units (include manager's unit)",null,null,null,{"$f":"IFERROR(IF(AND($K$14<$K$12,$K$14>$K$11),'Unit Mix'!$B$15,IF(AND($L$14<$K$12,$L$14>$K$11),'Unit Mix'!$B$15,0)),0)","v":0}]
["b2.","First 30 units at: ",null,15000,"each",null,{"$f":"IF($F$20>29,$D$21*30,+$F$20*$D$21)","v":0}]
["b3.","Units in excess of 30 at: ",null,6500,"each",null,{"$f":"IF($F$20<30,0,($F$20-30)*$D$22)","v":0}]
["b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+$G$21+$G$22","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)",null,null,null,{"$f":"IF($F$14+$F$20<=0,'Unit Mix'!$B$15,0)","v":0}]
["c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+$F$25*$D$26","v":0}]
["d. Maximum allowable Developer Fee (a4 + b4 + c2)",null,null,null,null,null,null,{"$f":"$H$17+$H$23+$H$26","v":0}]

{"sheet":"Dev Fee 2023","index":16,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,0,26,6],[2,2,2,8],[9,0,9,4],[9,6,9,7],[10,0,10,8],[11,0,11,8],[17,0,17,8],[23,0,23,8],[3,0,3,5],[4,1,4,5],[5,1,5,5],[7,1,7,5],[8,0,8,4],[8,6,8,7],[0,0,0,8],[1,0,1,1],[1,3,1,4],[1,7,1,8],[2,0,2,1]]}
["HCD 2023 Developer Fee Calculator - revised 5/1/23 (complete BLUE shaded cells)"]
["Project Phase:",null,"Origination","Proposed Project Type:",null,"No Tax Credits","TCAC Project #:"]
["Project Name:",null,{"$f":"IF(Overview!E20=\"\",\"\",Overview!E20)","v":""},null,null,null,null,null,null,null,"Total unit under 60% AMI"]
["Project's Developer Fee Summary",null,null,null,null,null,"HCD Limit","Project Amt.",null,null,{"$f":"SUM('Unit Mix'!AR16:AV16)+'Unit Mix'!E15","v":0},{"$f":"IF(K4<50,MIN(1200000,K9),IF(K4>50,MIN(2200000,K9)))","v":0}]
[null,"Maximum Total Developer Fee - d.",null,null,null,null,{"$f":"IF(F2=\"No Tax Credits\",L4,H27)","v":0},{"$f":"F9","v":0},{"$f":"MAX(0,ROUND(H5,0)-ROUND(G5,0))","v":0},null,40000]
[null,"Max Developer Fee payable from development funding sources - d.",null,null,null,null,{"$f":"G5","v":0},{"$f":"MAX(0,H5-F10-I10)","v":0},{"$f":"MAX(0,ROUND(H6,0)-ROUND(G6,0))","v":0}]
[null,"Deferred Developer Fee payable on a priority basis from available Cash Flow",null,null,null,null,{"$f":"MAX(0,MIN(G5,3500000)-G6)","v":0},{"$f":"MAX(0,MIN(G5,H5-F10)-H6)","v":0}]
[null,"Deferred Developer Fee payable exclusively from Sponsor Distributions",null,null,null,null,{"$f":"G5-G6-G7","v":0},{"$f":"MAX(0,H5-H6-H7-F10)","v":0}]
["Total Budgeted or Actual Developer Fee",null,null,null,null,{"$f":"'Dev Budget'!T124","v":0},null,null,null,null,{"$f":"K4*K5","v":0}]
["Developer Fee Contributed as Capital",null,null,null,null,null,"Deferred Developer Fee"]
["UMR §8312(a) for Projects without tax credits (choose only one in the 'a', 'b' or 'c' subsections)"]
["a.  New construction and substantial rehab projects UMR §8312(a)(1)"]
[null,"substantial rehab = construction cost for rehab work (excluding contractor profit and overhead) in excess of $38,000 per unit"]
["a1.","Number of units (include manager's unit)"]
["a2.","First 30 units at: ",null,32000,"each",null,{"$f":"IF(F14>29,D15*30,+F14*D15)","v":0}]
["a3.","Units in excess of 30 at:  ",null,12500,"each",null,{"$f":"IF(F14<30,0,(F14-30)*D16)","v":0}]
["a4.","Total new construction and substantial rehab (a2 + a3)",null,null,null,null,null,{"$f":"+G15+G16","v":0}]
["b.  Acquisition and rehab projects UMR §8312(a)(2)"]
[null,"with construction cost for rehab work (excluding contractor profit and overhead) between $11,500 - $38,000 per unit"]
["b1.","Number of units (include manager's unit)"]
["b2.","First 30 units at: ",null,15000,"each",null,{"$f":"IF(F20>29,D21*30,+F20*D21)","v":0}]
["b3.","Units in excess of 30 at: ",null,6500,"each",null,{"$f":"IF(F20<30,0,(F20-30)*D22)","v":0}]
["b4.","Total acquisition and non-substantial rehab (b2 + b3)",null,null,null,null,null,{"$f":"+G21+G22","v":0}]
["c.  All other projects UMR §8312(a)(3)"]
["c1.","Number of units (include manager's unit)"]
["c2.","Total other at:",null,2000,"per unit",null,null,{"$f":"+F25*D26","v":0}]
["d. Maximum allowable Developer Fee (a4 + b4 + c2)",null,null,null,null,null,null,{"$f":"H17+H23+H26","v":0}]

{"sheet":"Certification & Legal","index":17,"n_rows":39,"n_cols":37,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,0,38,8],[38,10,38,18],[38,20,38,33],[38,35,38,37],[34,0,34,37],[35,0,35,2],[35,3,35,10],[35,11,35,30],[35,31,35,35],[35,36,35,37],[36,0,36,37],[37,0,37,8],[37,10,37,18],[37,20,37,33],[37,35,37,37],[31,0,31,35],[31,36,31,37],[32,0,32,35],[32,36,32,37],[33,0,33,35],[33,36,33,37],[28,0,28,35],[28,36,28,37],[29,0,29,35],[29,36,29,37],[30,0,30,35],[30,36,30,37],[27,0,27,35],[27,36,27,37],[20,0,20,37],[21,0,21,35],[21,36,21,37],[22,0,22,35],[22,36,22,37],[23,0,23,35],[23,36,23,37],[24,0,24,35],[24,36,24,37],[25,0,25,35],[25,36,25,37],[26,0,26,37],[19,0,19,37],[11,0,11,8],[11,10,11,18],[11,20,11,33],[11,35,11,37],[12,0,12,37],[13,0,13,37],[14,0,14,37],[15,0,15,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[10,0,10,8],[10,10,10,18],[10,20,10,33],[10,35,10,37],[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37],[4,0,4,37],[5,0,5,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37]]}
["Certification & Legal Disclosure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["On behalf of the entity identified in the signature block below, I certify that:"]
["1. The information, statements and attachments included in this application are, to the best of my knowledge and belief, true and correct."]
["2. I possess the legal authority to submit this application on behalf of the entity identified in the signature block."]
["3. The following is a complete disclosure of all identities of interest - of all persons or entities, including affiliates, that will provide goods or services to the Project either (a) in one or more capacity or (b) that qualify as a \"Related Party\" to any person or entity that will provide goods or services to the Project. \"Related Party\" is defined in Section 10302 of the California Code of Regulations (CTCAC Regulations): "]
[]
["4. As of the date of application, the Project, or the real property on which the Project is proposed (Property) is not party to or the subject of any claim or action at the State or Federal appellate level."]
["5. I have disclosed and described below any claim or action undertaken which affects or potentially affects the feasibility of the Project."]
["In addition, I acknowledge that all information in this application and attachments is public, and may be disclosed by the State."]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]
["Legal Disclosure"]
["For purposes of the following questions, and with the exceptions noted below, the term “applicant” shall include the applicant and joint applicant, and any subsidiary of the applicant or joint applicant if the subsidiary is involved in (for example, as a guarantor) or will be benefited by the application or the project. "]
["In addition to each of these entities themselves, the term “applicant” shall also include the direct and indirect holders of more than ten percent (10%) of the ownership interests in the entity, as well as the officers, directors, principals and senior executives of the entity if the entity is a corporation, the general and limited partners of the entity if the entity is a partnership, and the members or managers of the entity if the entity is a limited liability company. For projects using tax-exempt bonds, it shall also include the individual who will be executing the bond purchase agreement."]
["The following questions must be responded to for each entity and person qualifying as an \"applicant,\" or \"joint applicant\" as defined above.  "]
["Explain all positive responses on a separate sheet and include with this questionnaire in the application."]
["Exceptions:"]
["Public entity applicants without an ownership interest in the proposed project, including but not limited to cities, counties, and joint powers authorities with 100 or more members, are not required to respond to this questionnaire. "]
["Members of the boards of directors of non-profit corporations, including officers of the boards, are also not required to respond. However, chief executive officers (Executive Directors, Chief Executive Officers, Presidents or their equivalent) must respond, as must chief financial officers (Treasurers, Chief Financial Officers, or their equivalent)."]
["Civil Matters"]
["1. Has the applicant filed a bankruptcy or receivership case or had a bankruptcy or receivership action commenced against it, defaulted on a loan or been foreclosed against in past ten years? "]
["2. Is the applicant currently a party to, or been notified that it may become a party to, any civil litigation that may materially and adversely affect (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["3. Have there been any administrative or civil settlements, decisions, or judgments against the applicant within the past ten years that materially and adversely affected (a) the financial condition of the applicant’s business, or (b) the project that is the subject of the application?"]
["4. Is the applicant currently subject to, or been notified that it may become subject to, any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency? "]
["5. In the past ten years, has the applicant been subject to any civil or administrative proceeding, examination, or investigation by a local, state or federal licensing or accreditation agency, a local, state or federal taxing authority, or a local, state or federal regulatory or enforcement agency that resulted in a settlement, decision, or judgment? "]
["Criminal Matters"]
["6. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, felony charges against the applicant? "]
["7. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, misdemeanor charges against the applicant for matters relating to the conduct of the applicant’s business? "]
["8. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, involving, or that could result in, criminal charges (whether felony or misdemeanor) against the applicant for any financial or fraud related crime? "]
["9. Is the applicant currently a party to, or the subject of, or been notified that it may become a party to or the subject of, any criminal litigation, proceeding, charge, complaint, examination or investigation, of any kind, that could materially affect the financial condition of the applicant’s business?"]
["10. Within the past ten years, has the applicant been convicted of any felony? "]
["11. Within the past ten years, has the applicant been convicted of any misdemeanor related to the conduct of the applicant’s business?  "]
["12. Within the past ten years, has the applicant been convicted of any misdemeanor for any financial or fraud related crime? "]
["Provide a letter of explanation if you responded \"Yes\" to any of the questions above."]
["File Name:",null,null,"Cert & Legal Explanation",null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items above. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[]
["     "]
["Printed Name",null,null,null,null,null,null,null,null,null,"Title of Signatory",null,null,null,null,null,null,null,null,null,"Signature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date"]

{"sheet":"Local & Env Verification","index":18,"n_rows":36,"n_cols":36,"rows_kept":36,"cut":false,"hidden":false,"merged":[[17,13,17,32],[17,33,17,37],[18,0,18,37],[19,0,19,37],[28,0,28,37],[20,0,20,37],[22,28,22,32],[22,33,22,37],[21,0,21,37],[22,23,22,27],[22,0,22,22],[17,0,17,7],[17,8,17,12],[3,0,3,11],[0,0,0,34],[0,35,0,37],[1,0,1,37],[2,0,2,11],[2,12,2,37],[3,12,3,37],[4,0,4,11],[5,0,5,11],[6,0,6,11],[4,12,4,37],[5,12,5,37],[6,12,6,37],[7,0,7,11],[8,0,8,11],[9,0,9,11],[7,12,7,37],[8,12,8,37],[9,12,9,37],[10,0,10,37],[11,0,11,37],[12,0,12,22],[12,23,12,27],[12,28,12,32],[12,33,12,37],[13,0,14,19],[13,20,13,22],[13,23,13,27],[13,28,13,32],[13,33,13,37],[14,20,14,22],[14,23,14,27],[14,28,14,32],[14,33,14,37],[15,0,15,32],[15,33,15,37],[16,0,16,7],[16,8,16,12],[16,13,16,32],[16,33,16,37],[35,0,35,11],[35,12,35,37],[32,0,32,11],[32,12,32,37],[33,0,33,11],[33,12,33,37],[34,0,34,11],[34,12,34,37],[31,0,31,11],[31,12,31,37],[23,28,23,32],[23,33,23,37],[24,0,24,37],[25,0,25,37],[26,0,26,34],[26,35,26,37],[27,0,27,37],[29,0,29,34],[29,35,29,37],[30,0,30,11],[30,12,30,37],[23,23,23,27],[23,0,23,22]]}
["Local Jurisdiction and NEPA Responsible Entity Verification (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["Applicant: This form is to help inform the readiness of the Project by providing evidence of where the Project is in any required environmental review and land\nuse/entitlement processes.\nSubmit this form to the agency or department of local government responsible for administration of the items listed. This form may be submitted to more than one agency or department as necessary. If the NEPA Responsible Entity is not a local government (e.g. State Dept. of Housing and Community Development, USDA RD), also submit a copy of this form to the appropriate NEPA Responsible Entity. If an item is not required, indicate the reason in the box below. Complete both Sections 1 & 2."]
["Project Applicant: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!E45=\"\",\"\",Overview!E45)","v":""}]
["Applicant Address:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!D46=\"\",\"\",Overview!D46)","v":""}]
["Applicant City:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!W46=\"\",\"\",Overview!W46)","v":""}]
["Project Name: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!E20=\"\",\"\",Overview!E20)","v":""}]
["Project Address/site: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!E21=\"\",\"\",Overview!E21)","v":""}]
["Project City: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!V21=\"\",\"\",Overview!V21)","v":""}]
["Project County: ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Overview!E22=\"\",\"\",Overview!E22)","v":""}]
["Assessor Parcel Numbers (APNs):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Overview!A27,\"  \",Overview!F27,\"  \",Overview!L27,\"  \",Overview!R27,\"  \",Overview!X27,\"  \",Overview!AC27,\"  \",Overview!AH27,\"  \",Overview!AB27,\"  \",Overview!P27)","v":"                "}]
["Section 1"]
["Local jurisdiction or NEPA Responsible Entity: The Applicant named above has submitted an application to the State Dept. of Housing and Community Development (the Department) requesting funding for the project named above, under the Homekey program. Projects submitted for program funding are subject to a competitive rating process. Project readiness is a component of that process. Verification of items listed below will be used in evaluating Homekey applications."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicable for this Project?",null,null,null,null,"Final date of Public Comment Period",null,null,null,null,"Approved Date"]
["All Environmental Clearances (CEQA and NEPA) necessary to begin construction are either final approved or unnecessary:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEQA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEPA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESA Document Date(s)"]
["ESA Phase I",null,null,null,null,null,null,null,null,null,null,null,null,"Phase I shall be dated less than 12 months before application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Threshold!AB44=\"\",\"\",Threshold!AB44)","v":""}]
["ESA Phase II",null,null,null,null,null,null,null,null,null,null,null,null,"Phase II if recommended or required by Phase I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Threshold!AB45=\"\",\"\",Threshold!AB45)","v":""}]
["Specify in the box below environmental review type(s) not required and explain why (include documentation, if applicable):"]
[]
["Section 2"]
["Note: Any project using Homekey funds for any of the purposes listed in the Homekey NOFA is deemed consistent with “local plan, standard, or requirement, and any applicable coastal plan, local or otherwise,” and “allowed as a permitted use, within the zone in which the structure is located, and shall not be subject to a conditional use permit, discretionary permit, or any other discretionary reviews or approvals.” (Health and Safety Code 50675.1.3 (i))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Required for this Project?",null,null,null,null,"Under Review?",null,null,null,null,"Verified as Complete and date completed"]
["All necessary land use approvals or entitlements necessary prior to issuance of a building permit, including any required discretionary approvals, such as site plan or design review. "]
["Specify in the box below, items not required and explain why (include documentation, if applicable):"]
[]
["Project Applicant has submitted a complete application to the relevant local authorities for land use approval under a nondiscretionary local approval process, where the application has been neither approved or disapproved. A nondiscretionary local approval process is one that includes little or no subjective judgement by the public official and is limited to ensuring that the proposed development meets a set of objective zoning, design review and/or subdivision standards in effect at the time the application is submitted to the local government. A “nondiscretionary local approval process” includes Streamlined Ministerial Approval Processing under to Chapter 366, Statutes of 2017 (SB 35), By-Right Processing for Permanent Supportive Housing under Chapter 753, Statutes of 2018 (AB 2162), housing element law (Government Code Section 65583.2(i)), or other local process that meets the definition of non-discretionary approval process."]
["Projects located within the boundaries of an incorporated city, the city shall make the necessary determinations, and for Projects located in the unincorporated areas of a county, the county shall make the necessary determinations. The appropriate entity shall sign below. Additional acknowledgements can be included on a separate sheet and attached."]
["I certify that the information on this form is true and correct to the best of my knowledge."]
["Dated:"]
["Statement completed by:"]
["Signature:"]
["Title:"]
["Agency or Department Name:"]
["Agency or Department Address:"]
["Agency or Department Phone:"]

{"sheet":"Calculation Worksheet","index":19,"n_rows":78,"n_cols":47,"rows_kept":78,"cut":false,"hidden":false,"merged":[[29,1,29,37],[43,1,43,37],[61,1,61,27],[62,1,62,27],[63,1,63,27],[59,0,59,37],[64,1,64,27],[65,1,65,27],[3,1,3,29],[4,1,4,13],[5,1,5,13],[7,0,17,0],[7,1,7,37],[8,1,8,25],[9,1,9,25],[10,1,10,25],[11,1,11,25],[12,1,12,25],[13,1,13,25],[14,1,14,25],[15,1,15,25],[16,1,16,25],[17,1,17,25],[6,1,6,25],[75,28,75,29],[75,30,75,34],[76,1,76,24],[76,25,76,27],[76,28,76,29],[76,30,76,34],[56,0,56,37],[71,1,71,24],[71,25,71,27],[72,1,72,24],[72,25,72,27],[69,1,69,24],[69,25,69,27],[70,1,70,24],[70,25,70,27],[73,1,73,24],[73,25,73,27],[74,1,74,24],[74,25,74,27],[75,1,75,24],[75,25,75,27],[65,28,65,29],[65,30,65,32],[61,28,61,29],[61,30,61,32],[61,33,61,37],[65,33,65,37],[67,0,67,27],[67,30,67,34],[68,1,68,24],[68,25,68,27],[68,28,68,29],[68,30,68,34],[62,28,62,29],[62,30,62,32],[62,33,62,37],[63,28,63,29],[63,30,63,32],[63,33,63,37],[64,28,64,29],[64,30,64,32],[64,33,64,37],[37,0,37,37],[60,0,60,7],[60,8,60,11],[60,12,60,13],[60,14,60,25],[60,26,60,27],[60,28,60,29],[60,30,60,32],[60,33,60,37],[47,30,47,32],[48,30,48,32],[44,33,52,37],[39,0,39,37],[40,0,40,37],[42,0,42,37],[44,0,44,25],[45,0,45,25],[49,30,52,32],[54,0,54,37],[48,0,48,25],[49,0,49,25],[50,0,50,25],[51,0,51,25],[44,26,44,29],[0,36,0,37],[0,0,0,35],[55,0,55,37],[57,0,57,37],[58,0,58,37],[29,39,29,40],[29,41,29,42],[30,41,30,42],[31,41,31,42],[32,41,32,42],[33,41,33,42],[34,41,34,42],[30,0,30,25],[31,0,31,25],[32,0,32,25],[33,0,33,25],[34,0,34,25],[30,30,36,32],[30,33,30,37],[31,33,32,37],[33,33,36,37],[46,0,46,25],[44,30,45,32],[41,0,41,37],[9,38,16,39],[10,26,10,29],[10,30,10,33],[10,34,10,37],[11,26,11,29],[11,30,11,33],[11,34,11,37],[9,26,9,29],[9,30,9,33],[9,34,9,37],[12,30,12,33],[12,34,12,37],[14,34,14,37],[14,30,14,33],[14,26,14,29],[13,34,13,37],[12,26,12,29],[1,0,1,3],[1,4,1,24],[1,25,1,32],[1,33,1,37],[22,0,22,37],[4,34,5,37],[5,14,5,18],[6,26,6,29],[6,30,6,33],[6,34,6,37],[2,0,2,37],[3,30,3,33],[3,34,3,37],[4,14,4,18],[4,19,5,25],[4,26,5,29],[4,30,5,33],[19,0,19,37],[20,0,20,37],[3,0,5,0],[23,30,23,33],[23,34,23,37],[24,1,24,29],[24,30,24,33],[24,34,24,37],[8,34,8,37],[8,30,8,33],[8,26,8,29],[16,34,16,37],[16,30,16,33],[16,26,16,29],[18,30,18,33],[18,34,18,37],[21,0,21,37],[17,26,17,29],[17,30,17,33],[17,34,17,37],[18,0,18,29],[15,30,15,33],[15,26,15,29],[13,30,13,33],[13,26,13,29],[15,34,15,37],[43,39,43,40],[43,41,43,42],[53,0,53,37],[25,34,25,37],[26,1,26,33],[26,34,26,37],[23,0,24,0],[23,1,23,29],[27,0,27,37],[31,26,31,29],[30,26,30,29],[38,0,38,37],[36,26,36,29],[33,26,33,29],[34,26,34,29],[35,26,35,29],[32,26,32,29],[35,0,35,25],[36,0,36,25],[25,0,26,0],[25,1,25,33],[28,0,28,37],[52,0,52,25],[47,0,47,25],[45,26,45,29],[46,26,46,29],[47,26,47,29],[48,26,48,29],[49,26,49,29],[50,26,50,29],[51,26,51,29],[52,26,52,29],[46,30,46,32]]}
["Calculation Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["Project Name:",null,null,null,{"$f":"IF(Overview!E20=\"\",\"\",Overview!E20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Project Units:",null,null,null,null,null,null,null,{"$f":"'Unit Mix'!$B$15","v":0}]
["Operating Reserve Calculator UMR §8308"]
["(1)","Total Operating Expenses Excluding On-Site Service Coordinator Salaries. \n(Operating worksheet cell D114 minus Operating worksheet cell D104)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,"(a) Total Operating Expenses:",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$117","v":0},null,null,null,null,"Amount subject to reserve calculation: (a - b)",null,null,null,null,null,null,{"$f":"SUM($O$5-$O$6)","v":0},null,null,null,{"$f":"$AA$5/12*3","v":0},null,null,null,{"$f":"$AA$5/12*4","v":0}]
[null,"(b) Minus: On-Site Service Coordinator Salaries:",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$103","v":0}]
["(2)","Replacement Reserve amount from cell AI27 below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$27","v":0},null,null,null,{"$f":"$AA$7/12*3","v":0},null,null,null,{"$f":"$AA$7/12*4","v":0}]
["(3)","Debt Service"]
[null,"Name of Lender\nOperating worksheet cells (D134 to D140)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Debt\nService Amount",null,null,null,"TAX CREDIT Project 3 Month Reserve Required",null,null,null,"NON-TAX CREDIT Project 4 Month Reserve Required"]
[null,{"$f":"Operating!$C$130","v":"1st Mortgage Debt Service"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$130","v":0},null,null,null,{"$f":"IFERROR(AA10/12*3,0)","v":0},null,null,null,{"$f":"IFERROR(AA10/12*4,0)","v":0}]
[null,{"$f":"Operating!$C$131","v":"2nd Mortgage Debt Service "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$131","v":0},null,null,null,{"$f":"IFERROR(AA11/12*3,0)","v":0},null,null,null,0]
[null,{"$f":"Operating!$C$132","v":"3rd Mortgage Debt Service"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$132","v":0},null,null,null,0,null,null,null,0]
[null,{"$f":"Operating!$C$133","v":"Misc. Financial Expenses: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$133","v":0},null,null,null,0,null,null,null,0]
[null,{"$f":"Operating!$C$134","v":"Misc. Financial Expenses: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$134","v":0},null,null,null,0,null,null,null,0]
[null,{"$f":"Operating!$C$135","v":"Misc. Financial Expenses: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$135","v":0},null,null,null,0,null,null,null,0]
[null,{"$f":"Operating!$C$136","v":"Misc. Financial Expenses: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$136","v":0},null,null,null,0,null,null,null,0]
[null,"Other (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AA17/12*3,0)","v":0},null,null,null,0]
[null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA10:AD17)","v":0},null,null,null,{"$f":"SUM(AE10:AH17)","v":0},null,null,null,{"$f":"SUM(AI10:AL17)","v":0}]
["UMR Required Operating Reserve Amount:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$5+$AE$7+$AE$18","v":0},null,null,null,{"$f":"$AI$5+$AI$7+$AI$18","v":0}]
["If reserve amounts are different than the required amount, enter reserve amounts and how they are calculated below:"]
[]
[]
["Replacement Reserve Calculator UMR §8309"]
["(a)","0.6% of New construction costs (structures excluding contractor profit, overhead, and general requirements and insurance):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$47-'Dev Budget'!$T$35-'Dev Budget'!$T$36-'Dev Budget'!$T$37-'Dev Budget'!$T$39","v":0},null,null,null,{"$f":"$AE$24*0.006","v":0}]
[null,"$500 per unit: (This is a placeholder for rehab projects and may be subject to higher amount)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,null,{"$f":"$AH$2*AE25","v":0}]
["(b)","Replacement Reserve Amount = New construction: lesser of (a) and (b); Rehab: (b)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AH32=\"1. Acquisition & Rehabilitation\",AH32=\"1. Rehabilitation\"),'Calculation Worksheet'!$AI$25,MIN('Calculation Worksheet'!$AI$24:$AL$25))","v":0}]
[null,"HCD Required Replacement Reserve Amount - included in Operating' worksheet cell D123",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AI$26","v":0}]
[]
["Construction Hard Cost Contingency Calculator UMR §8310"]
["(j)","Where the Department is providing construction-period financing, the minimum budgeted construction contingency must be 5 percent of construction costs for new construction projects and 10 percent of construction costs for rehabilitation and conversion projects."]
["Offsite Improvements - from Dev Budget worksheet cell M12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$12","v":0},null,null,null,{"$f":"IFERROR($AA$37/($AA$31+$AA$32+$AA$33+$AA$34+$AA$35+$AA$36),0)","v":0},null,null,"Development Type",null,null,null,null,null,4.99E-2,9.9900000000000003E-2]
["Site Work - from Dev Budget worksheet cell M19 or M33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$19+'Dev Budget'!$T$33","v":0},null,null,null,null,null,null,{"$f":"IF(Overview!$I$32=\"\",\"\",Overview!$I$32)","v":""},null,null,null,null,null,"3. New construction of dwelling units",{"$f":"IF($AH$32=\"New Construction\",$AE$31,\"\")","v":""}]
["Structures - from Dev Budget worksheet cell M20 or M34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$20+'Dev Budget'!$T$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"1. Acquisition & Rehabilitation",{"$f":"IF($AH$32=\"Acquisition & Rehabilitation\",$AE$31,\"\")","v":""}]
["General Requirements - from Dev Budget worksheet cell M21 or M35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$21+'Dev Budget'!$T$35","v":0},null,null,null,null,null,null,{"$f":"IF(Overview!I32=\"3. New construction of dwelling units\",\"<(Must be a minimum of 5%)\",IF(Overview!I32=\"1. Acquisition & Rehabilitation\",\"<(Must be a minimum of 10%)\",IF(Overview!I32=\"1. New Construction & Acq/Rehab\",\"<(Must be a minimum of 5%, variance is possible based on prorated costs)\",IF(Overview!I32=\"1. Acquisition\",\"<(Must be a minimum of 10%, variance is possible based on prorated costs)\",IF(Overview!I32=\"1. Rehabilitation\",\"<(Must be a minimum of 10%)\",IF(Overview!I32=\"2. Conversion of units from nonresidential to residential\",\"<(Must be a minimum of 10%)\",\"\"))))))","v":""},null,null,null,null,null,"1. New Construction & Acq/Rehab",{"$f":"IF($AH$32=\"New Construction & Acq/Rehab\",$AE$31,\"\")","v":""}]
["Contractor Overhead - from Dev Budget worksheet cell M22 or M36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$22+'Dev Budget'!$T$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"1. Rehabilitation",{"$f":"IF($AH$32=\"Rehabilitation\",$AE$31,\"\")","v":""}]
["Contractor Profit - from Dev Budget worksheet cell M23 or M37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$23+'Dev Budget'!$T$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"2. Conversion of units from nonresidential to residential",{"$f":"IF($AH$32=\"Conversion/Adaptive Reuse\",$AE$31,\"\")","v":""}]
["Hard Cost Contingency - from Dev Budget worksheet cell M95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$95","v":0}]
["If the development is new construction or new construction & acq./rehab., the hard cost contingency must be between 5% and 10% (see cell AE31 above)"]
["If the development is rehab., acq/rehab., or conversion, the hard cost contingency must be between 10% - 15% (see cell AE31 above)"]
["Comments"]
[]
[]
["Builder Overhead, Profit, and General Requirements Calculator UMR §8311"]
["(c)","Builder overhead, profit and general requirements shall be limited in accordance with California Code of Regulations, Title 4, Section 10327, which states, \"An overall cost limitation of fourteen percent (14%) of the cost of construction shall apply to builder overhead, profit, and general requirements, excluding builder's general liability insurance.\""]
["Site Work - from Dev Budget worksheet cell M19 or M33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$19+'Dev Budget'!$T$33","v":0},null,null,null,null,null,null,{"$f":"SUM($AE$47:$AG$49)","v":0}]
["Structures - from Dev Budget worksheet cell M20 or M34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$20+'Dev Budget'!$T$34","v":0}]
["General Requirements - from Dev Budget worksheet cell M21 or M35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$21+'Dev Budget'!$T$35","v":0},null,null,null,{"$f":"IFERROR($AA$47/($AA$45+$AA$46+$AA$50+$AA$52+$AA$53),0)","v":0}]
["Contractor Overhead - from Dev Budget worksheet cell M22 or M36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$22+'Dev Budget'!$T$36","v":0},null,null,null,{"$f":"IFERROR($AA$48/($AA$45+$AA$46+$AA$47+$AA$50+$AA$52+$AA$53),0)","v":0}]
["Contractor Profit - from Dev Budget worksheet cell M23 or M37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$23+'Dev Budget'!$T$37","v":0},null,null,null,{"$f":"IFERROR($AA$49/($AA$45+$AA$46+$AA$47+$AA$50+$AA$52+$AA$53),0)","v":0}]
["*Prevailing Wage - from Dev Budget worksheet cell M24 or M38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$24+'Dev Budget'!$T$38","v":0}]
["General Liability Insurance - from Dev Budget worksheet cell M25 or M39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$25+'Dev Budget'!$T$39","v":0}]
["Demolition - from Dev Budget worksheet cell M7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$7","v":0}]
["Offsite Improvements - from Dev Budget worksheet cell M12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dev Budget'!$T$12","v":0}]
["Comments"]
[]
[]
["Supportive Services Costs - 2017 Uniform Multifamily Regulation (UMR) 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,null,null,null,null,0,null,null,null,null,null,null,"8314 (e)(1)","8314 (e)(2)","8314 (e)(3)","8314 (e)(4)"]
["UMR  §8301(t):  “Supportive Services” - social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","Chronic \nHomelessness","Special Needs\nPopulation","Supportive Services","Other"]
["UMR  §8301(u): “Supportive Services Costs” - the costs of providing tenants service coordination, case management, and direct resident and Supportive Services. It includes: (1) the cost of providing tenants with information on and referral to social, health, educational, income support and employment services and benefits, coordination of community building and educational activities, individualized needs assessment, and individualized assistance with obtaining services and benefits; (2) salaries, benefits, contracted services, telecommunication expenses, travel costs, supplies, office expenses, staff training, maintenance of on-site equipment used in services programs, such as computer labs, incidental costs related to resident events, and other similar costs approved by the Department.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4080,3060,1051,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ59+1","v":2018},{"$f":"AR59*1.025","v":4182},{"$f":"AS59*1.025","v":3136.4999999999995},{"$f":"AT59*1.025","v":1077.2749999999999},256.25]
["A. Supportive Services Units:",null,null,null,null,null,null,null,"Total number units:",null,null,null,{"$f":"'Unit Mix'!S15","v":0},null,"Certification Year - select budget reporting period 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,null,2019,{"$f":"AR60*1.025","v":4286.5499999999993},{"$f":"AS60*1.025","v":3214.9124999999995},1104.2068749999999,262.65625]
["(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,{"$f":"IFERROR(VLOOKUP($AA$61,$AQ$59:$AU$78,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AE62*AC62,\"\")","v":""},null,null,null,null,null,null,null,null,2020,{"$f":"AR61*1.025","v":4393.713749999999},3295.2853124999992,1131.8120468749999,269.22265625]
["(2)","UMR §8314(e)(2): Total number of Supportive Housing (SH) units (other than those restricted to individuals or families experiencing chronic homelessness pursuant to HSC §50675.14), PLUS the total number of units restricted to occupancy by Special Needs Populations (SNP)* under any HCD program. (*click here for definition - §7301(s) of the MHP Final Guidelines). Do not include units included in (1) above.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($AA$61,$AQ$59:$AU$78,3,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AE63*AC63,\"\")","v":""},null,null,null,null,null,null,null,null,2021,4503.5565937499987,3377.6674453124988,1160.1073480468747,275.95322265624998]
["(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,{"$f":"IFERROR(VLOOKUP($AA$61,$AQ$59:$AU$78,4,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AE64*AC64,\"\")","v":""},null,null,null,null,null,null,null,null,2022,4616.1455085937487,3462.109131445311,1189.1100317480464,282.8520532226562]
["(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,{"$f":"IFERROR(VLOOKUP($AA$61,$AQ$59:$AU$78,5,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(AE65*AC65,\"\")","v":""},null,null,null,null,null,null,null,null,2023,4731.5491463085918,3548.6618597314437,1218.8377825417474,289.92335455322257]
["(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,{"$f":"SUM(AC62:AD65)","v":0},null,null,null,null,{"$f":"SUM(AH62:AL65)","v":0},null,null,null,null,null,null,null,null,2024,4849.8378749663061,3637.3784062247296,1249.3087271052909,297.17143841705308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,4971.0838218404633,3728.3128663803477,1280.5414452829232,304.60072437747937]
["B. Budgeted 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,null,null,"Max Allowable Amt",null,null,null,null,null,null,null,null,null,null,null,2026,5095.3609173864743,3821.5206880398559,1312.5549814149961,312.21574248691633]
["(1)","Staff Supervisor(s) Salaries - may not exceed 10% of on-site staff salaries* §8314(f)(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$8","v":0},null,null,"<======",null,{"$f":"(Z70+Z71)*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,2027,5222.7449403211358,3917.0587052408519,1345.3688559503707,320.02113604908919]
["(2)","On-Site Services Coordinator Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,5353.3135638291633,4014.9851728718727,1379.0030773491299,328.02166445031639]
["(3)","On-Site other Supportive Services Staff Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,5487.1464029248918,4115.3598021936696,1413.478154282858,336.2222060615743]
["(4)",{"$f":"Operating!$C$14","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$14","v":0}]
["(5)",{"$f":"Operating!$C$15","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$15","v":0}]
["(6)",{"$f":"Operating!$C$16","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AQ71+1","v":2030},{"$f":"AR71*1.025","v":5624.3250629980139},{"$f":"AS71*1.025","v":4218.2437972485113},{"$f":"AT71*1.025","v":1448.8151081399294},{"$f":"AU71*1.025","v":344.62776121311362}]
["(7)",{"$f":"Operating!$C$17","v":"Other Supportive Services Costs: (specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Operating!$D$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,5764.9331895729638,4323.699892179724,1485.0354858434275,353.24345524344142]
["(8)","Supportive Services Admin. Overhead - may not exceed 15% of Total Supportive Services Costs* §8314(f)(2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<======",null,{"$f":"SUM(Z69:AB75)*0.15","v":0},null,null,null,null,null,null,null,null,null,null,null,2032,5909.0565193122875,4431.792389484217,1522.161372989513,362.0745416245274]
["(9)","  Total Budgeted 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,{"$f":"SUM(Z69:Z76)","v":0},null,null,"<======",null,{"$f":"AH66","v":0},null,null,null,null,null,null,null,null,null,null,null,2033,6056.7829322950938,4542.5871992213224,1560.2154073142506,371.12640516514057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,6208.2025056024704,4656.1518792018551,1599.2207924971067,380.40456529426905]

{"sheet":"Applicant Documents","index":20,"n_rows":22,"n_cols":37,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,0,21,37],[5,0,5,37],[15,0,15,37],[16,0,16,37],[17,0,17,37],[18,0,18,37],[19,0,19,37],[20,0,20,37],[6,0,6,37],[7,0,7,37],[8,0,8,37],[9,0,9,37],[10,0,10,37],[11,0,11,37],[12,0,12,37],[13,0,13,37],[14,0,14,37],[4,0,4,37],[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[3,0,3,37]]}
["Applicant Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["Certifications & Legal Disclosure"]
["A completed and signed Certification is required for each Joint Applicant. Each Joint Applicant must sign an individual Certification form. A completed and signed Legal Disclosure is also required for each Joint Applicant. The hard copy Certifications & Legal Disclosure should be submitted with the application as detailed in the NOFA."]
["Resolutions"]
["Applicant may use their own Resolution format as long as it contains ALL of the authorizations as in the sample.\nThe person attesting to the resolution signing cannot be the same person authorized to execute the documents in the name of the applicant.\nIf more than one authorized signatory is identified, state whether both signatories are required or only one signatory is required to submit and execute Program docs.\nIf the application is being signed by a designee of the authorized signatory, the applicant must also submit a designee letter or other proof of signing authority."]
["A resolution is required of each Joint Applicant - both private and public entities.  A sample resolution template is available on the Homekey Tribal Program website. "]
["Organizational Documents"]
["Organizational documents are required for all Applicants except Governmental entities are not required.   "]
["Submit organizational documents supporting the Resolution submitted with the application."]
["Corporation organizational documents"]
["Articles of Incorporation (Corp. Code §154, 200 and 202) as certified by the CA Secretary of State.\nBylaws and any amendments thereto (Corp. Code §207(b), 211 and 212)\nCertificate of Amendment of Articles of Incorporation (Corp. Code §900-910 (general stock), §5810-5820 (public benefit and religious corporations), §7810-7820 (mutual benefit corporations), or §12500-12510 (general cooperative corporations)) as applicable.\nRestated Articles of Incorporation (Corp. Code §901, 906, 910 (general stock), §5811, 5815, 5819 (public benefit and religious corporations), §7811, 7815 and 7819 (mutual benefit corporations) and §12501, 12506 and 12510 (general cooperative corporations)) as applicable.\nStatement of Information (CA Secretary of State form SI-100 or SI-200)\nShareholder Agreements (Corp. Code §186) if applicable.\nCertificate of Good Standing certified by Secretary of State."]
["Limited Liability Company"]
["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"]
["Limited Partnership"]
["Certificate of Limited Partnership (CA Secretary of State form LP-1)\nAmendment to Certificate of Limited Partnership (CA Secretary of State form LP-2) if applicable.\nCertificate of Correction (CA Secretary of State form LP-2) if applicable.\nLimited Partnership Agreement (CA Corp. Code §15901.02(x) and 15901.10)\nCertificate of Good Standing certified by Secretary of State."]
["Any other CA Secretary of State filings applicable to revivals, conversions or mergers."]
["Organizational Chart"]
["The Organizational chart must depict the organizational structure of the entities in relation to the applicant."]
["Signature Block"]
["All Applicants must submit a Signature Block in a Microsoft Word Document that will be used in the HCD legal documents such as the Standard Agreement."]
["Payee Data Record STD-204 or Taxpayer Identification Number (TIN)"]
["The TIN must be submitted by all governmental entity Applicants. All other Applicants must submit the STD-204 Payee Data Record. Available on the Homekey Tribal Program website."]

{"sheet":"Application Upload Checklist","index":21,"n_rows":122,"n_cols":37,"rows_kept":122,"cut":false,"hidden":false,"merged":[[107,0,107,2],[107,3,107,12],[107,13,107,34],[107,35,107,37],[10,0,10,2],[10,35,10,37],[34,0,34,37],[11,0,11,2],[11,35,11,37],[12,0,12,2],[12,35,12,37],[13,0,13,2],[13,35,13,37],[14,0,14,2],[14,35,14,37],[15,0,15,2],[15,35,15,37],[16,0,16,2],[16,35,16,37],[20,0,20,37],[21,0,21,2],[21,3,21,12],[21,13,21,34],[21,35,21,37],[22,0,22,2],[22,3,22,12],[22,13,22,34],[22,35,22,37],[6,0,6,37],[7,0,7,2],[7,35,7,37],[8,0,8,2],[8,35,8,37],[7,3,7,12],[8,3,8,12],[9,0,9,2],[9,35,9,37],[7,13,7,34],[8,13,8,34],[17,0,17,2],[17,35,17,37],[18,0,18,2],[18,35,18,37],[19,0,19,2],[19,35,19,37],[15,13,17,14],[18,13,19,14],[13,3,13,12],[0,0,0,35],[0,36,0,37],[1,0,1,37],[3,0,3,37],[4,0,4,2],[4,3,4,10],[4,11,4,34],[4,35,4,37],[5,0,5,2],[5,3,5,10],[5,11,5,34],[5,35,5,37],[2,0,2,34],[2,35,2,37],[35,35,35,37],[36,0,36,2],[36,35,36,37],[37,0,37,2],[37,35,37,37],[35,0,35,2],[35,3,35,12],[35,13,35,34],[36,3,36,12],[36,13,36,34],[37,3,37,12],[37,13,37,34],[38,0,38,2],[38,35,38,37],[39,0,39,2],[39,35,39,37],[40,0,40,2],[40,35,40,37],[38,3,38,12],[38,13,38,34],[40,13,40,34],[40,3,40,12],[41,0,41,2],[41,35,41,37],[42,0,42,2],[42,35,42,37],[43,0,43,2],[43,35,43,37],[44,0,44,2],[44,35,44,37],[45,0,45,2],[45,35,45,37],[43,13,45,14],[41,13,41,34],[42,13,42,34],[41,3,41,12],[42,3,42,12],[44,15,44,34],[45,15,45,34],[46,0,46,2],[46,35,46,37],[47,0,47,2],[47,35,47,37],[48,0,48,37],[49,0,49,2],[49,35,49,37],[49,3,49,12],[49,13,49,34],[46,13,47,14],[46,15,46,34],[47,15,47,34],[50,0,50,2],[50,35,50,37],[51,0,51,2],[51,35,51,37],[52,0,52,2],[52,35,52,37],[50,3,50,12],[50,13,50,34],[51,3,51,12],[51,13,51,34],[52,3,52,12],[52,13,52,34],[53,0,53,2],[53,35,53,37],[54,0,54,2],[54,35,54,37],[55,0,55,2],[55,35,55,37],[53,13,53,34],[54,13,54,34],[55,13,55,34],[73,35,73,37],[74,0,74,2],[74,35,74,37],[56,0,56,2],[56,35,56,37],[57,0,57,2],[57,13,59,14],[57,35,57,37],[58,0,58,2],[58,35,58,37],[59,0,59,2],[59,35,59,37],[60,0,60,2],[60,13,61,14],[72,0,72,2],[73,0,73,2],[65,0,65,2],[71,0,71,2],[60,35,60,37],[61,0,61,2],[61,35,61,37],[64,0,64,2],[64,35,64,37],[62,0,62,37],[63,0,63,37],[65,35,65,37],[66,0,66,2],[83,3,83,12],[83,13,83,34],[85,3,85,12],[85,13,85,34],[80,13,80,34],[81,3,81,12],[81,13,81,34],[82,3,82,12],[82,13,82,34],[71,35,71,37],[77,0,77,2],[77,35,77,37],[81,0,81,2],[81,35,81,37],[72,3,72,12],[72,13,72,34],[73,3,73,12],[73,13,73,34],[76,35,76,37],[80,0,80,2],[80,35,80,37],[75,0,75,2],[91,0,91,2],[91,35,91,37],[86,0,86,2],[86,35,86,37],[85,35,85,37],[83,0,83,2],[83,35,83,37],[85,0,85,2],[88,0,88,37],[84,0,84,37],[87,0,87,2],[87,35,87,37],[82,35,82,37],[82,0,82,2],[80,3,80,12],[79,35,79,37],[79,0,79,2],[78,0,78,2],[78,35,78,37],[108,0,108,2],[108,3,108,12],[108,13,108,34],[109,0,109,2],[86,3,86,12],[86,13,86,34],[87,3,87,12],[87,13,87,34],[89,3,89,12],[89,13,89,34],[96,0,96,2],[98,0,98,2],[93,13,93,34],[95,3,95,12],[95,13,95,34],[96,3,96,12],[96,13,96,34],[98,3,98,12],[98,13,98,34],[89,0,89,2],[94,0,94,37],[95,0,95,2],[92,0,92,37],[93,0,93,2],[122,0,122,37],[121,0,121,37],[116,0,116,37],[117,0,117,2],[117,35,117,37],[119,0,119,2],[119,35,119,37],[114,0,114,2],[114,35,114,37],[118,0,118,37],[115,0,115,2],[115,35,115,37],[115,3,115,12],[115,13,115,34],[117,3,117,12],[117,13,117,34],[119,3,119,12],[119,13,119,34],[99,0,99,2],[99,35,99,37],[97,0,97,37],[99,3,99,12],[99,13,99,34],[96,35,96,37],[98,35,98,37],[95,35,95,37],[89,35,89,37],[93,35,93,37],[91,3,91,12],[90,0,90,37],[66,35,66,37],[67,0,67,2],[67,35,67,37],[76,0,76,2],[72,35,72,37],[75,35,75,37],[113,0,113,2],[113,35,113,37],[112,0,112,37],[110,0,110,37],[111,0,111,2],[111,35,111,37],[106,35,106,37],[109,13,109,34],[111,3,111,12],[111,13,111,34],[100,0,100,37],[103,0,103,2],[103,35,103,37],[102,35,102,37],[101,0,101,2],[108,35,108,37],[101,35,101,37],[102,0,102,2],[106,0,106,2],[104,0,104,37],[105,0,105,2],[105,35,105,37],[109,35,109,37],[109,3,109,12],[9,3,9,12],[10,3,10,12],[11,3,11,12],[12,3,12,12],[9,13,9,34],[10,13,10,34],[11,13,11,34],[12,13,12,34],[64,3,64,12],[64,13,64,34],[65,3,65,12],[65,13,65,34],[66,3,66,12],[66,13,66,34],[67,3,67,12],[67,13,67,34],[71,3,71,12],[71,13,71,34],[74,3,74,12],[74,13,74,34],[75,3,75,12],[75,13,75,34],[91,13,91,34],[93,3,93,12],[102,3,102,12],[102,13,102,34],[103,3,103,12],[103,13,103,34],[79,3,79,12],[79,13,79,34],[78,3,78,12],[78,13,78,34],[76,3,76,12],[76,13,76,34],[77,3,77,12],[77,13,77,34],[105,3,105,12],[105,13,105,34],[106,3,106,12],[106,13,106,34],[101,3,101,12],[101,13,101,34],[113,3,113,12],[113,13,113,34],[114,3,114,12],[114,13,114,34],[31,3,31,12],[23,0,23,2],[23,3,23,12],[23,13,23,34],[23,35,23,37],[24,0,24,2],[24,3,24,12],[24,13,24,34],[24,35,24,37],[25,0,25,2],[25,3,25,12],[25,13,25,34],[25,35,25,37],[32,15,32,34],[33,15,33,34],[32,0,32,2],[32,13,33,14],[32,35,32,37],[33,0,33,2],[33,35,33,37],[26,0,26,2],[26,3,26,12],[26,13,26,34],[26,35,26,37],[27,0,27,2],[27,35,27,37],[28,0,28,2],[28,35,28,37],[29,0,29,2],[29,13,31,14],[29,35,29,37],[30,0,30,2],[30,35,30,37],[31,0,31,2],[31,35,31,37],[29,3,29,12],[30,3,30,12],[14,3,14,12],[13,13,13,34],[14,13,14,34],[27,3,27,12],[27,13,27,34],[28,3,28,12],[28,13,28,34],[39,13,39,34],[39,3,39,12],[15,15,15,34],[16,15,16,34],[17,15,17,34],[18,15,18,34],[19,15,19,34],[15,3,15,12],[16,3,16,12],[17,3,17,12],[18,3,18,12],[19,3,19,12],[29,15,29,34],[30,15,30,34],[31,15,31,34],[32,3,32,12],[33,3,33,12],[57,3,57,12],[58,3,58,12],[59,3,59,12],[60,3,60,12],[61,3,61,12],[57,15,57,34],[58,15,58,34],[59,15,59,34],[60,15,60,34],[61,15,61,34],[56,13,56,34],[53,3,53,12],[54,3,54,12],[55,3,55,12],[56,3,56,12],[43,3,43,12],[44,3,44,12],[45,3,45,12],[46,3,46,12],[47,3,47,12],[43,15,43,34],[68,0,68,2],[68,3,68,12],[68,13,68,34],[68,35,68,37],[69,0,69,2],[69,3,69,12],[69,13,69,34],[69,35,69,37],[70,0,70,2],[70,3,70,12],[70,13,70,34],[70,35,70,37]]}
["1Application Upload Checklist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["The Checklist below is intended to be used after the Eligible Applicant completes the 2023 Homekey Tribal application. Use the electronic file name descriptions below for the electronic submission via online portal. Application materials, workbooks, and supporting documentation must be submitted no later than 12:59 p.m. Pacific Daylight Time on November 29, 2024."]
["1Eligible Applicant acknowledges that the Application Upload Checklist is a form in the application to be completed by the Applicant prior to submission to verify that required documents are submitted pursuant to the NOFA?"]
["Overview worksheet"]
["Threshold Req.",null,null,"Electronic File Name",null,null,null,null,null,null,null,"Document Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"2023 HK Tribal Application",null,null,null,null,null,null,null,"Completed Application"]
[{"$f":"Overview!A44","v":"Applicant #1"}]
[null,null,null,{"$f":"Overview!D50","v":"App1 Cert & Legal"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N50","v":"Reference: Certifications & Legal worksheet."}]
[null,null,null,{"$f":"Overview!D51","v":"App1 Resolution"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N51","v":"Provide an authorizing resolution. Signature required"}]
[null,null,null,{"$f":"Overview!D52","v":"App1 TIN"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N52","v":"Provide a Payee Data Record or TIN Form"}]
[null,null,null,{"$f":"Overview!D53","v":"App1 Signature Block"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N53","v":"Refer to Applicant Documents Tab"}]
[null,null,null,{"$f":"Overview!D54","v":"App1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N54","v":"Provide governing charter documents, ordinance, or bylaws (as applicable)"}]
[null,null,null,{"$f":"Overview!D55","v":"App1 OrgChart"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N55","v":"Refer to Applicant Documents Tab"}]
[null,null,null,{"$f":"Overview!D56","v":"App1 Cert of Good Standing "},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N56","v":"Dated 30 days or less from the Application due date"}]
[null,null,null,{"$f":"Overview!D57","v":"App1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N57","v":"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"}]
[null,null,null,{"$f":"Overview!D58","v":"App1 Article of Org"},null,null,null,null,null,null,null,null,null,"LLC",null,{"$f":"Overview!P58","v":"Provide Articles of Organization"}]
[null,null,null,{"$f":"Overview!D59","v":"App1 Cert of Amendment"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P59","v":"Certificate of Amendment (if applicable)"}]
[null,null,null,{"$f":"Overview!D60","v":"App1 Stat of Information"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P60","v":"Provide Statement of Information"}]
[null,null,null,{"$f":"Overview!D61","v":"App1 Cert of LP"},null,null,null,null,null,null,null,null,null,"LP",null,{"$f":"Overview!P61","v":"Provide Certificate of Limited Partnership"}]
[null,null,null,{"$f":"Overview!D62","v":"App1 LP Agreement"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P62","v":"Limited Partnership Agreement"}]
[{"$f":"Overview!A63","v":"Tribally Controlled Legal Entity"}]
[null,null,null,{"$f":"Overview!D69","v":"App1 Legal Entity  Cert & Legal"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N69","v":"Reference: Certifications & Legal worksheet."}]
[null,null,null,{"$f":"Overview!D70","v":"App1 Legal Entity Resolution"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N70","v":"Provide an authorizing resolution. Signature required"}]
[null,null,null,{"$f":"Overview!D71","v":"App1 Legal Entity Payee Data or TIN"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N71","v":"Provide a Payee Data Record or TIN Form"}]
[null,null,null,{"$f":"Overview!D72","v":"App1 Legal Entity Signature Block"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N72","v":"See Applicant Documents worksheet"}]
[null,null,null,{"$f":"Overview!D73","v":"App1 Legal Entity OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N73","v":"Provide governing charter documents, ordinance, or bylaws (as applicable)"}]
[null,null,null,{"$f":"Overview!D74","v":"App1 Legal Entity OrgChart"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N74","v":"See Applicant Documents worksheet"}]
[null,null,null,{"$f":"Overview!D75","v":"App1 Legal Entity Cert of Good Standing"},null,null,null,null,null,null,null,{"$f":"Overview!N70","v":"Provide an authorizing resolution. Signature required"},null,{"$f":"Overview!N75","v":"Dated 30 days or less from the Application due date"}]
[null,null,null,{"$f":"Overview!D76","v":"App1 Legal Entity Tax-Exempt Status"},null,null,null,null,null,null,null,{"$f":"Overview!N71","v":"Provide a Payee Data Record or TIN Form"},null,{"$f":"Overview!N76","v":"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"}]
[null,null,null,{"$f":"Overview!D77","v":"App1 Legal Entity Article of Org"},null,null,null,null,null,null,null,null,null,"LLC",null,{"$f":"Overview!P77","v":"Provide Articles of Organization"}]
[null,null,null,{"$f":"Overview!D78","v":"App1 Legal Entity Cert of Amendment"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P78","v":"Certificate of Amendment (if applicable)"}]
[null,null,null,{"$f":"Overview!D79","v":"App1 Legal Entity Stat of Information"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P79","v":"Provide Statement of Information"}]
[null,null,null,{"$f":"Overview!D80","v":"App1 Legal Entity Cert of LP"},null,null,null,null,null,null,null,null,null,"LP",null,{"$f":"Overview!P80","v":"Provide Certificate of Limited Partnership"}]
[null,null,null,{"$f":"Overview!D81","v":"App1 Legal Entity LP Agreement"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P81","v":"Limited Partnership Agreement"}]
[{"$f":"Overview!A82","v":"Co-Applicant #1 (if applicable)"}]
[null,null,null,{"$f":"Overview!D88","v":"App1 Cert & Legal"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N88","v":"Reference: Certifications & Legal worksheet."}]
[null,null,null,{"$f":"Overview!D89","v":"App1 Resolution"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N89","v":"Provide an authorizing resolution. Signature required"}]
[null,null,null,{"$f":"Overview!D90","v":"App1 Payee Data or TIN"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N90","v":"Provide a Payee Data Record or TIN Form"}]
[null,null,null,{"$f":"Overview!D91","v":"App1 Signature Block"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N91","v":"Refer to Applicant Documents Tab"}]
[null,null,null,{"$f":"Overview!D92","v":"App1 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N92","v":"Provide governing charter documents, ordinance, or bylaws (as applicable)"}]
[null,null,null,{"$f":"Overview!D93","v":"App1 OrgChart"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N93","v":"Refer to Applicant Documents Tab"}]
[null,null,null,{"$f":"Overview!D94","v":"App1 Cert of Good Standing"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N94","v":"Dated 30 days or less from the Application due date"}]
[null,null,null,{"$f":"Overview!D95","v":"App1 Tax-Exempt Status"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N95","v":"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"}]
[null,null,null,{"$f":"Overview!D96","v":"App1 Article of Org"},null,null,null,null,null,null,null,null,null,"LLC",null,{"$f":"Overview!P96","v":"Provide Articles of Organization"}]
[null,null,null,{"$f":"Overview!D97","v":"App1 Cert of Amendment"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P97","v":"Certificate of Amendment (if applicable)"}]
[null,null,null,{"$f":"Overview!D98","v":"App1 Stat of Information"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P98","v":"Provide Statement of Information"}]
[null,null,null,{"$f":"Overview!D99","v":"App1 Cert of LP"},null,null,null,null,null,null,null,null,null,"LP",null,{"$f":"Overview!P99","v":"Provide Certificate of Limited Partnership"}]
[null,null,null,{"$f":"Overview!D100","v":"App1 LP Agreement"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P100","v":"Limited Partnership Agreement"}]
[{"$f":"Overview!A101","v":"Co-Applicant #2 (if applicable)"}]
[null,null,null,{"$f":"Overview!D107","v":"Co-App2 Cert & Legal"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N107","v":"Reference: Certifications & Legal worksheet."}]
[null,null,null,{"$f":"Overview!D108","v":"Co-App2 Resolution"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N108","v":"Provide an authorizing resolution. Signature required"}]
[null,null,null,{"$f":"Overview!D109","v":"Co-App2 Payee Data or TIN"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N109","v":"Provide a Payee Data Record or TIN Form"}]
[null,null,null,{"$f":"Overview!D110","v":"Co-App2 Signature Block"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N110","v":"Refer to Applicant Documents Tab"}]
[null,null,null,{"$f":"Overview!D111","v":"Co-App2 OrgDoc1, OrgDoc2, etc."},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N111","v":"Provide governing charter documents, ordinance, or bylaws (as applicable)"}]
[null,null,null,{"$f":"Overview!D112","v":"Co-App2 OrgChart"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N112","v":"Refer to Applicant Documents Tab"}]
[null,null,null,{"$f":"Overview!D113","v":"Co-App2 Cert of Good Standing"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N113","v":"Dated 30 days or less from the Application due date"}]
[null,null,null,{"$f":"Overview!D114","v":"Co-App2 Tax-Exempt Status"},null,null,null,null,null,null,null,null,null,{"$f":"Overview!N114","v":"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"}]
[null,null,null,{"$f":"Overview!D115","v":"Co-App2 Article of Org"},null,null,null,null,null,null,null,null,null,"LLC",null,{"$f":"Overview!P115","v":"Provide Articles of Organization"}]
[null,null,null,{"$f":"Overview!D116","v":"Co-App2 Cert of Amendment"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P116","v":"Certificate of Amendment (if applicable)"}]
[null,null,null,{"$f":"Overview!D117","v":"Co-App2 Stat of Information"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P117","v":"Provide Statement of Information"}]
[null,null,null,{"$f":"Overview!D118","v":"Co-App2 Cert of LP"},null,null,null,null,null,null,null,null,null,"LP",null,{"$f":"Overview!P118","v":"Provide Certificate of Limited Partnership"}]
[null,null,null,{"$f":"Overview!D119","v":"Co-App2 LP Agreement"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!P119","v":"Limited Partnership Agreement"}]
["Threshold worksheet"]
["§300 Threshold"]
[null,null,null,{"$f":"Threshold!D23","v":"Contract, Partnership Agreement"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L23","v":"Provide a fully executed contract or partnership agreement"}]
[null,null,null,{"$f":"Threshold!D40","v":"MOU or Letter of Intent"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L40","v":"Provide a letter of intent or MOU signed by the provider(s)"}]
[null,null,null,{"$f":"Threshold!D44","v":"Env. Report 1"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L44","v":"Environmental Site Assessment Phase I (prepared or updated no earlier than 12 months prior to the application due date)."}]
[null,null,null,{"$f":"Threshold!D45","v":"Env. Report 2"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L45","v":"If Environmental Site Assessment Phase I requires a Phase II study, submit a Phase II (prepared or updated no earlier than 12 months prior to the application due date)."}]
["Rehab Only",null,null,{"$f":"Threshold!D46","v":"Env. Report 3"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L46","v":"Rehab Only - Provide Lead Based Paint Report (for structures built prior to 1978)"}]
["Rehab Only",null,null,{"$f":"Threshold!D47","v":"Env. Report 4"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L47","v":"Rehab Only - Provide Mold Report"}]
["Rehab Only",null,null,{"$f":"Threshold!D48","v":"Env. Report 5"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L48","v":"Rehab Only - Provide Asbestos Report (for structures built prior to 1978)"}]
["Rehab Only",null,null,{"$f":"Threshold!D49","v":"PNA or CNA "},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L49","v":"Provide PNA/CNA & cost estimate"}]
[null,null,null,{"$f":"Threshold!D51","v":"Letter of Intent"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L51","v":"Provide a letter of intent that include an itemized list of outstanding items and an estimate of costs consistent with the development budget."}]
[null,null,null,{"$f":"Threshold!D59","v":"Development Plan"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L59","v":"Provide a development plan that supports acquisition of a site and grant liquidation before all program deadlines and demonstrates evidence of strong organizational and financial capacity to develop the Project."}]
[null,null,null,{"$f":"Threshold!D61","v":"Racial Demographics"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L61","v":"Racial Demographic Data Worksheet, which reports CoC outcomes by race and ethnicity. The worksheet on the Homekey webpage"}]
[null,null,null,{"$f":"Threshold!D73","v":"Site Control1, Site Control2, etc."},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L73","v":"Provide documentation of the type of site control for each site above"}]
[null,null,null,{"$f":"Threshold!D74","v":"Prelim1, Prelim2, etc."},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L74","v":"Provide current preliminary title report for each site above"}]
[null,null,null,{"$f":"Threshold!D75","v":"Certified TSR"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L75","v":"Provide a certified Title Status Report"}]
[null,null,null,{"$f":"Threshold!D76","v":"Letter of Intent"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L76","v":"Provide letter of intent. See §300(15)(f)"}]
[null,null,null,{"$f":"Threshold!D77","v":"Comps"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L77","v":"If submitting LOI pursuant to §300(15)(f) or similar, provide information on comparable sales in the area"}]
[null,null,null,{"$f":"Threshold!D79","v":"Use Change"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L79","v":"For Applicants proposing sites that will require a use change for permanent housing, there should be a commitment and plan to facilitate or expedite those processes, so as to not delay expenditure and occupancy requirements"}]
[null,null,null,{"$f":"Threshold!D82","v":"Certificate of Good Standing"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L82","v":"Provide a certificate of good standing from the California Secretary of State and/or the California Franchise Tax Board"}]
[null,null,null,{"$f":"Threshold!D84","v":"Relocation Assistance Narrative"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L84","v":"Relocation Assistance Narrative for displacement or no displacement"}]
[null,null,null,{"$f":"Threshold!D95","v":"Market Study"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L95","v":"Provide a Market Study dated within the 12 months from Application submission"}]
["§502 Tenant Selection"]
[null,null,null,{"$f":"Threshold!D110","v":"Tenant Selection Plan"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L110","v":"If referrals will be made using a prioritization system other than CES, provide a plan for tenant selection, and it shall be reasonably detailed and comprehensive"},null,null,null,{"$f":"Threshold!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"Threshold!D112","v":"TAOS"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L112","v":"Provide Tribal Admissions and Occupancy Standards"},null,null,null,"If land costs will be included in the Development Budget, attach an appraisal dated within 60 days of the application submittal date"]
[null,null,null,{"$f":"Threshold!D113","v":"Resolution"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L113","v":"Provide Tribal Resolution or ordinance adopting the TAOS"},null,null,null,"If land costs will be included in the Development Budget, attach an appraisal dated within 60 days of the application submittal date"]
["§503 Data Collection Systems "]
[null,null,null,{"$f":"Threshold!D117","v":"Integration and Management Information Systems"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L117","v":"Provide data integration and management information systems, which has been adopted and implemented by Tribe"}]
["§504 Relocation"]
[null,null,null,{"$f":"Threshold!D120","v":"Relocation Plan"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L120","v":"Provide a complete relocation plan"},null,null,null,"Experience administering a Housing First program that includes principles of harm reduction and low barriers to entry."]
[{"$f":"Threshold!A121","v":"§505 Accessibility and Non-Discrimination"}]
[null,null,null,{"$f":"Threshold!D124","v":"Non-Discrimination Policy"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L124","v":"Provide a non-discrimination policy"}]
["§506 Prevailing Wage"]
[null,null,null,{"$f":"Threshold!D128","v":"Tribally Determined Wage"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L128","v":"Provide a Tribally Determined Wage (if applicable)"}]
[null,null,null,{"$f":"Threshold!D130","v":"Prevailing Wage Certificate"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L130","v":"Provide a prevailing wage certification (if applicable)\nNote: Not required at time of application, but required prior to disbursements"}]
["§507 Environmental Clearances"]
[null,null,null,{"$f":"Threshold!D133","v":"CEQA"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L133","v":"Copy of CEQA Determination Documents (if applicable)"}]
[null,null,null,{"$f":"Threshold!D137","v":"NEPA Authority to Use Grant Funds (if applicable)"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L137","v":"NEPA Authority to Use Grant Funds issued by the Responsible Entity if the project is proposing use of federal funds\nNote: Not required at time of application, but required prior to disbursements"}]
["§800 Insurance Requirements"]
[null,null,null,{"$f":"Threshold!D142","v":"Liability Insurance"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L142","v":"Proof of General Liability Insurance that meets the requirements in §800(A)"}]
[null,null,null,{"$f":"Threshold!D143","v":"Automobile Insurance"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L143","v":"Proof of Automobile Liability Insurance that meets the requirements in §800(B)"}]
[null,null,null,{"$f":"Threshold!D144","v":"Property-Hazard Insurance"},null,null,null,null,null,null,null,null,null,{"$f":"Threshold!L144","v":"Proof of Property Insurance that meets the requirements in §800(E)"}]
["Unit Mix worksheet"]
[null,null,null,{"$f":"'Unit Mix'!C20","v":"Income & Rent Limits"},null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!G20","v":"2If other than county limits, please provide explanation and supporting documents"}]
[null,null,null,{"$f":"'Unit Mix'!C21","v":"Utility Allowance"},null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!G21","v":"1Local housing authority document showing current utility allowance chart, with relevant components circled."}]
[null,null,null,{"$f":"'Unit Mix'!C22","v":"Legal Opinion"},null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!G22","v":"3Provide legal opinion regarding Senior Housing pursuant to the California Civil Code, section 51.3"}]
[null,null,null,{"$f":"'Unit Mix'!C23","v":"Rental Subsidy Program #1 Name"},null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!G23","v":"Provide commitment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project."}]
[null,null,null,{"$f":"'Unit Mix'!C24","v":"Rental Subsidy Program #2 Name"},null,null,null,null,null,null,null,null,null,{"$f":"'Unit Mix'!G24","v":"Provide commitment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project."}]
["Dev Sources worksheet"]
[null,null,null,"EFC1, EFC2, EFCI3, etc.",null,null,null,null,null,null,null,null,null,"Documentation for the executed funding commitments. See Dev Sources worksheet"]
["Award and Match worksheet"]
[null,null,null,{"$f":"'Award and Match'!C27","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Award and Match'!G27","v":"Provide commitment of this non-HK operating subsidy that will be used to maintain the ongoing affordability of the Project."}]
[null,null,null,{"$f":"'Award and Match'!C28","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Award and Match'!G28","v":"Provide commitment of this non-HK operating subsidy that will be used to maintain the ongoing affordability of the Project."}]
[null,null,null,{"$f":"'Award and Match'!C33","v":"Tribal Authority Support for Homekey Operating Subsidy"},null,null,null,null,null,null,null,null,null,{"$f":"'Award and Match'!H33","v":"Provide a letter of support from the appropriate tribal authority (i.e., the Tribe’s Housing and Community Development Board, or similar) or Housing Authority confirming the need for an operating subsidy and evidencing that other operating funding, such as rental subsidies, were sought for the Project, but the funding isn’t available for this use."}]
["Support Services Plan"]
[null,null,null,{"$f":"'Supportive Services Plan'!D4","v":"SSP Narrative"},null,null,null,null,null,null,null,null,null,{"$f":"'Supportive Services Plan'!L4","v":"Submit Supportive Services Plan Narrative  "}]
["Certification & Legal worksheet"]
[null,null,null,"Cert & Legal Explanation",null,null,null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items. See Certification & Legal worksheet"]
[]
["Applicant Comments"]

{"sheet":"App Support","index":22,"n_rows":54,"n_cols":41,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,0,3,1],[3,2,3,4],[3,5,3,8],[3,29,3,31],[3,32,3,34],[3,35,3,37],[0,0,0,34],[0,35,0,37],[1,0,1,37],[2,0,2,2],[2,3,2,23],[2,24,2,27],[2,28,2,37],[3,9,3,12],[3,13,3,28],[4,0,4,1],[4,2,4,4],[4,5,4,8],[5,32,5,34],[5,35,5,37],[4,13,4,28],[4,9,4,12],[5,9,5,12],[5,13,5,28],[4,29,4,31],[4,32,4,34],[4,35,4,37],[5,0,5,1],[5,2,5,4],[5,5,5,8],[5,29,5,31],[6,0,6,1],[6,2,6,4],[6,5,6,8],[6,29,6,31],[6,32,6,34],[6,35,6,37],[7,0,7,1],[7,2,7,4],[7,5,7,8],[7,29,7,31],[7,32,7,34],[7,35,7,37],[6,9,6,12],[6,13,6,28],[7,9,7,12],[7,13,7,28],[8,29,8,31],[8,32,8,34],[8,35,8,37],[9,0,9,1],[9,2,9,4],[9,5,9,8],[9,29,9,31],[8,0,8,1],[8,2,8,4],[8,5,8,8],[9,32,9,34],[9,35,9,37],[8,9,8,12],[8,13,8,28],[9,9,9,12],[9,13,9,28],[10,0,10,1],[10,2,10,4],[10,5,10,8],[10,29,10,31],[10,32,10,34],[10,35,10,37],[11,0,11,1],[11,2,11,4],[11,5,11,8],[11,29,11,31],[11,32,11,34],[11,35,11,37],[10,9,10,12],[10,13,10,28],[11,9,11,12],[11,13,11,28],[12,29,12,31],[12,32,12,34],[12,35,12,37],[13,0,13,1],[13,2,13,4],[13,5,13,8],[13,29,13,31],[12,0,12,1],[12,2,12,4],[12,5,12,8],[13,32,13,34],[13,35,13,37],[12,9,12,12],[12,13,12,28],[13,9,13,12],[13,13,13,28],[14,0,14,1],[14,2,14,4],[14,5,14,8],[14,29,14,31],[14,32,14,34],[14,35,14,37],[15,0,15,1],[15,2,15,4],[15,5,15,8],[15,29,15,31],[15,32,15,34],[15,35,15,37],[14,9,14,12],[14,13,14,28],[15,9,15,12],[15,13,15,28],[21,32,21,34],[21,35,21,37],[22,2,22,4],[22,5,22,8],[22,29,22,31],[21,2,21,4],[21,5,21,8],[22,32,22,34],[22,35,22,37],[21,9,21,12],[21,13,21,28],[22,9,22,12],[22,13,22,28],[23,0,23,1],[23,2,23,4],[23,5,23,8],[23,29,23,31],[23,32,23,34],[23,35,23,37],[24,0,24,1],[24,2,24,4],[24,5,24,8],[24,29,24,31],[24,32,24,34],[24,35,24,37],[23,9,23,12],[23,13,23,28],[24,9,24,12],[24,13,24,28],[25,29,25,31],[25,32,25,34],[25,35,25,37],[26,0,26,1],[26,2,26,4],[26,5,26,8],[26,29,26,31],[25,0,25,1],[25,2,25,4],[25,5,25,8],[26,32,26,34],[26,35,26,37],[25,9,25,12],[25,13,25,28],[26,9,26,12],[26,13,26,28],[27,0,27,1],[27,2,27,4],[27,5,27,8],[27,29,27,31],[27,32,27,34],[27,35,27,37],[28,0,28,1],[28,2,28,4],[28,5,28,8],[28,29,28,31],[28,32,28,34],[28,35,28,37],[27,9,27,12],[27,13,27,28],[28,9,28,12],[28,13,28,28],[29,29,29,31],[29,32,29,34],[29,35,29,37],[30,0,30,1],[30,2,30,4],[30,5,30,8],[30,29,30,31],[29,0,29,1],[29,2,29,4],[29,5,29,8],[30,32,30,34],[30,35,30,37],[29,9,29,12],[29,13,29,28],[30,9,30,12],[30,13,30,28],[32,0,32,1],[32,2,32,4],[32,5,32,8],[32,29,32,31],[32,32,32,34],[32,35,32,37],[31,9,31,12],[31,13,31,28],[32,9,32,12],[32,13,32,28],[33,29,33,31],[33,32,33,34],[33,35,33,37],[33,0,33,1],[33,2,33,4],[33,5,33,8],[16,0,16,1],[16,2,16,4],[16,5,16,8],[16,29,16,31],[16,32,16,34],[16,35,16,37],[17,0,17,1],[17,2,17,4],[17,5,17,8],[17,29,17,31],[17,32,17,34],[17,35,17,37],[31,0,31,1],[31,2,31,4],[31,5,31,8],[31,29,31,31],[31,32,31,34],[31,35,31,37],[18,32,18,34],[18,35,18,37],[20,32,20,34],[20,35,20,37],[19,0,19,1],[19,2,19,4],[19,5,19,8],[19,29,19,31],[19,32,19,34],[19,35,19,37],[18,9,18,12],[18,13,18,28],[19,9,19,12],[19,13,19,28],[20,9,20,12],[20,13,20,28],[22,0,22,1],[21,0,21,1],[20,0,20,1],[20,2,20,4],[20,5,20,8],[20,29,20,31],[21,29,21,31],[18,0,18,1],[18,2,18,4],[18,5,18,8],[18,29,18,31],[34,0,34,1],[34,2,34,4],[34,5,34,8],[34,29,34,31],[34,32,34,34],[34,35,34,37],[35,0,35,1],[35,2,35,4],[35,5,35,8],[35,29,35,31],[35,32,35,34],[35,35,35,37],[34,9,34,12],[34,13,34,28],[35,9,35,12],[35,13,35,28],[36,0,36,1],[36,2,36,4],[36,5,36,8],[36,29,36,31],[36,32,36,34],[36,35,36,37],[37,0,37,1],[37,2,37,4],[37,5,37,8],[37,29,37,31],[37,32,37,34],[37,35,37,37],[36,9,36,12],[36,13,36,28],[37,9,37,12],[37,13,37,28],[38,0,38,1],[38,2,38,4],[38,5,38,8],[38,29,38,31],[38,32,38,34],[38,35,38,37],[39,0,39,1],[39,2,39,4],[39,5,39,8],[39,29,39,31],[39,32,39,34],[39,35,39,37],[38,9,38,12],[38,13,38,28],[39,9,39,12],[39,13,39,28],[40,5,40,8],[40,29,40,31],[40,32,40,34],[40,35,40,37],[41,0,41,1],[41,2,41,4],[41,5,41,8],[41,29,41,31],[41,32,41,34],[41,35,41,37],[40,9,40,12],[40,13,40,28],[41,9,41,12],[41,13,41,28],[42,29,42,31],[42,32,42,34],[42,35,42,37],[43,0,43,1],[43,2,43,4],[43,5,43,8],[43,29,43,31],[43,32,43,34],[43,35,43,37],[42,9,42,12],[42,13,42,28],[43,9,43,12],[43,13,43,28],[44,29,44,31],[44,32,44,34],[44,35,44,37],[45,0,45,1],[45,2,45,4],[45,5,45,8],[45,29,45,31],[45,32,45,34],[45,35,45,37],[44,9,44,12],[44,13,44,28],[45,9,45,12],[45,13,45,28],[46,29,46,31],[46,32,46,34],[46,35,46,37],[47,0,47,1],[47,2,47,4],[47,5,47,8],[47,29,47,31],[47,32,47,34],[47,35,47,37],[46,9,46,12],[46,13,46,28],[47,9,47,12],[47,13,47,28],[50,29,50,31],[50,32,50,34],[50,35,50,37],[51,0,51,1],[50,9,50,12],[50,13,50,28],[51,9,51,12],[51,13,51,28],[48,0,48,1],[48,2,48,4],[48,5,48,8],[48,29,48,31],[48,32,48,34],[48,35,48,37],[49,0,49,1],[49,2,49,4],[49,5,49,8],[49,29,49,31],[49,32,49,34],[49,35,49,37],[48,9,48,12],[48,13,48,28],[49,9,49,12],[49,13,49,28],[51,29,51,31],[51,32,51,34],[51,35,51,37],[52,2,52,4],[52,5,52,8],[52,29,52,31],[52,32,52,34],[52,35,52,37],[53,2,53,4],[53,5,53,8],[53,29,53,31],[53,32,53,34],[53,35,53,37],[52,9,52,12],[52,13,52,28],[53,9,53,12],[53,13,53,28],[16,9,16,12],[16,13,16,28],[17,9,17,12],[17,13,17,28],[33,9,33,12],[33,13,33,28],[52,0,52,1],[53,0,53,1],[51,2,51,4],[51,5,51,8],[50,0,50,1],[50,2,50,4],[50,5,50,8],[46,0,46,1],[46,2,46,4],[46,5,46,8],[44,0,44,1],[44,2,44,4],[44,5,44,8],[42,0,42,1],[42,2,42,4],[42,5,42,8],[40,0,40,1],[40,2,40,4]]}
["Application Development Team (ADT) Support Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["Complete the \"light blue\" cells in the form below for application related issues and email a copy to: HKTribal@hcd.ca.gov"]
["Name:",null,null,null,null,null,null,null,null,null,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,null,null,null,"CoverPage"]
["Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Excel cell #",null,null,null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,null,null,"Overview"]
[1,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Threshold"]
[2,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
[3,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Sources"]
[4,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,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"]
[5,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Award and Match"]
[6,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating"]
[7,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow"]
[8,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,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 Plan"]
[9,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application Scoring Criteria"]
[10,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Certification & Legal"]
[11,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local & Env Verification"]
[12,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application Upload Checklist"]
[13,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation Worksheet"]
[14,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Applicant Documents"]
[15,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dev Fee 2023"]
[16,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"App Support"]
[17,null,"Homekey Tribal"]
[18,null,"Homekey Tribal"]
[19,null,"Homekey Tribal"]
[20,null,"Homekey Tribal"]
[21,null,"Homekey Tribal"]
[22,null,"Homekey Tribal"]
[23,null,"Homekey Tribal"]
[24,null,"Homekey Tribal"]
[25,null,"Homekey Tribal"]
[26,null,"Homekey Tribal"]
[27,null,"Homekey Tribal"]
[28,null,"Homekey Tribal"]
[29,null,"Homekey Tribal"]
[30,null,"Homekey Tribal"]
[31,null,"Homekey Tribal"]
[32,null,"Homekey Tribal"]
[33,null,"Homekey Tribal"]
[34,null,"Homekey Tribal"]
[35,null,"Homekey Tribal"]
[36,null,"Homekey Tribal"]
[37,null,"Homekey Tribal"]
[38,null,"Homekey Tribal"]
[39,null,"Homekey Tribal"]
[40,null,"Homekey Tribal"]
[41,null,"Homekey Tribal"]
[42,null,"Homekey Tribal"]
[43,null,"Homekey Tribal"]
[44,null,"Homekey Tribal"]
[45,null,"Homekey Tribal"]
[46,null,"Homekey Tribal"]
[47,null,"Homekey Tribal"]
[48,null,"Homekey Tribal"]
[49,null,"Homekey Tribal"]
[50,null,"Homekey Tribal"]

{"sheet":"App Support (2)","index":23,"n_rows":54,"n_cols":41,"rows_kept":54,"cut":false,"hidden":true,"merged":[[53,32,53,34],[53,35,53,37],[53,0,53,1],[53,2,53,4],[53,5,53,8],[53,9,53,12],[53,13,53,28],[53,29,53,31],[51,32,51,34],[51,35,51,37],[52,0,52,1],[52,2,52,4],[52,5,52,8],[52,9,52,12],[52,13,52,28],[52,29,52,31],[52,32,52,34],[52,35,52,37],[51,0,51,1],[51,2,51,4],[51,5,51,8],[51,9,51,12],[51,13,51,28],[51,29,51,31],[49,32,49,34],[49,35,49,37],[50,0,50,1],[50,2,50,4],[50,5,50,8],[50,9,50,12],[50,13,50,28],[50,29,50,31],[50,32,50,34],[50,35,50,37],[49,0,49,1],[49,2,49,4],[49,5,49,8],[49,9,49,12],[49,13,49,28],[49,29,49,31],[47,32,47,34],[47,35,47,37],[48,0,48,1],[48,2,48,4],[48,5,48,8],[48,9,48,12],[48,13,48,28],[48,29,48,31],[48,32,48,34],[48,35,48,37],[47,0,47,1],[47,2,47,4],[47,5,47,8],[47,9,47,12],[47,13,47,28],[47,29,47,31],[45,32,45,34],[45,35,45,37],[46,0,46,1],[46,2,46,4],[46,5,46,8],[46,9,46,12],[46,13,46,28],[46,29,46,31],[46,32,46,34],[46,35,46,37],[45,0,45,1],[45,2,45,4],[45,5,45,8],[45,9,45,12],[45,13,45,28],[45,29,45,31],[43,32,43,34],[43,35,43,37],[44,0,44,1],[44,2,44,4],[44,5,44,8],[44,9,44,12],[44,13,44,28],[44,29,44,31],[44,32,44,34],[44,35,44,37],[43,0,43,1],[43,2,43,4],[43,5,43,8],[43,9,43,12],[43,13,43,28],[43,29,43,31],[41,32,41,34],[41,35,41,37],[42,0,42,1],[42,2,42,4],[42,5,42,8],[42,9,42,12],[42,13,42,28],[42,29,42,31],[42,32,42,34],[42,35,42,37],[41,0,41,1],[41,2,41,4],[41,5,41,8],[41,9,41,12],[41,13,41,28],[41,29,41,31],[39,32,39,34],[39,35,39,37],[40,0,40,1],[40,2,40,4],[40,5,40,8],[40,9,40,12],[40,13,40,28],[40,29,40,31],[40,32,40,34],[40,35,40,37],[39,0,39,1],[39,2,39,4],[39,5,39,8],[39,9,39,12],[39,13,39,28],[39,29,39,31],[37,32,37,34],[37,35,37,37],[38,0,38,1],[38,2,38,4],[38,5,38,8],[38,9,38,12],[38,13,38,28],[38,29,38,31],[38,32,38,34],[38,35,38,37],[37,0,37,1],[37,2,37,4],[37,5,37,8],[37,9,37,12],[37,13,37,28],[37,29,37,31],[35,32,35,34],[35,35,35,37],[36,0,36,1],[36,2,36,4],[36,5,36,8],[36,9,36,12],[36,13,36,28],[36,29,36,31],[36,32,36,34],[36,35,36,37],[35,0,35,1],[35,2,35,4],[35,5,35,8],[35,9,35,12],[35,13,35,28],[35,29,35,31],[33,32,33,34],[33,35,33,37],[34,0,34,1],[34,2,34,4],[34,5,34,8],[34,9,34,12],[34,13,34,28],[34,29,34,31],[34,32,34,34],[34,35,34,37],[33,0,33,1],[33,2,33,4],[33,5,33,8],[33,9,33,12],[33,13,33,28],[33,29,33,31],[31,32,31,34],[31,35,31,37],[32,0,32,1],[32,2,32,4],[32,5,32,8],[32,9,32,12],[32,13,32,28],[32,29,32,31],[32,32,32,34],[32,35,32,37],[31,0,31,1],[31,2,31,4],[31,5,31,8],[31,9,31,12],[31,13,31,28],[31,29,31,31],[29,32,29,34],[29,35,29,37],[30,0,30,1],[30,2,30,4],[30,5,30,8],[30,9,30,12],[30,13,30,28],[30,29,30,31],[30,32,30,34],[30,35,30,37],[29,0,29,1],[29,2,29,4],[29,5,29,8],[29,9,29,12],[29,13,29,28],[29,29,29,31],[27,32,27,34],[27,35,27,37],[28,0,28,1],[28,2,28,4],[28,5,28,8],[28,9,28,12],[28,13,28,28],[28,29,28,31],[28,32,28,34],[28,35,28,37],[27,0,27,1],[27,2,27,4],[27,5,27,8],[27,9,27,12],[27,13,27,28],[27,29,27,31],[25,32,25,34],[25,35,25,37],[26,0,26,1],[26,2,26,4],[26,5,26,8],[26,9,26,12],[26,13,26,28],[26,29,26,31],[26,32,26,34],[26,35,26,37],[25,0,25,1],[25,2,25,4],[25,5,25,8],[25,9,25,12],[25,13,25,28],[25,29,25,31],[23,32,23,34],[23,35,23,37],[24,0,24,1],[24,2,24,4],[24,5,24,8],[24,9,24,12],[24,13,24,28],[24,29,24,31],[24,32,24,34],[24,35,24,37],[23,0,23,1],[23,2,23,4],[23,5,23,8],[23,9,23,12],[23,13,23,28],[23,29,23,31],[21,32,21,34],[21,35,21,37],[22,0,22,1],[22,2,22,4],[22,5,22,8],[22,9,22,12],[22,13,22,28],[22,29,22,31],[22,32,22,34],[22,35,22,37],[21,0,21,1],[21,2,21,4],[21,5,21,8],[21,9,21,12],[21,13,21,28],[21,29,21,31],[19,32,19,34],[19,35,19,37],[20,0,20,1],[20,2,20,4],[20,5,20,8],[20,9,20,12],[20,13,20,28],[20,29,20,31],[20,32,20,34],[20,35,20,37],[19,0,19,1],[19,2,19,4],[19,5,19,8],[19,9,19,12],[19,13,19,28],[19,29,19,31],[17,32,17,34],[17,35,17,37],[18,0,18,1],[18,2,18,4],[18,5,18,8],[18,9,18,12],[18,13,18,28],[18,29,18,31],[18,32,18,34],[18,35,18,37],[17,0,17,1],[17,2,17,4],[17,5,17,8],[17,9,17,12],[17,13,17,28],[17,29,17,31],[15,32,15,34],[15,35,15,37],[16,0,16,1],[16,2,16,4],[16,5,16,8],[16,9,16,12],[16,13,16,28],[16,29,16,31],[16,32,16,34],[16,35,16,37],[15,0,15,1],[15,2,15,4],[15,5,15,8],[15,9,15,12],[15,13,15,28],[15,29,15,31],[13,32,13,34],[13,35,13,37],[14,0,14,1],[14,2,14,4],[14,5,14,8],[14,9,14,12],[14,13,14,28],[14,29,14,31],[14,32,14,34],[14,35,14,37],[13,0,13,1],[13,2,13,4],[13,5,13,8],[13,9,13,12],[13,13,13,28],[13,29,13,31],[11,32,11,34],[11,35,11,37],[12,0,12,1],[12,2,12,4],[12,5,12,8],[12,9,12,12],[12,13,12,28],[12,29,12,31],[12,32,12,34],[12,35,12,37],[11,0,11,1],[11,2,11,4],[11,5,11,8],[11,9,11,12],[11,13,11,28],[11,29,11,31],[9,32,9,34],[9,35,9,37],[10,0,10,1],[10,2,10,4],[10,5,10,8],[10,9,10,12],[10,13,10,28],[10,29,10,31],[10,32,10,34],[10,35,10,37],[9,0,9,1],[9,2,9,4],[9,5,9,8],[9,9,9,12],[9,13,9,28],[9,29,9,31],[7,32,7,34],[7,35,7,37],[8,0,8,1],[8,2,8,4],[8,5,8,8],[8,9,8,12],[8,13,8,28],[8,29,8,31],[8,32,8,34],[8,35,8,37],[7,0,7,1],[7,2,7,4],[7,5,7,8],[7,9,7,12],[7,13,7,28],[7,29,7,31],[5,32,5,34],[5,35,5,37],[6,0,6,1],[6,2,6,4],[6,5,6,8],[6,9,6,12],[6,13,6,28],[6,29,6,31],[6,32,6,34],[6,35,6,37],[5,0,5,1],[5,2,5,4],[5,5,5,8],[5,9,5,12],[5,13,5,28],[5,29,5,31],[4,0,4,1],[4,2,4,4],[4,5,4,8],[4,9,4,12],[4,13,4,28],[4,29,4,31],[4,32,4,34],[4,35,4,37],[3,0,3,1],[3,2,3,4],[3,5,3,8],[3,9,3,12],[3,13,3,28],[3,29,3,31],[0,0,0,34],[0,35,0,37],[1,0,1,37],[2,0,2,2],[2,3,2,23],[2,24,2,27],[2,28,2,37],[3,32,3,34],[3,35,3,37]]}
["Application Development Team (ADT) Support Form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overview!AJ1","v":"2023-08-10"}]
["Complete the \"yellow\" cells in the form below for application related issues and email a copy to: HKTribal@hcd.ca.gov"]
["Name:",null,null,null,null,null,null,null,null,null,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,null,null,null,"CoverPage"]
["Issue #",null,"Program Name & Round",null,null,"Tab",null,null,null,"Excel cell #",null,null,null,"Update/Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urgency ",null,null,"ADT Status",null,null,"Status Date",null,null,null,null,"Overview"]
[1,null,"Homekey Tribal",null,null,"Overview",null,null,null,"line 12",null,null,null,"Does \"additional contribution\" mean extraordinary costs requested?\nNo. This means the additional 1:1 capital match",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Threshold"]
[2,null,"Homekey Tribal",null,null,"Overview",null,null,null,"line 34",null,null,null,"\"may be located\" should say \"must\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Unit Mix"]
[3,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"line 5",null,null,null,"Target Population reference should be Article VII (II) not (GG)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Dev Sources"]
[4,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"line 23",null,null,null,"expand row (cut off)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Dev Budget"]
[5,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"line 46 and uploads",null,null,null,"should we add Lead based paint/asbestos/mold reports required for rehabs? Either way is okay with me. Please let me know :)\nI'd say \"yes\", let's add them so that we don't need to request them later and applicants won't be surprised. Added.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-07-06",null,null,null,null,"Award and Match"]
[6,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"lines 55 & 56",null,null,null,"this refers to the liquidation deadline, not \"expenditure\" deadline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Operating"]
[7,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"line 57",null,null,null,"expend row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Cash Flow"]
[8,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"line 85",null,null,null,"Remove the 60-day requirement. Appraisal must support land cost. (we can discuss)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Supportive Services Plan"]
[9,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"TBD",null,null,null,"We need to state requirements for applicants that don't have a site and are relying on comps for acquisition funding (maybe add after Appraisal) add uploads for comps and letter of intent (NOFA section 300.15.f\nAdded. Please review row 73\nShould upload for comps be added also, or would we expect it to be included with LOI? Added",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-07-06",null,null,null,null,"Application Scoring Criteria"]
[10,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"line 108",null,null,null,"Should state resolution or ordinace adopting the TAOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Certification & Legal"]
[11,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"lines 103-115",null,null,null,"Add Relocation Narrrative uplaod (a t-hold requirement) Also note that Final Relocation Plan or No-relo Cert not required at application, but before disbursement of funds. Please look at row #79 LB: looks good",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Local & Env Verification"]
[12,null,"Homekey Tribal",null,null,"Threshold",null,null,null,125,null,null,null,"SOA not required at time of application, but is required prior to funds disbursement. Added \"Note: Not required at time of application, but required prior to disbursements\" LB: looks good",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Application Upload Checklist"]
[13,null,"Homekey Tribal",null,null,"Threshold",null,null,null,"ATUGF",null,null,null,"not required at time of application, but required prior to disbursements\nAdded \"Note: Not required at time of application, but required prior to disbursements\" LB: looks good",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Calculation Worksheet"]
[14,null,"Homekey Tribal",null,null,"Applicant Documents",null,null,null,"missing",null,null,null,"No tab for Applicant document worksheet. I unhide it. Please review LB: thanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Applicant Documents"]
[15,null,"Homekey Tribal",null,null,null,null,null,null,null,null,null,null,"What's the \"Drop Down\" tab for? It's now hidden. LB: thanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"Dev Fee 2023"]
[16,null,"Homekey Tribal",null,null,"Overview",null,null,null,"missing",null,null,null,"I don't see anything regarding the 8 mos deadline, request for extension, or narrative box. Added. Please review Overview, rows 124-126",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resolved",null,null,"2023-06-28",null,null,null,null,"App Support"]
[17,null,"Homekey Tribal"]
[18,null,"Homekey Tribal"]
[19,null,"Homekey Tribal"]
[20,null,"Homekey Tribal"]
[21,null,"Homekey Tribal"]
[22,null,"Homekey Tribal"]
[23,null,"Homekey Tribal"]
[24,null,"Homekey Tribal"]
[25,null,"Homekey Tribal"]
[26,null,"Homekey Tribal"]
[27,null,"Homekey Tribal"]
[28,null,"Homekey Tribal"]
[29,null,"Homekey Tribal"]
[30,null,"Homekey Tribal"]
[31,null,"Homekey Tribal"]
[32,null,"Homekey Tribal"]
[33,null,"Homekey Tribal"]
[34,null,"Homekey Tribal"]
[35,null,"Homekey Tribal"]
[36,null,"Homekey Tribal"]
[37,null,"Homekey Tribal"]
[38,null,"Homekey Tribal"]
[39,null,"Homekey Tribal"]
[40,null,"Homekey Tribal"]
[41,null,"Homekey Tribal"]
[42,null,"Homekey Tribal"]
[43,null,"Homekey Tribal"]
[44,null,"Homekey Tribal"]
[45,null,"Homekey Tribal"]
[46,null,"Homekey Tribal"]
[47,null,"Homekey Tribal"]
[48,null,"Homekey Tribal"]
[49,null,"Homekey Tribal"]
[50,null,"Homekey Tribal"]

{"sheet":"Upload Checklists","index":24,"n_rows":72,"n_cols":37,"rows_kept":72,"cut":false,"hidden":true,"merged":[[43,0,43,2],[43,3,43,10],[43,11,43,30],[43,31,43,35],[43,36,43,37],[31,31,31,35],[31,36,31,37],[1,0,1,37],[39,0,39,2],[39,3,39,10],[39,11,39,30],[39,31,39,35],[39,36,39,37],[37,0,37,2],[37,3,37,10],[37,11,37,30],[37,31,37,35],[37,36,37,37],[29,0,29,37],[35,0,35,2],[35,3,35,10],[35,11,35,30],[35,31,35,35],[35,36,35,37],[38,36,38,37],[36,0,36,2],[36,3,36,10],[36,11,36,30],[36,31,36,35],[36,36,36,37],[34,0,34,2],[34,3,34,10],[34,11,34,30],[34,31,34,35],[34,36,34,37],[24,0,24,2],[24,31,24,35],[24,36,24,37],[25,0,25,2],[25,31,25,35],[25,36,25,37],[24,3,24,10],[25,3,25,10],[24,11,24,30],[70,0,70,2],[70,3,70,10],[70,11,70,30],[70,31,70,35],[71,0,71,2],[71,3,71,10],[71,11,71,30],[71,31,71,35],[68,0,68,2],[68,3,68,10],[68,11,68,30],[68,31,68,35],[69,0,69,2],[69,3,69,10],[69,11,69,30],[69,31,69,35],[66,0,66,2],[66,3,66,10],[66,11,66,30],[66,31,66,35],[67,0,67,2],[67,3,67,10],[67,11,67,30],[67,31,67,35],[64,0,64,2],[64,3,64,10],[64,11,64,30],[64,31,64,35],[65,0,65,2],[65,3,65,10],[65,11,65,30],[65,31,65,35],[61,0,61,37],[62,0,62,2],[62,3,62,10],[62,11,62,30],[62,31,62,35],[63,0,63,37],[58,31,58,35],[59,0,59,2],[59,3,59,10],[59,11,59,30],[59,31,59,35],[60,0,60,2],[60,3,60,10],[60,11,60,30],[60,31,60,35],[52,0,52,2],[52,3,52,10],[54,0,54,2],[54,3,54,10],[54,11,54,30],[54,31,54,35],[52,11,52,30],[52,31,52,35],[52,36,52,37],[50,0,50,2],[50,3,50,10],[50,11,50,29],[50,30,50,34],[50,35,50,37],[51,0,51,2],[51,3,51,10],[51,11,51,30],[51,31,51,35],[51,36,51,37],[48,0,48,2],[48,3,48,10],[48,11,48,30],[48,31,48,35],[48,36,48,37],[49,0,49,2],[49,3,49,10],[49,11,49,30],[49,31,49,35],[49,36,49,37],[45,31,45,35],[45,36,45,37],[46,0,46,2],[46,3,46,10],[46,11,46,30],[46,31,46,35],[46,36,46,37],[47,0,47,2],[47,3,47,10],[47,11,47,30],[47,31,47,35],[47,36,47,37],[28,0,28,2],[28,3,28,10],[28,11,28,30],[28,31,28,35],[28,36,28,37],[42,0,42,2],[42,3,42,10],[42,11,42,30],[42,31,42,35],[42,36,42,37],[41,0,41,2],[41,3,41,10],[41,11,41,30],[41,31,41,35],[41,36,41,37],[40,0,40,2],[40,3,40,10],[40,11,40,30],[40,31,40,35],[40,36,40,37],[38,0,38,2],[38,3,38,10],[38,11,38,30],[38,31,38,35],[30,0,30,2],[30,3,30,10],[30,11,30,30],[30,31,30,35],[30,36,30,37],[31,0,31,2],[31,3,31,10],[31,11,31,30],[23,0,23,2],[23,3,23,10],[23,11,23,30],[23,31,23,35],[23,36,23,37],[26,0,26,2],[26,3,26,10],[26,11,26,30],[26,31,26,35],[26,36,26,37],[25,11,25,30],[27,0,27,2],[27,3,27,10],[27,11,27,30],[27,31,27,35],[27,36,27,37],[21,0,21,2],[21,3,21,10],[21,11,21,30],[21,31,21,35],[21,36,21,37],[22,0,22,2],[22,3,22,10],[22,11,22,30],[22,31,22,35],[22,36,22,37],[19,0,19,2],[19,3,19,10],[19,11,19,30],[19,31,19,35],[19,36,19,37],[20,0,20,2],[20,3,20,10],[20,11,20,30],[20,31,20,35],[20,36,20,37],[17,0,17,2],[17,3,17,10],[17,11,17,30],[17,31,17,35],[17,36,17,37],[18,0,18,2],[18,3,18,10],[18,11,18,30],[18,31,18,35],[18,36,18,37],[15,0,15,2],[15,3,15,10],[15,11,15,30],[15,31,15,35],[15,36,15,37],[16,0,16,2],[16,3,16,10],[16,11,16,30],[16,31,16,35],[16,36,16,37],[13,0,13,2],[13,3,13,10],[13,11,13,30],[13,31,13,35],[13,36,13,37],[14,0,14,2],[14,3,14,10],[14,11,14,30],[14,31,14,35],[14,36,14,37],[11,0,11,2],[11,3,11,10],[11,11,11,30],[11,31,11,35],[11,36,11,37],[12,0,12,2],[12,3,12,10],[12,11,12,30],[12,31,12,35],[12,36,12,37],[8,11,8,30],[8,31,8,35],[8,36,8,37],[9,0,9,2],[9,3,9,10],[9,11,9,30],[9,31,9,35],[9,36,9,37],[10,0,10,2],[10,3,10,10],[10,11,10,30],[10,31,10,35],[10,36,10,37],[3,36,3,37],[4,0,4,2],[4,3,4,10],[4,11,4,30],[4,31,4,35],[4,36,4,37],[70,36,70,37],[5,0,5,2],[5,3,5,10],[5,11,5,30],[5,31,5,35],[5,36,5,37],[6,0,6,2],[6,3,6,10],[6,11,6,30],[6,31,6,35],[6,36,6,37],[7,0,7,2],[7,3,7,10],[7,11,7,30],[7,31,7,35],[7,36,7,37],[8,0,8,2],[8,3,8,10],[0,0,0,35],[0,36,0,37],[2,0,2,37],[3,0,3,2],[3,3,3,10],[71,36,71,37],[68,36,68,37],[69,36,69,37],[66,36,66,37],[67,36,67,37],[64,36,64,37],[65,36,65,37],[62,36,62,37],[53,0,53,37],[57,0,57,37],[58,0,58,2],[58,3,58,10],[58,11,58,30],[60,36,60,37],[58,36,58,37],[59,36,59,37],[54,36,54,37],[3,11,3,30],[3,31,3,35],[55,0,55,37],[56,0,56,2],[56,3,56,10],[56,11,56,29],[56,30,56,34],[56,35,56,37],[32,0,32,2],[32,3,32,10],[32,11,32,30],[32,31,32,35],[32,36,32,37],[33,0,33,2],[33,3,33,10],[33,11,33,30],[33,31,33,35],[33,36,33,37],[44,0,44,2],[44,3,44,10],[44,11,44,30],[44,31,44,35],[44,36,44,37],[45,0,45,2],[45,3,45,10],[45,11,45,30]]}
["Homekey Application Upload Document Checklist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoverPage!B11","v":"00:00:00"}]
["Document upload requirements and compliance information in column AK is auto-populated from document submittal replies in the worksheets noted below. Failure to submit a complete application including the required documentation may result in the need for you to amend and resubmit your application resulting in your application's HCD review to be repositioned to the date of resubmittal."]
["Overview worksheet"]
["File Name",null,null,"App1 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK50=\"\",\"\",Overview!AK50)","v":""}]
["File Name",null,null,"App1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK51=\"\",\"\",Overview!AK51)","v":""}]
["File Name",null,null,"App1 TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK52=\"\",\"\",Overview!AK52)","v":""}]
["File Name",null,null,"Co-App1 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK88=\"\",\"\",Overview!AK88)","v":""}]
["File Name",null,null,"Co-App1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK89=\"\",\"\",Overview!AK89)","v":""}]
["File Name",null,null,"Co-App1 OrgDoc1, OrgDoc1, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK90=\"\",\"\",Overview!AK90)","v":""}]
["File Name",null,null,"Co-App1 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK91=\"\",\"\",Overview!AK91)","v":""}]
["File Name",null,null,"Co-App1 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK92=\"\",\"\",Overview!AK92)","v":""}]
["File Name",null,null,"Co-App1 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK93=\"\",\"\",Overview!AK93)","v":""}]
["File Name",null,null,"Co-App1 TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!#REF!=\"\",\"\",Overview!#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,"Co-App1 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK94=\"\",\"\",Overview!AK94)","v":""}]
["File Name",null,null,"Co-App1 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK95=\"\",\"\",Overview!AK95)","v":""}]
["File Name",null,null,"Co-App2 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK107=\"\",\"\",Overview!AK107)","v":""}]
["File Name",null,null,"Co-App2 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK108=\"\",\"\",Overview!AK108)","v":""}]
["File Name",null,null,"Co-App2 OrgDoc2, OrgDoc2, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK109=\"\",\"\",Overview!AK109)","v":""}]
["File Name",null,null,"Co-App2 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK110=\"\",\"\",Overview!AK110)","v":""}]
["File Name",null,null,"Co-App2 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK116=\"\",\"\",Overview!AK116)","v":""}]
["File Name",null,null,"Co-App2 Payee Data Record",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK117=\"\",\"\",Overview!AK117)","v":""}]
["File Name",null,null,"Co-App2 TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK118=\"\",\"\",Overview!AK118)","v":""}]
["File Name",null,null,"Co-App2 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!AK119=\"\",\"\",Overview!AK119)","v":""}]
["File Name",null,null,"Co-App2 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board for Non-profit Corp.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!#REF!=\"\",\"\",Overview!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Rehab Description",null,null,null,null,null,null,null,"Narrative description of current condition of structure(s) and overall scope of work. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!#REF!=\"\",\"\",Overview!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"PNA",null,null,null,null,null,null,null,"Physical Needs Assessment prepared by a qualified independent third party contractor.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!#REF!=\"\",\"\",Overview!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Market Study",null,null,null,null,null,null,null,"Provide a recent market study within the past year which conforms to Tax Credit Allocation Committee (TCAC) guidelines, and/or a rent roll, and/or other supporting documentation per §205 of the NOFA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!#REF!=\"\",\"\",Overview!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Market Study",null,null,null,null,null,null,null,"Provide a recent market study within the past year which conforms to TCAC guidelines, and/or a rent roll, and/or other supporting documentation per §205 of the NOFA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!#REF!=\"\",\"\",Overview!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Non-Perm Structure",null,null,null,null,null,null,null,"Detailed narrative of how the use will meet all Homekey Program requirements, including the requirements for use and affordability restrictions set forth at §208 of the NOFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Overview!#REF!=\"\",\"\",Overview!#REF!)","v":{"$error":"#REF!"}}]
["Threshold worksheet"]
["File Name",null,null,"Env. Report 1",null,null,null,null,null,null,null,"Phase I (prepared or updated no earlier than 12 months prior to the application due date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,"Env. Report 2",null,null,null,null,null,null,null,"Phase II (prepared or updated no earlier than 12 months prior to the application due date).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,"CEQA",null,null,null,null,null,null,null,"Copy of CEQA Determination Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,"NEPA",null,null,null,null,null,null,null,"Copy of Authority of Use Grant Funds (NHTF Verification from Responsible Entity)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,"Local Approvals",null,null,null,null,null,null,null,"'Local & Env Verification' worksheet(s) completed and signed by local authority or Responsible Entity, if different from jurisdiction.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,"Racial Demographics",null,null,null,null,null,null,null,"Racial Demographic Data Worksheet, which reports CoC outcomes by race and ethnicity. The worksheet on the Homekey webpage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Use Change",null,null,null,null,null,null,null,"Provide a commitment and plan to facilitate or expedite the use change processes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Site Control1, Site Control2, etc",null,null,null,null,null,null,null,"Provide documentation of the type of site control for each site above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!AK73=\"\",\"\",Threshold!AK73)","v":""}]
["File Name:",null,null,"Prelim1, Prelim2, etc",null,null,null,null,null,null,"Provide a current preliminary report","Provide current preliminary title report for each site above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!AK74=\"\",\"\",Threshold!AK74)","v":""}]
["File Name:",null,null,"Liability Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of General Liability Insurance that meets the requirements in §800(i)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Automobile Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of Automobile Liability Insurance that meets the requirements in §800(ii)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Property-Hazard Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of Property Insurance that meets the requirements in §800(v)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Development Plan",null,null,null,null,null,null,null,"Provide a development plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Relocation Narrative",null,null,null,null,null,null,null,"Relocation Assistance Narrative for relocation or no relocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!AK84=\"\",\"\",Threshold!AK84)","v":""}]
["File Name:",null,null,"Housing First Perm",null,null,null,null,null,null,null,"Provide experience administering a Housing First program of harm reduction and low barriers to entry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"One-for-one Replacement",null,null,null,null,null,null,null,"iii(a) and (b) If the acquired housing or site will be redeveloped/repositioned per the locality's overall goal to address the needs of the Target Population and the community (unless the target site is going to be demolished before any occupancy by the Target Population), provide a letter of commitment to ensure one-for-one replacement of units.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Housing Site Map",null,null,null,null,null,null,null,"Map indicating the original target housing location and all proposed housing location(s).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Outside Neighborhood",null,null,null,null,null,null,null,"If replacement housing is proposed outside the target neighborhood, include a justification explaining why it is necessary to locate this replacement housing outside the target neighborhood (i.e., offsite) and how doing so supports and enables the Target Population to maintain housing.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Interim Hsg Exp",null,null,null,null,null,null,null,"Provide experience in linking Interim Housing program participants to Permanent Housing to ensure long-term housing stability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Housing First Interim",null,null,null,null,null,null,null,"Provide experience administering a Housing First program that includes principles of harm reduction and low barriers to entry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Relocation Plan",null,null,null,null,null,null,null,"Relocation Assistance Narrative for relocation or no relocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!AJ120=\"\",\"\",Threshold!AJ120)","v":""}]
["File Name:",null,null,"Access & Non-Discrimination",null,null,null,null,null,null,null,"Provide a non-discrimination policy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!#REF!=\"\",\"\",Threshold!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Prevailing Wage",null,null,null,null,null,null,null,"Provide a prevailing wage certification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(Threshold!AK130=\"\",\"\",Threshold!AK130)","v":""}]
["Certification & Legal worksheet"]
["File Name:",null,null,"Cert & Legal Explanation",null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items above. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF('Certification & Legal'!AK36=\"\",\"\",'Certification & Legal'!AK36)","v":""}]
["Supportive Services Plan worksheet"]
["File Name:",null,null,"Property Management Plan",null,null,null,null,null,null,null,"Submit Property Management Plan and Tenant Selection Policies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF('Supportive Services Plan1'!AJ154=\"\",\"\",'Supportive Services Plan1'!AJ154)","v":""}]
["Award, Match, and Revenue worksheet"]
["File Name:",null,null,"Utility Allowance",null,null,null,null,null,null,null,"1Local housing authority document showing current utility allowance chart, with relevant components circled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF('Unit Mix'!#REF!=\"\",\"\",'Unit Mix'!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Appraisal",null,null,null,null,null,null,null,"If land costs will be included in the Development Budget, attach an appraisal dated within 60 days of the application submittal date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF('Unit Mix'!#REF!=\"\",\"\",'Unit Mix'!#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Op Subsidy Confirmation",null,null,null,null,null,null,null,"A letter template and a list of potential Homekey complementary funding can be found on the Homekey webpage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF('Unit Mix'!#REF!=\"\",\"\",'Unit Mix'!#REF!)","v":{"$error":"#REF!"}}]
["Dev Sources worksheet"]
["File Name:",null,null,"EFC1, EFC2, EFCI3, etc.",null,null,null,null,null,null,null,"Documentation for the executed funding commitments (see below)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF('Dev Sources'!M49=\"\",\"\",'Dev Sources'!M49)","v":""}]
["Application Scoring Criteria worksheet"]
["File Name",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Provide committment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Provide committment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Provide committment of this non-Homekey operating subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["File Name",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Provide committment of this non-Homekey operating subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Commitment letter(s) or MOU(s)",null,null,null,null,null,null,null,"Provide commitment letter(s) or MOU(s) documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Racial Disparities Analysis",null,null,null,null,null,null,null,"Provide the Continuum of Care Outcomes by Race and Ethnicity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Community Engagement",null,null,null,null,null,null,null,"Provide a detailed narrative of how the Applicant has engaged or will engage with the target community, including people currently experiencing homelessness and people with lived experience of homelessness, to inform the design of the project. Provide documentation of this engagement, including meeting notes, community planning documents, MOU of partnership with community organizations, etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["File Name:",null,null,"Amenities Site Map",null,null,null,null,null,null,null,"Map indicating the proposed housing location(s) and scoring related amenities below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?",null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"Upload Checklists (2)","index":25,"n_rows":121,"n_cols":36,"rows_kept":121,"cut":false,"hidden":true,"merged":[[0,0,0,35],[0,36,0,37],[1,0,1,37],[2,0,2,37],[6,3,6,10],[4,3,4,10],[4,0,4,2],[4,11,4,34],[3,0,3,2],[3,35,3,37],[6,0,6,2],[6,11,6,34],[3,3,3,10],[3,11,3,34],[17,3,17,10],[15,3,15,10],[16,3,16,10],[23,3,23,10],[18,3,18,10],[19,0,19,2],[20,0,20,2],[21,0,21,2],[6,35,6,37],[8,35,8,37],[7,35,7,37],[15,0,15,2],[15,11,15,34],[16,0,16,2],[16,11,16,34],[17,0,17,2],[17,11,17,34],[7,11,7,34],[8,0,8,2],[8,11,8,34],[7,3,7,10],[8,3,8,10],[7,0,7,2],[14,35,14,37],[18,0,18,2],[18,11,18,34],[25,3,25,10],[67,0,67,2],[67,3,67,10],[46,0,46,2],[47,0,47,2],[61,0,61,2],[63,0,63,2],[22,0,22,2],[23,0,23,2],[23,13,23,34],[20,3,20,10],[20,13,20,34],[21,3,21,10],[21,13,21,34],[33,13,33,34],[42,3,42,10],[46,3,46,10],[51,0,51,2],[51,13,51,34],[40,0,40,2],[35,3,35,10],[36,3,36,10],[107,0,107,37],[105,0,105,37],[106,11,106,34],[106,35,106,37],[108,11,108,34],[108,35,108,37],[108,0,108,2],[108,3,108,10],[106,0,106,2],[106,3,106,10],[109,0,109,2],[109,3,109,10],[109,11,109,34],[109,35,109,37],[115,0,115,2],[115,3,115,10],[113,0,113,2],[113,3,113,10],[114,0,114,2],[114,3,114,10],[111,0,111,2],[111,3,111,10],[112,0,112,37],[110,0,110,37],[111,11,111,34],[111,35,111,37],[113,11,113,34],[113,35,113,37],[114,11,114,34],[114,35,114,37],[120,0,120,2],[120,3,120,10],[117,11,117,34],[117,35,117,37],[118,11,118,34],[118,35,118,37],[116,0,116,2],[116,3,116,10],[115,11,115,34],[115,35,115,37],[116,11,116,34],[116,35,116,37],[119,11,119,34],[119,35,119,37],[120,11,120,34],[120,35,120,37],[117,0,117,2],[117,3,117,10],[118,0,118,2],[118,3,118,10],[119,0,119,2],[119,3,119,10],[13,35,13,37],[4,35,4,37],[5,0,5,37],[9,3,9,10],[13,0,13,2],[13,11,13,34],[14,0,14,2],[14,11,14,34],[11,0,11,2],[16,35,16,37],[15,35,15,37],[17,35,17,37],[25,35,25,37],[18,35,18,37],[22,35,22,37],[23,35,23,37],[9,35,9,37],[10,0,10,37],[11,35,11,37],[12,35,12,37],[24,0,24,37],[19,3,19,10],[19,13,19,34],[19,35,19,37],[11,11,11,34],[12,0,12,2],[12,11,12,34],[13,3,13,10],[14,3,14,10],[9,0,9,2],[9,11,9,34],[11,3,11,10],[12,3,12,10],[21,35,21,37],[29,35,29,37],[28,35,28,37],[30,35,30,37],[27,35,27,37],[26,35,26,37],[22,13,22,34],[22,3,22,10],[32,35,32,37],[31,35,31,37],[19,11,21,12],[22,11,23,12],[20,35,20,37],[67,35,67,37],[66,0,66,37],[62,3,62,10],[62,35,62,37],[63,3,63,10],[63,35,63,37],[62,0,62,2],[62,13,62,34],[65,35,65,37],[64,0,64,2],[64,13,64,34],[65,0,65,2],[65,13,65,34],[61,11,63,12],[61,13,61,34],[45,35,45,37],[46,35,46,37],[35,13,35,34],[35,35,35,37],[36,13,36,34],[36,35,36,37],[37,13,37,34],[37,35,37,37],[40,11,40,34],[33,11,35,12],[36,11,37,12],[57,35,57,37],[56,0,56,2],[56,11,56,34],[57,0,57,2],[57,11,57,34],[58,3,58,10],[58,35,58,37],[47,3,47,10],[43,35,43,37],[44,35,44,37],[49,13,49,34],[50,35,50,37],[47,11,49,12],[50,11,51,12],[50,3,50,10],[51,3,51,10],[44,3,44,10],[55,35,55,37],[56,3,56,10],[47,35,47,37],[46,11,46,34],[47,13,47,34],[50,0,50,2],[50,13,50,34],[48,35,48,37],[49,3,49,10],[56,35,56,37],[25,0,25,2],[25,11,25,34],[26,0,26,2],[26,11,26,34],[27,0,27,2],[27,11,27,34],[26,3,26,10],[27,3,27,10],[28,0,28,2],[28,11,28,34],[29,0,29,2],[29,11,29,34],[28,3,28,10],[29,3,29,10],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[39,0,39,2],[39,11,39,34],[42,35,42,37],[59,35,59,37],[58,0,58,2],[58,11,58,34],[30,0,30,2],[30,11,30,34],[31,0,31,2],[31,11,31,34],[32,0,32,2],[32,11,32,34],[33,0,33,2],[55,0,55,2],[55,11,55,34],[49,35,49,37],[48,0,48,2],[48,13,48,34],[49,0,49,2],[31,3,31,10],[32,3,32,10],[30,3,30,10],[41,0,41,2],[41,11,41,34],[38,0,38,37],[39,3,39,10],[39,35,39,37],[37,3,37,10],[40,35,40,37],[41,35,41,37],[33,35,33,37],[34,13,34,34],[34,35,34,37],[40,3,40,10],[41,3,41,10],[33,3,33,10],[34,3,34,10],[77,0,77,2],[77,3,77,10],[77,11,77,14],[77,15,77,34],[77,35,77,37],[60,3,60,10],[60,35,60,37],[71,11,71,14],[73,11,73,14],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,35,71,37],[73,35,73,37],[70,35,70,37],[71,0,71,2],[63,13,63,34],[64,3,64,10],[64,35,64,37],[65,3,65,10],[69,35,69,37],[68,35,68,37],[73,3,73,10],[74,0,74,37],[102,11,102,34],[104,0,104,2],[104,3,104,10],[104,35,104,37],[104,11,104,34],[100,0,100,2],[100,3,100,10],[101,0,101,37],[87,11,87,34],[88,11,88,34],[90,11,90,34],[102,0,102,2],[102,3,102,10],[102,35,102,37],[96,0,96,2],[96,3,96,10],[96,35,96,37],[97,0,97,2],[103,0,103,37],[91,0,91,2],[91,3,91,10],[91,35,91,37],[87,0,87,2],[87,3,87,10],[88,3,88,10],[83,11,83,34],[84,11,84,34],[85,11,85,34],[86,11,86,34],[81,3,81,10],[82,3,82,10],[86,3,86,10],[91,11,91,34],[76,3,76,10],[59,3,59,10],[42,0,42,2],[42,11,42,34],[43,0,43,2],[43,11,43,34],[44,0,44,2],[44,11,44,34],[76,0,76,2],[76,11,76,14],[59,0,59,2],[59,11,59,34],[55,3,55,10],[57,3,57,10],[69,3,69,10],[67,11,67,14],[67,15,67,34],[70,3,70,10],[71,3,71,10],[48,3,48,10],[68,3,68,10],[90,0,90,2],[90,3,90,10],[53,3,53,10],[54,3,54,10],[53,0,53,2],[45,0,45,2],[45,11,45,34],[45,3,45,10],[43,3,43,10],[53,11,53,34],[54,0,54,2],[54,11,54,34],[52,0,52,37],[61,35,61,37],[60,0,60,2],[60,11,60,34],[90,35,90,37],[85,0,85,2],[85,3,85,10],[85,35,85,37],[86,0,86,2],[64,11,65,12],[87,35,87,37],[88,0,88,2],[78,35,78,37],[79,0,79,2],[79,35,79,37],[80,0,80,2],[80,35,80,37],[81,35,81,37],[82,35,82,37],[86,35,86,37],[83,0,83,2],[83,3,83,10],[83,35,83,37],[84,0,84,2],[84,3,84,10],[84,35,84,37],[78,3,78,10],[79,3,79,10],[80,3,80,10],[82,11,82,34],[81,11,81,34],[80,11,80,34],[51,35,51,37],[89,0,89,37],[76,15,76,34],[72,0,72,37],[75,0,75,37],[73,0,73,2],[78,11,78,34],[79,11,79,34],[68,15,68,34],[69,15,69,34],[70,15,70,34],[71,15,71,34],[73,15,73,34],[68,11,68,14],[69,11,69,14],[70,11,70,14],[61,3,61,10],[53,35,53,37],[54,35,54,37],[76,35,76,37],[88,35,88,37],[81,0,81,2],[82,0,82,2],[78,0,78,2],[100,11,100,34],[100,35,100,37],[94,3,94,10],[94,35,94,37],[92,0,92,2],[92,3,92,10],[92,35,92,37],[93,0,93,2],[93,3,93,10],[93,35,93,37],[94,11,94,34],[92,11,92,34],[93,11,93,34],[97,11,97,34],[98,11,98,34],[95,0,95,37],[99,0,99,37],[98,0,98,2],[98,3,98,10],[98,35,98,37],[94,0,94,2],[97,35,97,37],[97,3,97,10],[96,11,96,34]]}
["Homekey Application Upload Document Checklist"]
["The Checklist below is intended to be used after the Applicant completes the Homekey Round 3 Application. Use the electronic file name descriptons below for the electronic submissin via online portal. Failure to submit a complete application including the required documentation may result in the need for you to amend and resubmit your application resulting in your application's HCD review to be repositioned to the date of resubmittal. Application materials, workbooks, and supporting documentation must be submitted no later than 4:00 p.m. Pacific Daylight time on March xx, 2023."]
["Overview worksheet"]
["Threshold Req.",null,null,"Electronic File Name",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,"Uploaded to Portal?"]
["X",null,null,"HK Round 3 Application",null,null,null,null,null,null,null,"Completed Application"]
["Primary Applicant (App1)"]
["X",null,null,"App1 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet"]
["X",null,null,"App1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet."]
["X",null,null,"App1 TIN Form",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"App1 Signature Block",null,null,null,null,null,null,null,"Signature Block - upload in Microsoft Word document"]
["Co-Applicant 1 (Co-App1)"]
["X",null,null,"Co-App1 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet"]
["X",null,null,"Co-App1 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet."]
["X",null,null,"Co-App1 OrgDoc1, OrgDoc1, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 Payee Data or TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date"]
["X",null,null,"Co-App1 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"]
["X",null,null,"Co-App1 Article of Org",null,null,null,null,null,null,null,"LLC",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 Cert of Amendment",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 Stat of Information",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 Cert of LP",null,null,null,null,null,null,null,"LP",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App1 LP Agreement",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["Co-Applicant 2 (Co-App2)"]
["X",null,null,"Co-App2 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet"]
["X",null,null,"Co-App2 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet."]
["X",null,null,"Co-App2 OrgDoc1, OrgDoc1, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 Payee Data or TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date"]
["X",null,null,"Co-App2 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"]
["X",null,null,"Co-App2 Article of Org",null,null,null,null,null,null,null,"LLC",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 Cert of Amendment",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 Stat of Information",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 Cert of LP",null,null,null,null,null,null,null,"LP",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App2 LP Agreement",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["Co-Applicant 3 (Co-App3)"]
["X",null,null,"Co-App3 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet"]
["X",null,null,"Co-App3 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet."]
["X",null,null,"Co-App3 OrgDoc1, OrgDoc1, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 Payee Data or TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date."]
["X",null,null,"Co-App3 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"]
["X",null,null,"Co-App3 Article of Org",null,null,null,null,null,null,null,"LLC",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 Cert of Amendment",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 Stat of Information",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 Cert of LP",null,null,null,null,null,null,null,"LP",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App3 LP Agreement",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["Co-Applicant 4 (Co-App4)"]
["X",null,null,"Co-App4 Cert & Legal",null,null,null,null,null,null,null,"See Certifications & Legal worksheet"]
["X",null,null,"Co-App4 Resolution",null,null,null,null,null,null,null,"Signature required; see Applicant Documents worksheet."]
["X",null,null,"Co-App4 OrgDoc1, OrgDoc1, etc…",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 OrgChart",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 Signature Block",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 Payee Data or TIN",null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 Cert of Good Standing ",null,null,null,null,null,null,null,"Dated 30 days or less from the Application due date."]
["X",null,null,"Co-App4 Tax-Exempt Status",null,null,null,null,null,null,null,"Evidence of tax-exempt status from IRS and Franchise Tax Board, if applicable"]
["X",null,null,"Co-App4 Article of Org",null,null,null,null,null,null,null,"LLC",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 Cert of Amendment",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 Stat of Information",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 Cert of LP",null,null,null,null,null,null,null,"LP",null,"See Applicant Documents worksheet"]
["X",null,null,"Co-App4 LP Agreement",null,null,null,null,null,null,null,null,null,"See Applicant Documents worksheet"]
["§201 Eligible Uses"]
["X",null,null,"Appraisal",null,null,null,null,null,null,null,"Conversion, Acq and/or New Construction",null,null,null,"If land costs will be included in the Development Budget, attach an appraisal dated within 60 days of the application submittal date."]
["X",null,null,"Rehab Description",null,null,null,null,null,null,null,"Rehab Project",null,null,null,"Narrative description of current condition of structure(s) and overall scope of work. "]
["X",null,null,"PNA",null,null,null,null,null,null,null,"Rehab Project",null,null,null,"Physical Needs Assessment prepared by a qualified independent third party contractor."]
["X",null,null,"Market Study",null,null,null,null,null,null,null,"Master Leasing",null,null,null,"Provide a recent market study within the past year which conforms to Tax Credit Allocation Committee (TCAC) guidelines, and/or a rent roll, and/or other supporting documentation per §205 of the NOFA."]
["X",null,null,"Market Study",null,null,null,null,null,null,null,"Purchase of Affordability Covenants",null,null,null,"Provide a recent market study within the past year which conforms to TCAC guidelines, and/or a rent roll, and/or other supporting documentation per §205 of the NOFA."]
["§202 Eligible Projects "]
["X",null,null,"Non-Perm Structure",null,null,null,null,null,null,null,"Structures lacking a perm foundation",null,null,null,"Detailed narrative of how the use will meet all Homekey Program requirements, including the requirements for use and affordability restrictions set forth at §208 of the NOFA"]
["Threshold worksheet"]
["§300 Threshold Requirements"]
["X",null,null,"Env. Report 1",null,null,null,null,null,null,null,"Rehab & New Construction Project",null,null,null,"Phase I (prepared or updated no earlier than 12 months prior to the application due date)."]
["X",null,null,"Env. Report 2",null,null,null,null,null,null,null,"Rehab & New Construction Project",null,null,null,"Phase II (prepared or updated no earlier than 12 months prior to the application due date)."]
["X",null,null,"Local Appr, CEQA, and NEPA",null,null,null,null,null,null,null,"Local Approvals, CEQA, and NEPA, as evidenced by the completed and signed Local Jurisdiction and NEPA Responsible Entity Verification worksheet"]
["X",null,null,"NEPA Authority to Use Grant Funds (if applicable)",null,null,null,null,null,null,null,"NEPA Authority to Use Grant Funds issued by the Responsible Entity if the project is proposing use of federal funds"]
["X",null,null,"Racial Demographics",null,null,null,null,null,null,null,"Racial Demographic Data Worksheet, which reports CoC outcomes by race and ethnicity. The worksheet on the Homekey webpage"]
[null,null,null,"Use Change",null,null,null,null,null,null,null,"For Applicants proposing sites that will require a use change for permanent housing, there should be a commitment and plan to facilitate or expedite those processes, so as to not delay expenditure and occupancy requirements"]
["X",null,null,"Site Control ",null,null,null,null,null,null,null,"Provide documentation of site control meeting UMR §8303"]
["X",null,null,"Preliminary Title Report",null,null,null,null,null,null,"Provide a current preliminary report","Provide a current preliminary report"]
[null,null,null,"Liability Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of General Liability Insurance that meets the requirements in §800(i)"]
[null,null,null,"Automobile Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of Automobile Liability Insurance that meets the requirements in §800(ii)"]
[null,null,null,"Property-Hazard Insurance",null,null,null,null,null,null,"Provide a current preliminary report","Proof of Property Insurance that meets the requirements in §800(v)"]
["X",null,null,"Development Plan",null,null,null,null,null,null,null,"Provide a development plan that supports acquisition of a site and fund expenditure before all program deadlines and demonstrates evidence of strong organizational and financial capacity to develop the project"]
["X",null,null,"Relocation Assistance Narrative",null,null,null,null,null,null,null,"Relocation Assistance Narrative for relocation or no relocation"]
["§301 Permanent Housing Requirements"]
["X",null,null,"Housing First Perm",null,null,null,null,null,null,null,"Experience administering a Housing First program that includes principles of harm reduction and low barriers to entry.",null,null,null,"Experience administering a Housing First program that includes principles of harm reduction and low barriers to entry."]
["X",null,null,"One-for-one Replacement",null,null,null,null,null,null,null,"If the acquired housing or site is to be redeveloped/repositioned as part of the locality's overall goal to address the needs of the Target Population and the community, the Applicant shall provide as part of the application a commitment to ensure one-for-one replacement of units",null,null,null,"If the acquired housing or site is to be redeveloped/repositioned as part of the locality's overall goal to address the needs of the Target Population and the community, the Applicant shall provide as part of the application a commitment to ensure one-for-one replacement of units"]
[null,null,null,"Housing Site Map",null,null,null,null,null,null,null,"Map indicating the original target housing location and all proposed housing location(s).",null,null,null,"Map indicating the original target housing location and all proposed housing location(s)."]
["X",null,null,"Outside Neighborhood",null,null,null,null,null,null,null,"If replacement housing is proposed outside the target neighborhood, include a justification explaining why it is necessary to locate this replacement housing outside the target neighborhood (i.e., offsite) and how doing so supports and enables the Target Population to maintain housing.",null,null,null,"If replacement housing is proposed outside the target neighborhood, include a justification explaining why it is necessary to locate this replacement housing outside the target neighborhood (i.e., offsite) and how doing so supports and enables the Target Population to maintain housing."]
["X",null,null,"Perm Hsg Exp",null,null,null,null,null,null,null,"Provide evidence of capacity includes evidence of financial resources, an office and payroll.",null,null,null,"Provide evidence of capacity includes evidence of financial resources, an office and payroll."]
["§302 Interim Housing Requirements"]
["X",null,null,"Interim Hsg Exp",null,null,null,null,null,null,null,"Provide experience in linking Interim Housing program participants to Permanent Housing to ensure long-term housing stability",null,null,null,"Provide experience in linking Interim Housing program participants to Permanent Housing to ensure long-term housing stability"]
["X",null,null,"Housing First Interim",null,null,null,null,null,null,null,"Provide experience administering a Housing First program that includes principles of harm reduction and low barriers to entry",null,null,null,"Provide experience administering a Housing First program that includes principles of harm reduction and low barriers to entry"]
["X",null,null,"Interim Hsg Capacity",null,null,null,null,null,null,null,"Provide evidence of capacity includes evidence of financial resources, an office and payroll.",null,null,null,"Provide evidence of capacity includes evidence of financial resources, an office and payroll."]
["§504 Relocation"]
[null,null,null,"Relocation Plan",null,null,null,null,null,null,null,"Provide a complete relocation plan"]
["§505 Accessibility and Non-Discrimination"]
[null,null,null,"Access & Non-Discrimination",null,null,null,null,null,null,null,"Provide a non-discrimination policy"]
["§506 Prevailing Wage"]
[null,null,null,"Prevailing Wage",null,null,null,null,null,null,null,"Provide a prevailing wage certification"]
["Certification & Legal worksheet"]
[null,null,null,"Cert & Legal Explanation",null,null,null,null,null,null,null,"Letter of explanation for any \"Yes\" answers or red shaded items. See Certification & Legal worksheet"]
["Award, Match, and Revenue worksheet"]
[null,null,null,"Utility Allowance",null,null,null,null,null,null,null,"Local housing authority document showing current utility allowance chart, with relevant components circled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"Op Subsidy Confirmation",null,null,null,null,null,null,null,"A letter template and a list of potential Homekey complementary funding can be found on the Homekey webpage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Dev Sources worksheet"]
["X",null,null,"EFC1, EFC2, EFCI3, etc.",null,null,null,null,null,null,null,"Documentation for the executed funding commitments. See Dev Sources worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
["Application Scoring Criteria worksheet"]
[null,null,null,"Subsidy Program #1 Name",null,null,null,null,null,null,null,"Provide committment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"Subsidy Program #2 Name",null,null,null,null,null,null,null,"Provide committment of this non-Homekey rental subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"Operating Subsidy: (specify)",null,null,null,null,null,null,null,"Provide committment of this non-Homekey operating subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"City Operating Commitment ",null,null,null,null,null,null,null,"Provide committment of this non-Homekey operating subsidy that will be used to maintain the ongoing affordability of the Project.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]
[null,null,null,"Commitment letter(s) or MOU(s)",null,null,null,null,null,null,null,"Provide commitment letter(s) or MOU(s) documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?"]
[null,null,null,"Racial Disparities Analysis",null,null,null,null,null,null,null,"Provide the Continuum of Care Outcomes by Race and Ethnicity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?"]
[null,null,null,"Community Engagement",null,null,null,null,null,null,null,"Provide a detailed narrative of how the Applicant has engaged or will engage with the target community, including people currently experiencing homelessness and people with lived experience of homelessness, to inform the design of the project. Provide documentation of this engagement, including meeting notes, community planning documents, MOU of partnership with community organizations, etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On USB?","Uploaded to HCD?"]
[null,null,null,"Amenities Map",null,null,null,null,null,null,null,"If applicable, provide a radius map with the amenities identified by markers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uploaded to HCD?"]